Dongfeng Electronic Technology Co Ltd
SSE:600081
Cash Flow Statement
Cash Flow Statement
Dongfeng Electronic 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 |
(78)
|
(82)
|
(73)
|
(82)
|
(75)
|
(72)
|
(71)
|
(63)
|
(57)
|
(49)
|
(49)
|
(54)
|
(52)
|
(56)
|
(53)
|
(47)
|
(58)
|
(61)
|
(68)
|
(73)
|
(71)
|
(60)
|
(56)
|
(59)
|
(60)
|
(90)
|
(113)
|
(117)
|
(121)
|
(134)
|
(138)
|
(148)
|
(178)
|
(175)
|
(188)
|
(171)
|
(147)
|
(139)
|
(146)
|
(152)
|
(170)
|
(157)
|
(191)
|
(221)
|
(275)
|
(328)
|
(301)
|
(302)
|
(284)
|
(295)
|
(317)
|
(308)
|
(278)
|
(278)
|
(288)
|
(309)
|
(345)
|
(334)
|
(307)
|
(307)
|
(295)
|
(300)
|
(305)
|
(299)
|
(289)
|
(273)
|
(230)
|
(231)
|
(233)
|
(249)
|
(295)
|
(281)
|
(312)
|
(275)
|
(232)
|
(235)
|
(247)
|
(267)
|
(287)
|
(281)
|
(232)
|
(208)
|
(226)
|
(285)
|
(209)
|
(221)
|
(218)
|
(164)
|
|
| Change in Working Capital |
(48)
|
28
|
(82)
|
(32)
|
(46)
|
(46)
|
(48)
|
(102)
|
(80)
|
(124)
|
(87)
|
(81)
|
(100)
|
(97)
|
(125)
|
(142)
|
(111)
|
(107)
|
(61)
|
(25)
|
(15)
|
(29)
|
(50)
|
(71)
|
(69)
|
(56)
|
(59)
|
(68)
|
(101)
|
(125)
|
(110)
|
(109)
|
(117)
|
(140)
|
(132)
|
(195)
|
(129)
|
(259)
|
(393)
|
(339)
|
(594)
|
(788)
|
(789)
|
(1 161)
|
(954)
|
(898)
|
(946)
|
(830)
|
(880)
|
(825)
|
(807)
|
(813)
|
(923)
|
(932)
|
(983)
|
(894)
|
(844)
|
(930)
|
(880)
|
(836)
|
(1 058)
|
(981)
|
(1 117)
|
(1 132)
|
(1 008)
|
(929)
|
(841)
|
(775)
|
(994)
|
(1 137)
|
(1 308)
|
(1 416)
|
(1 133)
|
(1 123)
|
(924)
|
(1 310)
|
(978)
|
(1 022)
|
(928)
|
(664)
|
(982)
|
(928)
|
(1 179)
|
(786)
|
(950)
|
(1 080)
|
(766)
|
(1 225)
|
|
| Cash from Operating Activities |
(3)
N/A
|
48
N/A
|
(84)
N/A
|
(3)
+96%
|
75
N/A
|
85
+13%
|
52
-39%
|
45
-14%
|
(3)
N/A
|
(34)
-972%
|
(40)
-17%
|
(45)
-13%
|
(35)
+22%
|
(25)
+28%
|
10
N/A
|
18
+74%
|
6
-66%
|
22
+263%
|
67
+208%
|
68
+1%
|
88
+31%
|
89
+1%
|
6
-94%
|
6
+7%
|
21
+259%
|
(7)
N/A
|
34
N/A
|
53
+54%
|
68
+30%
|
90
+31%
|
131
+45%
|
206
+57%
|
208
+1%
|
253
+22%
|
269
+6%
|
230
-14%
|
311
+35%
|
188
-39%
|
252
+34%
|
359
+43%
|
229
-36%
|
470
+105%
|
338
-28%
|
345
+2%
|
362
+5%
|
282
-22%
|
451
+60%
|
350
-22%
|
562
+61%
|
550
-2%
|
435
-21%
|
338
-22%
|
388
+15%
|
307
-21%
|
398
+30%
|
562
+41%
|
610
+9%
|
788
+29%
|
702
-11%
|
600
-15%
|
436
-27%
|
317
-27%
|
390
+23%
|
411
+5%
|
482
+17%
|
578
+20%
|
388
-33%
|
606
+56%
|
327
-46%
|
180
-45%
|
319
+77%
|
268
-16%
|
435
+62%
|
552
+27%
|
474
-14%
|
222
-53%
|
600
+170%
|
617
+3%
|
548
