CSSC Science & Technology Co Ltd
SSE:600072
Cash Flow Statement
Cash Flow Statement
CSSC Science & Technology Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 |
(10)
|
(11)
|
(6)
|
(1)
|
2
|
0
|
1
|
(5)
|
(4)
|
(1)
|
(10)
|
(9)
|
(8)
|
(8)
|
(6)
|
(13)
|
(18)
|
(19)
|
(20)
|
(6)
|
(9)
|
(20)
|
(23)
|
(31)
|
(34)
|
(45)
|
(68)
|
(94)
|
(92)
|
(76)
|
(73)
|
(55)
|
(60)
|
(60)
|
(54)
|
(48)
|
(45)
|
(45)
|
(26)
|
(31)
|
(30)
|
(28)
|
(30)
|
(26)
|
(36)
|
(36)
|
(50)
|
(61)
|
(153)
|
(204)
|
(241)
|
(234)
|
(156)
|
(181)
|
(150)
|
(153)
|
(103)
|
(90)
|
(115)
|
(114)
|
(155)
|
(138)
|
(113)
|
(106)
|
(117)
|
(95)
|
(84)
|
(85)
|
(69)
|
(81)
|
(85)
|
(97)
|
(87)
|
(71)
|
(13)
|
(47)
|
18
|
11
|
(100)
|
(417)
|
(579)
|
(716)
|
(724)
|
(448)
|
(550)
|
(635)
|
(649)
|
(649)
|
|
| Change in Working Capital |
(14)
|
(24)
|
(21)
|
(27)
|
(10)
|
(3)
|
(8)
|
(9)
|
(3)
|
(2)
|
(3)
|
6
|
(10)
|
(7)
|
(8)
|
(18)
|
(18)
|
(19)
|
(18)
|
(19)
|
(16)
|
(16)
|
(16)
|
(20)
|
(39)
|
(43)
|
(43)
|
(37)
|
(30)
|
(31)
|
(33)
|
(35)
|
(40)
|
(43)
|
(43)
|
(42)
|
(203)
|
(56)
|
(121)
|
(128)
|
(160)
|
(220)
|
(159)
|
(180)
|
(205)
|
(169)
|
(201)
|
(201)
|
(411)
|
(528)
|
(560)
|
(634)
|
(570)
|
(534)
|
(530)
|
(420)
|
(482)
|
(500)
|
(517)
|
(691)
|
(660)
|
(643)
|
(644)
|
(565)
|
(507)
|
(605)
|
(802)
|
(807)
|
(589)
|
(479)
|
(303)
|
(298)
|
(581)
|
(583)
|
(549)
|
(489)
|
(1 417)
|
(642)
|
(773)
|
(3 510)
|
(2 244)
|
(2 698)
|
(2 464)
|
(121)
|
(1 526)
|
(1 608)
|
(1 644)
|
(1 635)
|
|
| Cash from Operating Activities |
28
N/A
|
126
+353%
|
64
-49%
|
80
+25%
|
29
-63%
|
(25)
N/A
|
(7)
+74%
|
(9)
-40%
|
27
N/A
|
57
+109%
|
151
+166%
|
197
+30%
|
184
-7%
|
151
-18%
|
157
+4%
|
141
-10%
|
145
+3%
|
73
-50%
|
(54)
N/A
|
(142)
-162%
|
(60)
+58%
|
(41)
+33%
|
(56)
-38%
|
(50)
+11%
|
(73)
-46%
|
(84)
-15%
|
(51)
+39%
|
(36)
+29%
|
(55)
-52%
|
(76)
-40%
|
(59)
+23%
|
35
N/A
|
52
+50%
|
87
+66%
|
78
-10%
|
(20)
N/A
|
(140)
-608%
|
(105)
+25%
|
(83)
+21%
|
(51)
+39%
|
(54)
-6%
|
(64)
-18%
|
(111)
-75%
|
(140)
-26%
|
(112)
+20%
|
(45)
+60%
|
(13)
+72%
|
51
N/A
|
(1 792)
N/A
|
(1 940)
-8%
|
(1 860)
+4%
|
(2 221)
-19%
|
(702)
+68%
|
(1 231)
-75%
|
(1 556)
-26%
|
(1 608)
-3%
|
(1 055)
+34%
|
(751)
+29%
|
(724)
+4%
|
(546)
+25%
|
(334)
+39%
|
(457)
-37%
|
(203)
+56%
|
45
N/A
|
256
+472%
|
408
+59%
|
321
-21%
|
301
-6%
|
656
+118%
|
1 246
+90%
|
1 218
-2%
|
1 228
+1%
|
328
-73%
|
(327)
N/A
|
(292)
+11%
|
(369)
-26%
|
(391)
-6%
|
(348)
+11%
|
588
N/A
|
(6 261)
N/A
|
