Zhejiang Furun Digital Technology Co Ltd
SSE:600070
Cash Flow Statement
Cash Flow Statement
Zhejiang Furun Digital Technology Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(45)
|
(45)
|
(51)
|
(48)
|
(44)
|
(55)
|
(52)
|
(62)
|
(68)
|
(76)
|
(125)
|
(140)
|
(153)
|
(150)
|
(140)
|
(143)
|
(147)
|
(133)
|
(137)
|
(121)
|
(122)
|
(125)
|
(80)
|
(69)
|
(60)
|
(64)
|
(79)
|
(77)
|
(91)
|
(88)
|
(70)
|
(60)
|
(27)
|
(14)
|
(63)
|
(66)
|
(98)
|
(113)
|
(58)
|
(55)
|
(24)
|
|
| Change in Working Capital |
(164)
|
(190)
|
(192)
|
(208)
|
(204)
|
(194)
|
(200)
|
(197)
|
(202)
|
(219)
|
(204)
|
(225)
|
(232)
|
(250)
|
(290)
|
(292)
|
(315)
|
(313)
|
(299)
|
(293)
|
(282)
|
(283)
|
(286)
|
(281)
|
(287)
|
(234)
|
(191)
|
(154)
|
(91)
|
(90)
|
(85)
|
(70)
|
(71)
|
(57)
|
(63)
|
(59)
|
(59)
|
(39)
|
(29)
|
(23)
|
(31)
|
|
| Cash from Operating Activities |
(34)
N/A
|
(13)
+61%
|
(26)
-99%
|
(17)
+36%
|
19
N/A
|
18
-2%
|
42
+130%
|
80
+90%
|
61
-24%
|
47
-23%
|
(21)
N/A
|
(3)
+88%
|
(5)
-100%
|
(5)
+12%
|
(38)
-717%
|
(68)
-80%
|
(101)
-50%
|
(51)
+49%
|
12
N/A
|
3
-73%
|
24
+594%
|
18
-26%
|
41
+132%
|
85
+109%
|
68
-20%
|
(45)
N/A
|
(136)
-205%
|
(203)
-49%
|
(275)
-35%
|
(284)
-4%
|
(216)
+24%
|
(198)
+8%
|
(136)
+31%
|
(44)
+68%
|
(90)
-107%
|
(89)
+2%
|
(102)
-16%
|
(160)
-56%
|
(84)
+48%
|
(70)
+17%
|
(44)
+37%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(57)
|
(104)
|
(97)
|
(95)
|
(88)
|
(22)
|
(22)
|
(19)
|
(15)
|
(18)
|
(15)
|
(25)
|
(30)
|
(46)
|
(50)
|
(41)
|
(39)
|
(79)
|
(77)
|
(76)
|
(78)
|
(29)
|
(26)
|
(31)
|
(29)
|
(24)
|
(21)
|
(16)
|
(13)
|
0
|
(4)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(3)
|
|
| Other Items |
46
|
29
|
(15)
|
(60)
|
(76)
|
24
|
54
|
89
|
124
|
238
|
106
|
125
|
127
|
(80)
|
229
|
155
|
200
|
139
|
(30)
|
143
|
77
|
120
|
119
|
31
|
(88)
|
10
|
83
|
82
|
347
|
403
|
335
|
328
|
300
|
283
|
340
|
320
|
243
|
139
|
79
|
90
|
36
|
|
| Cash from Investing Activities |
(12)
N/A
|
(75)
-539%
|
(112)
-50%
|
(154)
-38%
|
(164)
-6%
|
1
N/A
|
32
+2 575%
|
71
+121%
|
109
+54%
|
220
+102%
|
91
-59%
|
100
+9%
|
97
-3%
|
(126)
N/A
|
179
N/A
|
114
-37%
|
160
+41%
|
61
-62%
|
(107)
N/A
|
67
N/A
|
(0)
N/A
|
91
N/A
|
92
+2%
|
(0)
N/A
|
(117)
-58 600%
|
(15)
+88%
|
61
N/A
|
66
+8%
|
334
+404%
|
403
+20%
|
335
-17%
|
330
-1%
|
304
-8%
|
283
-7%
|
340
+20%
|
319
-6%
|
243
-24%
|
136
-44%
|
77
-43%
|
88
+14%
|
33
-62%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