-11%
|
984
+80%
|
375
-62%
|
291
-23%
|
553
+90%
|
374
-32%
|
421
+12%
|
291
-31%
|
140
-52%
|
72
-48%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(67)
|
(66)
|
(55)
|
(38)
|
(52)
|
(53)
|
(55)
|
(60)
|
(30)
|
(27)
|
(24)
|
(33)
|
(33)
|
(36)
|
(38)
|
(21)
|
(33)
|
(33)
|
(33)
|
(36)
|
(30)
|
(30)
|
(25)
|
(26)
|
(27)
|
(27)
|
(28)
|
(26)
|
(32)
|
(30)
|
(73)
|
(81)
|
(90)
|
(97)
|
(68)
|
(76)
|
(91)
|
(93)
|
(136)
|
(171)
|
(208)
|
(257)
|
(300)
|
(270)
|
(341)
|
(338)
|
(283)
|
(312)
|
(272)
|
(272)
|
(318)
|
(308)
|
(319)
|
(310)
|
(255)
|
(262)
|
(316)
|
(310)
|
(302)
|
(290)
|
(195)
|
(180)
|
(177)
|
(167)
|
(124)
|
(115)
|
(119)
|
(275)
|
(304)
|
(313)
|
(322)
|
(177)
|
(166)
|
(165)
|
(155)
|
(143)
|
(129)
|
(123)
|
(119)
|
(120)
|
(117)
|
(122)
|
(117)
|
(246)
|
(131)
|
(146)
|
(170)
|
(48)
|
|
| Other Items |
(19)
|
(14)
|
(13)
|
(11)
|
(8)
|
(9)
|
(11)
|
(6)
|
7
|
15
|
8
|
4
|
18
|
14
|
36
|
37
|
75
|
62
|
39
|
38
|
2
|
16
|
78
|
91
|
99
|
96
|
32
|
76
|
56
|
70
|
81
|
(7)
|
39
|
23
|
11
|
50
|
35
|
76
|
(24)
|
70
|
90
|
327
|
441
|
353
|
431
|
141
|
116
|
97
|
53
|
60
|
91
|
97
|
55
|
60
|
41
|
54
|
24
|
70
|
97
|
68
|
31
|
(9)
|
(40)
|
43
|
42
|
46
|
127
|
6
|
74
|
60
|
12
|
43
|
168
|
101
|
99
|
(56)
|
109
|
(161)
|
(81)
|
(235)
|
197
|
301
|
160
|
424
|
51
|
102
|
339
|
(285)
|
|
| Cash from Investing Activities |
(86)
N/A
|
(80)
+7%
|
(69)
+14%
|
(49)
+29%
|
(60)
-23%
|
(62)
-3%
|
(66)
-7%
|
(66)
+1%
|
(23)
+65%
|
(12)
+47%
|
(16)
-31%
|
(29)
-82%
|
(15)
+51%
|
(22)
-53%
|
(2)
+92%
|
17
N/A
|
42
+153%
|
29
-32%
|
6
-80%
|
2
-58%
|
(28)
N/A
|
(14)
+50%
|
54
N/A
|
66
+22%
|
72
+9%
|
69
-5%
|
5
-93%
|
50
+950%
|
24
-53%
|
40
+68%
|
8
-79%
|
(88)
N/A
|
(52)
+41%
|
(74)
-43%
|
(57)
+22%
|
(26)
+55%
|
(56)
-118%
|
(17)
+70%
|
(160)
-854%
|
(101)
+37%
|
(118)
-17%
|
70
N/A
|
141
+101%
|
83
-41%
|
90
+8%
|
(197)
N/A
|
(167)
+15%
|
(215)
-28%
|
(218)
-2%
|
(212)
+3%
|
(226)
-7%
|
(211)
+7%
|
(264)
-25%
|
(249)
+6%
|
(214)
+14%
|
(208)
+3%
|
(292)
-41%
|
(240)
+18%
|
(205)
+15%
|
(222)
-9%
|
(164)
+26%
|
(190)
-16%
|
(217)
-14%
|
(124)
+43%
|
(82)
+34%
|
(69)
+16%
|
8
N/A
|
(269)
N/A
|
(230)
+15%
|
(252)
-10%
|
(310)
-23%
|
(134)
+57%
|
1
N/A
|
(64)
N/A
|
(56)
+13%
|
(199)
-257%
|
(20)
+90%
|
(283)
-1 318%
|
(200)
+29%
|
(355)
-77%
|
80
N/A
|
179
+122%
|
43
-76%
|
178
+314%
|
(80)
N/A
|
(45)
+44%
|
169
N/A
|
(333)
N/A
|
|
| 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
|
1 252