(1 943)
+69%
|
(3 475)
-79%
|
(4 982)
-43%
|
1 473
N/A
|
244
-83%
|
1 457
+496%
|
(475)
N/A
|
(528)
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(29)
|
(39)
|
(47)
|
(57)
|
(47)
|
(36)
|
(29)
|
(14)
|
(30)
|
(28)
|
(27)
|
(25)
|
(14)
|
(45)
|
(84)
|
(117)
|
(185)
|
(245)
|
(210)
|
(230)
|
(228)
|
(173)
|
(220)
|
(222)
|
(198)
|
(189)
|
(143)
|
(95)
|
(59)
|
(53)
|
(64)
|
(74)
|
(76)
|
(61)
|
(50)
|
(33)
|
(24)
|
(25)
|
(19)
|
(21)
|
(27)
|
(38)
|
(47)
|
(50)
|
(52)
|
(38)
|
(30)
|
(29)
|
(96)
|
(100)
|
(868)
|
(900)
|
(927)
|
(934)
|
(190)
|
(185)
|
(117)
|
(122)
|
(113)
|
(112)
|
(121)
|
(150)
|
(195)
|
(205)
|
(181)
|
(151)
|
(157)
|
(123)
|
(100)
|
(106)
|
(90)
|
(98)
|
(123)
|
(106)
|
(92)
|
(40)
|
(1 909)
|
(17)
|
18
|
(1 713)
|
(7 112)
|
(7 658)
|
(8 338)
|
(7 223)
|
(5 331)
|
(5 098)
|
(4 895)
|
(4 659)
|
|
| Other Items |
(9)
|
(30)
|
42
|
36
|
61
|
0
|
58
|
64
|
4
|
4
|
3
|
5
|
8
|
41
|
87
|
101
|
300
|
286
|
263
|
253
|
61
|
40
|
57
|
60
|
67
|
70
|
26
|
18
|
(1)
|
(6)
|
(1)
|
(1)
|
(7)
|
0
|
(4)
|
16
|
21
|
21
|
23
|
3
|
5
|
9
|
8
|
8
|
292
|
91
|
49
|
51
|
743
|
881
|
1 077
|
1 117
|
448
|
115
|
(298)
|
(162)
|
(126)
|
278
|
655
|
509
|
411
|
907
|
1 254
|
1 282
|
282
|
(401)
|
(1 183)
|
(592)
|
774
|
785
|
701
|
482
|
875
|
752
|
1 518
|
1 020
|
482
|
656
|
(282)
|
(272)
|
812
|
589
|
1 794
|
3 061
|
3 924
|
3 932
|
3 219
|
2 145
|
|
| Cash from Investing Activities |
(38)
N/A
|
(69)
-79%
|
(6)
+92%
|
(21)
-271%
|
14
N/A
|
28
+94%
|
29
+6%
|
50
+70%
|
(26)
N/A
|
(24)
+9%
|
(24)
-3%
|
(20)
+16%
|
(6)
+70%
|
(4)
+38%
|
3
N/A
|
(16)
N/A
|
115
N/A
|
41
-64%
|
53
+28%
|
24
-55%
|
(167)
N/A
|
(133)
+21%
|
(163)
-23%
|
(162)
+1%
|
(131)
+19%
|
(119)
+9%
|
(117)
+2%
|
(77)
+34%
|
(60)
+23%
|
(60)
0%
|
(65)
-9%
|
(75)
-16%
|
(82)
-9%
|
(62)
+24%
|
(54)
+13%
|
(17)
+68%
|
(3)
+81%
|
(5)
-39%
|
4
N/A
|
(18)
N/A
|
(21)
-18%
|
(30)
-39%
|
(38)
-29%
|
(43)
-12%
|
240
N/A
|
52
-78%
|
19
-63%
|
22
+17%
|
647
+2 790%
|
781
+21%
|
209
-73%
|
217
+4%
|
(479)
N/A
|
(820)
-71%
|
(488)
+40%
|
(347)
+29%
|
(243)
+30%
|
156
N/A
|
542
+247%
|
397
-27%
|
290
-27%
|
758
+162%
|
1 059
+40%
|
1 077
+2%
|
101
-91%
|
(552)
N/A
|
(1 339)
-143%
|
(715)
+47%
|
674
N/A
|
679
+1%
|
611
-10%
|
384
-37%
|
753
+96%
|
646
-14%
|
1 426
+121%
|
980
-31%
|
(1 427)
N/A
|
639
N/A
|
(264)
N/A
|
(1 985)
-653%
|
(6 300)
-217%
|
(7 070)
-12%
|
(6 544)
+7%
|
(4 163)
+36%
|
(1 407)
+66%
|
(1 166)
+17%
|
(1 676)
-44%
|
(2 514)
-50%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
