Ningbo United Group Co Ltd
SSE:600051
Cash Flow Statement
Cash Flow Statement
Ningbo United Group Co Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
507
|
192
|
172
|
102
|
63
|
59
|
53
|
72
|
81
|
55
|
91
|
113
|
99
|
43
|
8
|
(5)
|
14
|
82
|
49
|
22
|
(2)
|
(11)
|
1
|
20
|
52
|
69
|
64
|
35
|
15
|
39
|
16
|
49
|
42
|
38
|
60
|
55
|
25
|
(98)
|
(167)
|
(269)
|
(261)
|
(211)
|
(199)
|
(138)
|
(90)
|
(42)
|
(93)
|
(126)
|
(211)
|
(196)
|
(111)
|
(66)
|
(43)
|
(96)
|
(99)
|
(113)
|
(106)
|
(44)
|
(98)
|
(100)
|
(87)
|
(122)
|
(284)
|
(298)
|
(220)
|
(284)
|
(87)
|
(29)
|
(70)
|
(15)
|
53
|
(22)
|
(43)
|
(399)
|
(346)
|
(272)
|
(264)
|
100
|
23
|
8
|
(5)
|
23
|
21
|
28
|
|
| Change in Working Capital |
(123)
|
(97)
|
(135)
|
198
|
(89)
|
(98)
|
(105)
|
(287)
|
(81)
|
(62)
|
(47)
|
(24)
|
(70)
|
(116)
|
(99)
|
(54)
|
(119)
|
(7)
|
61
|
(67)
|
(48)
|
(37)
|
(188)
|
(225)
|
182
|
227
|
149
|
419
|
(28)
|
(191)
|
(63)
|
(242)
|
(209)
|
(203)
|
(225)
|
(263)
|
(197)
|
(262)
|
(237)
|
(136)
|
(215)
|
(169)
|
(245)
|
(348)
|
(306)
|
(297)
|
(259)
|
(221)
|
(272)
|
(317)
|
(454)
|
(298)
|
(295)
|
(255)
|
(140)
|
(206)
|
(348)
|
(333)
|
(342)
|
(464)
|
(262)
|
(248)
|
(209)
|
(174)
|
(162)
|
(159)
|
(167)
|
(167)
|
(132)
|
(146)
|
(109)
|
(96)
|
(131)
|
(96)
|
(103)
|
(127)
|
(106)
|
(110)
|
(115)
|
(92)
|
(93)
|
(76)
|
(108)
|
(20)
|
|
| Cash from Operating Activities |
29
N/A
|
(146)
N/A
|
(95)
+35%
|
196
N/A
|
166
-15%
|
226
+36%
|
265
+17%
|
62
-77%
|
476
+671%
|
446
-6%
|
467
+5%
|
400
-14%
|
414
+3%
|
257
-38%
|
61
-76%
|
134
+118%
|
(148)
N/A
|
(23)
+85%
|
141
N/A
|
55
-61%
|
23
-59%
|
150
+565%
|
(16)
N/A
|
6
N/A
|
208
+3 488%
|
(35)
N/A
|
(164)
-368%
|
384
N/A
|
136
-65%
|
218
+60%
|
375
+72%
|
(390)
N/A
|
2
N/A
|
(172)
N/A
|
(160)
+7%
|
(234)
-47%
|
(724)
-210%
|
(650)
+10%
|
(668)
-3%
|
(501)
+25%
|
(197)
+61%
|
(147)
+25%
|
(146)
+1%
|
(112)
+23%
|
20
N/A
|
227
+1 053%
|
522
+130%
|
744
+43%
|
1 107
+49%
|
1 220
+10%
|
1 217
0%
|
405
-67%
|
126
-69%
|
(173)
N/A
|
47
N/A
|
515
+987%
|
904
+75%
|
865
-4%
|
985
+14%
|
2 041
+107%
|
1 607
-21%
|
1 831
+14%
|
1 621
-11%
|
801
-51%
|
199
-75%
|
(139)
N/A
|
(645)
-364%
|
(824)
-28%
|
(223)
+73%
|
(79)
+64%
|
(296)
-274%
|
(90)
+70%
|
(353)
-294%
|
(471)
-33%
|
(109)
+77%
|
(169)
-56%
|
88
N/A
|
265
+202%
|
59
-78%
|
116
+98%
|
(42)
N/A
|
91
N/A
|
435
+379%
|
386
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(91)
|