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
74
|
42
|
108
|
47
|
(16)
|
(14)
|
30
|
93
|
120
|
130
|
(333)
|
81
|
52
|
44
|
18
|
(17)
|
(32)
|
(57)
|
386
|
(46)
|
(26)
|
(21)
|
(51)
|
(51)
|
(65)
|
(35)
|
(12)
|
(50)
|
(55)
|
(95)
|
(2)
|
21
|
(4)
|
21
|
(80)
|
(50)
|
(75)
|
(25)
|
96
|
1
|
80
|
125
|
19
|
95
|
40
|
(113)
|
(117)
|
(27)
|
(32)
|
9
|
(3)
|
(68)
|
(123)
|
(116)
|
(55)
|
67
|
0
|
(15)
|
(95)
|
(117)
|
65
|
76
|
145
|
(53)
|
(89)
|
(70)
|
(97)
|
125
|
189
|
204
|
225
|
113
|
112
|
190
|
296
|
471
|
228
|
98
|
22
|
(236)
|
(205)
|
(224)
|
(383)
|
(316)
|
(178)
|
(136)
|
(44)
|
(43)
|
|
| Cash Paid for Dividends |
(21)
|
(20)
|
(15)
|
(15)
|
(17)
|
(15)
|
(26)
|
(65)
|
(63)
|
(67)
|
(57)
|
(23)
|
(21)
|
(21)
|
(22)
|
(22)
|
(26)
|
(29)
|
(32)
|
(35)
|
(35)
|
(32)
|
(28)
|
(26)
|
(25)
|
(23)
|
(21)
|
(36)
|
(26)
|
(26)
|
(25)
|
(47)
|
(97)
|
(119)
|
(123)
|
(123)
|
(133)
|
(117)
|
(147)
|
(110)
|
(50)
|
(46)
|
(100)
|
(162)
|
(184)
|
(182)
|
(100)
|
(105)
|
(204)
|
(205)
|
(284)
|
(217)
|
(138)
|
(136)
|
(107)
|
(217)
|
(71)
|
(71)
|
(14)
|
7
|
(64)
|
(65)
|
(112)
|
(140)
|
(57)
|
(169)
|
(210)
|
(107)
|
(58)
|
(58)
|
18
|
(9)
|
(49)
|
(52)
|
(44)
|
(229)
|
(102)
|
(104)
|
(139)
|
87
|
(69)
|
(61)
|
(23)
|
(83)
|
(55)
|
(53)
|
(69)
|
(62)
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
0
|
464
|
47
|
28
|
17
|
(26)
|
(27)
|
(2)
|
0
|
0
|
(4)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
5
|
0
|
(3)
|
2
|
0
|
0
|
(30)
|
(30)
|
(95)
|
(106)
|
(110)
|
(147)
|
(129)
|
(98)
|
(94)
|
(51)
|
33
|
(20)
|
47
|
47
|
70
|
42
|
49
|
76
|
66
|
0
|
(141)
|
(73)
|
(111)
|
0
|
(100)
|
(91)
|
(178)
|
(98)
|
(193)
|
0
|
(31)
|
(193)
|
(116)
|
(116)
|
(88)
|
(24)
|
(199)
|
(162)
|
(185)
|
(208)
|
(286)
|
(315)
|
(114)
|
964
|
(256)
|
1 005
|
1 027
|
(211)
|
78
|
61
|
(43)
|
29
|
|
| Cash from Financing Activities |
53
N/A
|
22
-58%
|
94
+324%
|
32
-66%
|
(32)
N/A
|
(30)
+9%
|
4
N/A
|
27
+677%
|
51
+88%
|
58
+13%
|
75
+30%
|
106
+40%
|
60
-43%
|
40
-33%
|
(30)
N/A
|
(66)
-119%
|
(60)
+8%
|
(77)
-28%
|
(64)
+17%
|
(84)
-32%
|
(61)
+27%
|
(54)
+13%
|
(79)
-48%
|
(73)
+9%
|
(90)
-24%
|
(58)
+36%
|
(33)
+43%
|
(86)
-162%
|
(81)
+5%
|
(122)
-50%
|
(22)
+82%
|
(26)
-17%
|
(104)
-297%
|
(101)
+3%
|
(211)
-109%
|
(176)
+17%
|
(239)
-36%
|
(173)
+28%
|
(147)
+15%
|
(216)
-47%
|
(80)
+63%
|
(68)
+15%
|
(210)
-206%
|
(166)
+21%
|
(238)
-43%
|
(346)
-46%
|
(184)
+47%
|
(152)
+17%
|
(189)
-24%
|
(149)
+21%
|
(216)
-45%
|
(243)
-12%