327
|
0
|
0
|
0
|
352
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
10
|
0
|
9
|
9
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
100
|
120
|
150
|
97
|
50
|
10
|
50
|
40
|
40
|
60
|
(10)
|
0
|
120
|
120
|
0
|
0
|
0
|
10
|
30
|
30
|
90
|
50
|
50
|
50
|
(10)
|
1 442
|
962
|
1 455
|
1 815
|
589
|
1 239
|
1 058
|
689
|
(87)
|
(259)
|
(694)
|
(576)
|
(985)
|
(732)
|
(1 059)
|
(968)
|
(79)
|
(560)
|
230
|
37
|
(1 139)
|
(1 231)
|
(1 683)
|
(1 637)
|
(1 068)
|
(730)
|
(1 041)
|
(1 140)
|
2 945
|
(286)
|
(132)
|
6 773
|
7 181
|
9 161
|
11 434
|
4 888
|
7 367
|
5 322
|
2 928
|
3 243
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(22)
|
(23)
|
(15)
|
(17)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(14)
|
(16)
|
(16)
|
(16)
|
(16)
|
(18)
|
(21)
|
(22)
|
(23)
|
(27)
|
(266)
|
(309)
|
(358)
|
(399)
|
(213)
|
(218)
|
(222)
|
(216)
|
(211)
|
(210)
|
(222)
|
(211)
|
(253)
|
(248)
|
(233)
|
(248)
|
(184)
|
(169)
|
(145)
|
(170)
|
(180)
|
(178)
|
(158)
|
(190)
|
(116)
|
(100)
|
(101)
|
(49)
|
(404)
|
(75)
|
(96)
|
(494)
|
(582)
|
(677)
|
(781)
|
(500)
|
(559)
|
(606)
|
(582)
|
(1 070)
|
|
| Other |
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
23
|
23
|
25
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
28
|
28
|
28
|
1 626
|
0
|
0
|
0
|
538
|
778
|
1 008
|
1 074
|
981
|
861
|
631
|
565
|
132
|
25
|
31
|
49
|
50
|
8
|
2
|
(14)
|
(20)
|
14
|
131
|
8
|
(175)
|
(10)
|
(136)
|
14
|
(444)
|
(448)
|
(1 073)
|
(814)
|
35
|
206
|
717
|
345
|
|
| Cash from Financing Activities |
4
N/A
|
4
N/A
|
4
N/A
|
4
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
3
-3%
|
10
+234%
|
10
-1%
|
6
-41%
|
6
-2%
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
50
N/A
|
50
N/A
|
50
N/A
|
41
-17%
|
0
N/A
|
31
N/A
|
78
+148%
|
105
+35%
|
133
+27%
|
91
-31%
|
43
-53%
|
1
-98%
|
41
+4 975%
|
55
+36%
|
55
0%
|
77
+39%
|
6
-92%
|
(9)
N/A
|
111
N/A
|
109
-2%
|
108
-1%
|
106
-2%
|
(16)
N/A
|
(6)
+65%
|
14
N/A
|
14
-4%
|
72
+424%
|
30
-59%
|
28
-4%
|
28
-2%
|
(37)
N/A
|
1 198
N/A
|
681
-43%
|
1 124
+65%
|
1 443
+28%
|
2 002
+39%
|
2 641
+32%
|
2 457
-7%
|
2 093
-15%
|
240
-89%
|
309
+28%
|
92
-70%
|
287
+211%
|
(257)
N/A
|
(119)
+54%
|
(660)
-457%
|
(651)
+1%
|
(131)
+80%
|
(703)
-435%
|
116
N/A
|
(84)
N/A
|
(1 270)
-1 417%
|
(1 401)
-10%
|
(1 839)
-31%
|
(1 841)
0%
|
(1 204)
+35%
|
(816)
+32%
|
(1 011)
-24%
|
(1 181)
-17%
|
2 366
N/A
|
(371)
N/A
|
(363)
+2%
|
6 293
N/A
|
6 155
-2%
|
8 036
+31%
|
9 580
+19%
|
3 900