49
|
95
|
107
|
123
|
118
|
40
|
37
|
(22)
|
(75)
|
(104)
|
(157)
|
(149)
|
(94)
|
(96)
|
(49)
|
(11)
|
49
|
245
|
267
|
158
|
92
|
27
|
(36)
|
22
|
48
|
81
|
132
|
36
|
9
|
(337)
|
(397)
|
(309)
|
(430)
|
(180)
|
(150)
|
(151)
|
(21)
|
(28)
|
0
|
(50)
|
(8)
|
|
| Cash Paid for Dividends |
(99)
|
(97)
|
(100)
|
(62)
|
(65)
|
(36)
|
(67)
|
(31)
|
(44)
|
(23)
|
(21)
|
(65)
|
(79)
|
(66)
|
(68)
|
(82)
|
(64)
|
(68)
|
(71)
|
(44)
|
(91)
|
(66)
|
(65)
|
(33)
|
(14)
|
(64)
|
(65)
|
(60)
|
(89)
|
(50)
|
(47)
|
(45)
|
23
|
(13)
|
(11)
|
(8)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
|
| Other |
(6)
|
8
|
15
|
11
|
11
|
(33)
|
0
|
(21)
|
(11)
|
(24)
|
205
|
210
|
221
|
222
|
(55)
|
(35)
|
(9)
|
(82)
|
(71)
|
(119)
|
(144)
|
(134)
|
(89)
|
(61)
|
(110)
|
(3)
|
9
|
103
|
127
|
122
|
152
|
103
|
104
|
(50)
|
0
|
(129)
|
(127)
|
0
|
0
|
26
|
29
|
|
| Cash from Financing Activities |
(56)
N/A
|
6
N/A
|
22
+258%
|
72
+223%
|
64
-11%
|
(28)
N/A
|
(29)
-4%
|
(75)
-155%
|
(130)
-73%
|
(151)
-16%
|
26
N/A
|
(5)
N/A
|
49
N/A
|
60
+23%
|
(171)
N/A
|
(128)
+25%
|
(24)
+82%
|
96
N/A
|
125
+31%
|
(5)
N/A
|
(142)
-2 923%
|
(172)
-21%
|
(190)
-10%
|
(72)
+62%
|
(76)
-5%
|
14
N/A
|
75
+453%
|
79
+5%
|
47
-40%
|
(266)
N/A
|
(292)
-10%
|
(251)
+14%
|
(303)
-21%
|
(243)
+20%
|
(261)
-7%
|
(288)
-10%
|
(154)
+47%
|
(33)
+78%
|
(13)
+61%
|
(31)
-138%
|
14
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(103)
N/A
|
(82)
+21%
|
(115)
-42%
|
(99)
+14%
|
(82)
+17%
|
(8)
+90%
|
46
N/A
|
77
+68%
|
41
-46%
|
117
+184%
|
96
-17%
|
93
-4%
|
141
+52%
|
(71)
N/A
|
(29)
+59%
|
(83)
-184%
|
35
N/A
|
105
+199%
|
31
-71%
|
66
+113%
|
(119)
N/A
|
(64)
+46%
|
(57)
+11%
|
13
N/A
|
(126)
N/A
|
(46)
+63%
|
0
N/A
|
(58)
N/A
|
107
N/A
|
(148)
N/A
|
(172)
-17%
|
(118)
+32%
|
(135)
-15%
|
(3)
+97%
|
(12)
-237%
|
(57)
-397%
|
(13)
+78%
|
(57)
-341%
|
(20)
+65%
|
(12)
+37%
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(91)
N/A
|
(117)
-28%
|
(123)
-5%
|
(111)
+10%
|
(69)
+38%
|
(4)
+94%
|
20
N/A
|
61
+203%
|
46
-25%
|
29
-38%
|
(36)
N/A
|
(28)
+24%
|
(35)
-27%
|
(51)
-44%
|
(87)
-71%
|
(109)
-25%
|
(141)
-29%
|
(130)
+7%
|
(65)
+50%
|
(73)
-12%
|
(54)
+26%
|
(12)
+78%
|
14
N/A
|
54
+275%
|
38
-29%
|
(69)
N/A
|
(157)
-128%
|
(219)
-39%
|
(287)
-31%
|
(284)
+1%
|
(219)
+23%
|
(199)
+9%
|
(136)
+32%
|
(44)
+68%
|
(90)
-106%
|
(89)
+2%
|
(102)
-16%
|
(162)
-58%
|
(84)
+48%
|
(72)
+14%
|
(46)
+36%
|
|