|
(212)
+13%
|
(176)
+17%
|
(96)
+45%
|
(106)
-10%
|
(212)
-100%
|
(242)
-14%
|
(302)
-25%
|
(250)
+17%
|
(99)
+60%
|
(111)
-12%
|
(175)
-58%
|
(291)
-66%
|
(339)
-17%
|
(314)
+7%
|
(338)
-8%
|
(174)
+48%
|
15
N/A
|
29
+95%
|
155
+431%
|
81
-48%
|
(137)
N/A
|
(23)
+83%
|
67
N/A
|
33
-50%
|
(160)
N/A
|
(321)
-100%
|
(232)
+28%
|
815
N/A
|
721
-12%
|
720
0%
|
620
-14%
|
(610)
N/A
|
(155)
+75%
|
(128)
+18%
|
(135)
-5%
|
(76)
+44%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(36)
N/A
|
(10)
+71%
|
(58)
-472%
|
(20)
+67%
|
(17)
+12%
|
(7)
+60%
|
(11)
-60%
|
6
N/A
|
25
+315%
|
11
-56%
|
19
+72%
|
31
+63%
|
10
-68%
|
(8)
N/A
|
(22)
-188%
|
(31)
-44%
|
(12)
+61%
|
(27)
-119%
|
9
N/A
|
(14)
N/A
|
(1)
+94%
|
21
N/A
|
(20)
N/A
|
(1)
+95%
|
3
N/A
|
4
+38%
|
6
+43%
|
17
+175%
|
11
-38%
|
8
-26%
|
117
+1 377%
|
92
-21%
|
52
-43%
|
78
+50%
|
1
-99%
|
28
+4 633%
|
16
-43%
|
(1)
N/A
|
(56)
-5 450%
|
42
N/A
|
31
-27%
|
471
+1 430%
|
268
-43%
|
262
-2%
|
214
-18%
|
(260)
N/A
|
101
N/A
|
(16)
N/A
|
155
N/A
|
189
+22%
|
(9)
N/A
|
(117)
-1 274%
|
(89)
+24%
|
(120)
-35%
|
85
N/A
|
247
+190%
|
106
-57%
|
307
+189%
|
196
-36%
|
128
-34%
|
173
+35%
|
17
-90%
|
(2)
N/A
|
(4)
-71%
|
61
N/A
|
195
+221%
|
58
-70%
|
163
+182%
|
115
-30%
|
(41)
N/A
|
166
N/A
|
218
+31%
|
299
+37%
|
463
+55%
|
485
+5%
|
57
-88%
|
420
+640%
|
13
-97%
|
117
+808%
|
1 443
+1 137%
|
1 175
-19%
|
1 188
+1%
|
1 214
+2%
|
(60)
N/A
|
186
N/A
|
119
-36%
|
174
+46%
|
(336)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(70)
N/A
|
(19)
+73%
|
(139)
-650%
|
(41)
+71%
|
24
N/A
|
32
+36%
|
(3)
N/A
|
(16)
-362%
|
(33)
-110%
|
(61)
-85%
|
(64)
-5%
|
(79)
-22%
|
(68)
+13%
|
(61)
+10%
|
(27)
+55%
|
(3)
+90%
|
(27)
-868%
|
(12)
+57%
|
34
N/A
|
32
-6%
|
59
+83%
|
59
+1%
|
(19)
N/A
|
(20)
-3%
|
(5)
+72%
|
(34)
-526%
|
7
N/A
|
27
+303%
|
36
+35%
|
59
+63%
|
58
-3%
|
125
+116%
|
117
-6%
|
156
+33%
|
201
+29%
|
154
-23%
|
220
+43%
|
96
-57%
|
115
+21%
|
188
+64%
|
21
-89%
|
213
+893%
|
38
-82%
|
75
+100%
|
21
-72%
|
(55)
N/A
|
168
N/A
|
38
-77%
|
291
+668%
|
278
-4%
|
117
-58%
|
29
-75%
|
69
+137%
|
(3)
N/A
|
143
N/A
|
301
+111%
|
294
-2%
|
479
+63%
|
401
-16%
|
310
-23%
|
241
-22%
|
137
-43%
|
213
+55%
|
244
+15%
|
358
+47%
|
463
+29%
|
269
-42%
|
331
+23%
|
23
-93%
|
(133)
N/A
|
(3)
+98%
|
91
N/A
|
268
+194%
|
387
+44%
|
319
-18%
|
79
-75%
|
471
+496%
|
495
+5%
|
429
-13%
|
864
+101%
|
258
-70%
|
168
-35%
|
436
+159%
|
129
-70%
|
290
+126%
|
145
-50%
|
(30)
N/A
|
25
N/A
|
|