(67)
|
(58)
|
(49)
|
(39)
|
(35)
|
(37)
|
(24)
|
(26)
|
(59)
|
(60)
|
(93)
|
(126)
|
(115)
|
(153)
|
(161)
|
(186)
|
(169)
|
(145)
|
(124)
|
(101)
|
(97)
|
(95)
|
(83)
|
(63)
|
(60)
|
(43)
|
(42)
|
(35)
|
(38)
|
(43)
|
(49)
|
(152)
|
(155)
|
(171)
|
(157)
|
(63)
|
(64)
|
(51)
|
(63)
|
(48)
|
(72)
|
(77)
|
(91)
|
(96)
|
(74)
|
(62)
|
(42)
|
(73)
|
(84)
|
(113)
|
(131)
|
(139)
|
(132)
|
(110)
|
(141)
|
(126)
|
(125)
|
(127)
|
(69)
|
(58)
|
(48)
|
(50)
|
(72)
|
(75)
|
(82)
|
(79)
|
(63)
|
(41)
|
(33)
|
(28)
|
(26)
|
(21)
|
(18)
|
(16)
|
(23)
|
(29)
|
(28)
|
(32)
|
(27)
|
(35)
|
(38)
|
(36)
|
(35)
|
|
| Other Items |
85
|
116
|
382
|
336
|
274
|
240
|
(46)
|
203
|
(54)
|
(53)
|
(7)
|
5
|
(49)
|
(43)
|
34
|
36
|
159
|
155
|
117
|
117
|
77
|
119
|
(20)
|
(19)
|
(91)
|
(92)
|
42
|
60
|
107
|
112
|
30
|
(2)
|
12
|
(36)
|
20
|
59
|
164
|
188
|
180
|
152
|
46
|
77
|
82
|
73
|
74
|
14
|
13
|
6
|
43
|
65
|
67
|
71
|
521
|
538
|
578
|
576
|
75
|
41
|
35
|
55
|
209
|
208
|
163
|
143
|
7
|
26
|
41
|
112
|
222
|
(98)
|
(181)
|
(238)
|
(305)
|
27
|
99
|
123
|
78
|
56
|
50
|
13
|
59
|
164
|
205
|
180
|
|
| Cash from Investing Activities |
(6)
N/A
|
49
N/A
|
324
+568%
|
287
-11%
|
236
-18%
|
205
-13%
|
(83)
N/A
|
179
N/A
|
(80)
N/A
|
(112)
-41%
|
(66)
+41%
|
(88)
-33%
|
(175)
-100%
|
(158)
+10%
|
(120)
+24%
|
(125)
-5%
|
(27)
+79%
|
(14)
+47%
|
(29)
-100%
|
(7)
+76%
|
(24)
-250%
|
22
N/A
|
(115)
N/A
|
(102)
+11%
|
(154)
-51%
|
(152)
+1%
|
(1)
+100%
|
18
N/A
|
73
+307%
|
75
+3%
|
(13)
N/A
|
(51)
-306%
|
(139)
-174%
|
(191)
-37%
|
(151)
+21%
|
(98)
+35%
|
101
N/A
|
124
+23%
|
129
+4%
|
89
-31%
|
(2)
N/A
|
5
N/A
|
4
-4%
|
(18)
N/A
|
(23)
-27%
|
(61)
-169%
|
(49)
+19%
|
(37)
+25%
|
(31)
+17%
|
(19)
+37%
|
(46)
-136%
|
(60)
-30%
|
382
N/A
|
406
+6%
|
469
+16%
|
435
-7%
|
(51)
N/A
|
(84)
-65%
|
(92)
-9%
|
(13)
+85%
|
150
N/A
|
160
+7%
|
113
-29%
|
71
-37%
|
(68)
N/A
|
(56)
+18%
|
(38)
+32%
|
49
N/A
|
181
+266%
|
(131)
N/A
|
(209)
-59%
|
(264)
-26%
|
(326)
-23%
|
10
N/A
|
83
+760%
|
100
+21%
|
49
-51%
|
29
-41%
|
18
-39%
|
(14)
N/A
|
24
N/A
|
126
+422%
|
168
+34%
|
145
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(124)
|
382
|
(90)
|
(153)
|
(250)
|
(280)
|
40
|
5
|
(110)
|
(338)
|
(226)
|
(237)
|
(92)
|
(18)
|
(8)
|
30
|
76
|
258
|
255
|
700
|
623
|
285
|
329
|
(315)
|
(179)
|
17
|
1
|
305
|
85
|
(44)
|
(85)
|
(45)
|
104
|
295
|
500
|
651
|
493
|
592
|
389
|
76
|
269
|
232
|
211
|
264
|