-59%
|
6 844
+75%
|
4 922
-28%
|
3 064
-38%
|
2 543
-17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
0
|
(1)
|
(3)
|
(6)
|
(2)
|
1
|
2
|
3
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(3)
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
3
|
4
|
5
|
4
|
3
|
3
|
2
|
1
|
4
|
4
|
2
|
3
|
|
| Net Change in Cash |
(7)
N/A
|
61
N/A
|
63
+2%
|
63
+1%
|
44
-31%
|
3
-94%
|
26
+821%
|
44
+69%
|
11
-75%
|
43
+301%
|
133
+210%
|
183
+37%
|
177
-3%
|
146
-17%
|
160
+10%
|
125
-22%
|
260
+109%
|
165
-37%
|
49
-71%
|
(70)
N/A
|
(189)
-172%
|
(188)
+1%
|
(189)
-1%
|
(133)
+30%
|
(97)
+27%
|
(67)
+31%
|
(78)
-16%
|
(72)
+8%
|
(115)
-60%
|
(96)
+16%
|
(68)
+29%
|
14
N/A
|
47
+227%
|
30
-35%
|
16
-49%
|
74
+378%
|
(34)
N/A
|
(2)
+94%
|
26
N/A
|
(85)
N/A
|
(81)
+5%
|
(79)
+2%
|
(136)
-72%
|
(111)
+18%
|
157
N/A
|
35
-78%
|
34
-4%
|
37
+9%
|
54
+47%
|
(478)
N/A
|
(527)
-10%
|
(562)
-7%
|
820
N/A
|
590
-28%
|
411
-30%
|
134
-67%
|
(1 061)
N/A
|
(291)
+73%
|
(93)
+68%
|
139
N/A
|
(300)
N/A
|
185
N/A
|
198
+7%
|
471
+139%
|
226
-52%
|
(845)
N/A
|
(902)
-7%
|
(498)
+45%
|
60
N/A
|
523
+774%
|
(12)
N/A
|
(231)
-1 798%
|
(125)
+46%
|
(498)
-299%
|
124
N/A
|
(568)
N/A
|
551
N/A
|
(76)
N/A
|
(34)
+56%
|
(1 950)
-5 643%
|
(2 085)
-7%
|
(2 506)
-20%
|
(1 945)
+22%
|
1 212
N/A
|
5 685
+369%
|
5 217
-8%
|
914
-82%
|
(496)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
87
N/A
|
17
-80%
|
23
+37%
|
(18)
N/A
|
(61)
-242%
|
(35)
+42%
|
(23)
+35%
|
(3)
+88%
|
29
N/A
|
125
+325%
|
172
+38%
|
170
-1%
|
106
-38%
|
74
-31%
|
24
-67%
|
(40)
N/A
|
(172)
-329%
|
(264)
-54%
|
(371)
-41%
|
(289)
+22%
|
(213)
+26%
|
(276)
-29%
|
(271)
+2%
|
(271)
+0%
|
(273)
-1%
|
(194)
+29%
|
(131)
+32%
|
(113)
+14%
|
(130)
-14%
|
(122)
+6%
|
(39)
+68%
|
(23)
+40%
|
26
N/A
|
28
+10%
|
(53)
N/A
|
(164)
-211%
|
(130)
+20%
|
(102)
+22%
|
(72)
+29%
|
(81)
-11%
|
(102)
-27%
|
(158)
-55%
|
(190)
-21%
|
(164)
+14%
|
(83)
+50%
|
(43)
+48%
|
22
N/A
|
(1 888)
N/A
|
(2 040)
-8%
|
(2 728)
-34%
|
(3 121)
-14%
|
(1 629)
+48%
|
(2 165)
-33%
|
(1 746)
+19%
|
(1 793)
-3%
|
(1 172)
+35%
|
(872)
+26%
|
(838)
+4%
|
(658)
+21%
|
(455)
+31%
|
(607)
-33%
|
(397)
+35%
|
(160)
+60%
|
75
N/A
|
257
+242%
|
164
-36%
|
178
+8%
|
556
+213%
|
1 140
+105%
|
1 128
-1%
|
1 130
+0%
|
205
-82%
|
(432)
N/A
|
(384)
+11%
|
(409)
-7%
|
(2 300)
-463%
|
(365)
+84%
|
607
N/A
|
(7 975)
N/A
|
(9 055)
-14%
|
(11 134)
-23%
|
(13 320)
-20%
|
(5 750)
+57%
|
(5 086)
+12%
|
(3 640)
+28%
|
(5 371)
-48%
|
(5 187)
+3%
|
|