205
|
268
|
131
|
(211)
|
(716)
|
(820)
|
(917)
|
(477)
|
(479)
|
(427)
|
(380)
|
(617)
|
(276)
|
(441)
|
(431)
|
(389)
|
(313)
|
(373)
|
(267)
|
(196)
|
(132)
|
(64)
|
116
|
150
|
151
|
266
|
280
|
200
|
392
|
284
|
125
|
142
|
(134)
|
(262)
|
(277)
|
(252)
|
(189)
|
(63)
|
(295)
|
(292)
|
|
| Cash Paid for Dividends |
(90)
|
(244)
|
(78)
|
(66)
|
(71)
|
77
|
(52)
|
(54)
|
(55)
|
(53)
|
(202)
|
(228)
|
(226)
|
(241)
|
(89)
|
(62)
|
(87)
|
(90)
|
(187)
|
(232)
|
(181)
|
(186)
|
(135)
|
(100)
|
(139)
|
(123)
|
(148)
|
(172)
|
(133)
|
(144)
|
(105)
|
(79)
|
(132)
|
(125)
|
(130)
|
(162)
|
(146)
|
(155)
|
(188)
|
(179)
|
(219)
|
(221)
|
(280)
|
(278)
|
(167)
|
(279)
|
(197)
|
(97)
|
(176)
|
(176)
|
(162)
|
(246)
|
(131)
|
(106)
|
(78)
|
(99)
|
(95)
|
(91)
|
(121)
|
(79)
|
(74)
|
(68)
|
(79)
|
(79)
|
(75)
|
(73)
|
(173)
|
(175)
|
(81)
|
(185)
|
(57)
|
(61)
|
(63)
|
(66)
|
(76)
|
(83)
|
(84)
|
(81)
|
(76)
|
(76)
|
(69)
|
(67)
|
(63)
|
(54)
|
|
| Other |
1
|
(12)
|
1
|
(0)
|
1
|
14
|
1
|
2
|
1
|
1
|
1
|
2
|
(52)
|
(85)
|
(56)
|
(5)
|
70
|
103
|
92
|
42
|
32
|
31
|
(1)
|
(20)
|
(3)
|
7
|
20
|
39
|
113
|
80
|
0
|
81
|
132
|
108
|
105
|
105
|
(5)
|
22
|
38
|
61
|
38
|
15
|
89
|
67
|
(149)
|
(57)
|
(214)
|
(357)
|
(175)
|
(176)
|
(186)
|
406
|
339
|
335
|
279
|
(42)
|
(70)
|
(71)
|
65
|
(88)
|
(328)
|
(382)
|
(449)
|
(427)
|
(145)
|
(67)
|
(12)
|
(17)
|
(138)
|
(31)
|
(24)
|
(9)
|
(22)
|
(32)
|
(29)
|
(22)
|
16
|
85
|
(17)
|
(32)
|
(52)
|
(155)
|
(240)
|
(265)
|
|
| Cash from Financing Activities |
(213)
N/A
|
127
N/A
|
(168)
N/A
|
(220)
-31%
|
(320)
-46%
|
(189)
+41%
|
(11)
+94%
|
(48)
-326%
|
(164)
-240%
|
(390)
-138%
|
(427)
-10%
|
(464)
-9%
|
(370)
+20%
|
(344)
+7%
|
(152)
+56%
|
(37)
+76%
|
59
N/A
|
271
+362%
|
160
-41%
|
509
+218%
|
473
-7%
|
131
-72%
|
192
+47%
|
(435)
N/A
|
(321)
+26%
|
(99)
+69%
|
(127)
-29%
|
172
N/A
|
65
-62%
|
(108)
N/A
|
(87)
+19%
|
(21)
+76%
|
105
N/A
|
301
+187%
|
475
+58%
|
594
+25%
|
342
-42%
|
459
+34%
|
239
-48%
|
(42)
N/A
|
88
N/A
|
25
-71%
|
19
-23%
|
53
+175%
|
(110)
N/A
|
(68)
+38%
|
(279)
-311%
|
(665)
-138%
|
(1 067)
-60%
|
(1 171)
-10%
|
(1 265)
-8%
|
(317)
+75%
|
(270)
+15%
|
(198)
+27%
|
(179)
+10%
|
(758)
-324%
|
(441)
+42%
|
(603)
-37%
|
(487)
+19%
|
(556)
-14%
|
(715)
-29%
|
(822)
-15%
|
(795)
+3%
|
(702)
+12%
|
(352)
+50%
|
(204)
+42%
|
(69)
+66%
|
(43)
+39%
|
(68)
-60%
|
50
N/A
|
200
+300%
|
130
-35%
|
307
+136%
|
186
-40%
|
20
-89%
|
37
+83%
|
(202)
N/A
|
(258)
-28%
|
(370)
-43%
|
(360)
+3%
|
(310)
+14%
|
(286)
+8%
|
(599)
-110%
|
(611)
-2%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
6
|
6
|
(1)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
4
|
5
|
5
|
6
|
2
|
2
|
1
|
1
|
(0)
|
1
|
9
|
(1)
|
0
|
(1)
|
(9)
|
(1)
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Net Change in Cash |
(189)
N/A
|
29
N/A
|
62
+114%
|
263
+328%
|
81
-69%
|
241
+197%
|
171
-29%
|
193
+13%
|
232
+20%
|
(57)
N/A
|
(27)
+53%
|
(152)
-469%
|
(132)
+13%
|
(245)
-86%
|
(211)
+14%
|
(29)
+86%
|
(118)
-306%
|
232
N/A
|
272
+17%
|
557
+105%
|
472
-15%
|
303
-36%
|
62
-80%
|
(531)
N/A
|
(266)
+50%
|
(286)
-7%
|
(292)
-2%
|
574
N/A
|
280
-51%
|
185
-34%
|
282
+52%
|
(456)
N/A
|
(34)
+93%
|
(62)
-85%
|
165
N/A
|
262
+59%
|
(281)
N/A
|
(67)
+76%
|
(302)
-349%
|
(455)
-51%
|
(114)
+75%
|
(120)
-5%
|
(124)
-3%
|
(79)
+36%
|
(109)
-38%
|
103
N/A
|
198
+92%
|
48
-76%
|
12
-74%
|
32
+160%
|
(92)
N/A
|
30
N/A
|
237
+696%
|
36
-85%
|
346
+869%
|
193
-44%
|
413
+114%
|
177
-57%
|
397
+124%
|
1 471
+271%
|
1 045
-29%
|
1 171
+12%
|
941
-20%
|
172
-82%
|
(218)
N/A
|
(396)
-82%
|
(750)
-89%
|
(815)
-9%
|
(109)
+87%
|
(159)
-46%
|
(304)
-91%
|
(222)
+27%
|
(369)
-67%
|
(273)
+26%
|
(3)
+99%
|
(29)
-987%
|
(64)
-120%
|
37
N/A
|
(293)
N/A
|
(257)
+12%
|
(327)
-27%
|
(68)
+79%
|
6
N/A
|
(79)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(62)
N/A
|
(214)
-246%
|
(152)
+29%
|
147
N/A
|
127
-14%
|
190
+50%
|
228
+20%
|
38
-83%
|
450
+1 083%
|
387
-14%
|
408
+5%
|
307
-25%
|
288
-6%
|
141
-51%
|
(92)
N/A
|
(28)
+70%
|
(334)
-1 105%
|
(192)
+43%
|
(4)
+98%
|
(69)
-1 713%
|
(79)
-14%
|
53
N/A
|
(111)
N/A
|
(77)
+30%
|
145
N/A
|
(95)
N/A
|
(207)
-119%
|
342
N/A
|
101
-70%
|
181
+78%
|
333
+84%
|
(439)
N/A
|
(150)
+66%
|
(327)
-118%
|
(330)
-1%
|
(391)
-18%
|
(787)
-101%
|
(714)
+9%
|
(718)
-1%
|
(564)
+22%
|
(245)
+57%
|
(219)
+11%
|
(223)
-2%
|
(203)
+9%
|
(76)
+62%
|
153
N/A
|
460
+201%
|
701
+53%
|
1 034
+47%
|
1 136
+10%
|
1 104
-3%
|
274
-75%
|
(13)
N/A
|
(305)
-2 178%
|
(62)
+80%
|
374
N/A
|
778
+108%
|
740
-5%
|
859
+16%
|
1 972
+130%
|
1 549
-21%
|
1 783
+15%
|
1 571
-12%
|
728
-54%
|
124
-83%
|
(221)
N/A
|
(724)
-228%
|
(886)
-22%
|
(263)
+70%
|
(112)
+58%
|
(324)
-190%
|
(115)
+64%
|
(374)
-225%
|
(488)
-31%
|
(125)
+74%
|
(193)
-55%
|
59
N/A
|
237
+305%
|
26
-89%
|
89
+236%
|
(77)
N/A
|
53
N/A
|
399
+650%
|
351
-12%
|
|