Gansu Yasheng Industrial Group Co Ltd
SSE:600108
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Gansu Yasheng Industrial Group Co Ltd
SSE:600108
|
CN |
Cash Flow Statement
Cash Flow Statement
Gansu Yasheng Industrial Group 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 |
(22)
|
(28)
|
(50)
|
(37)
|
(54)
|
(50)
|
(35)
|
(52)
|
(24)
|
(27)
|
(15)
|
(5)
|
(27)
|
(28)
|
(27)
|
(23)
|
(25)
|
(24)
|
(27)
|
(27)
|
(18)
|
(13)
|
(6)
|
(5)
|
14
|
14
|
13
|
7
|
8
|
6
|
13
|
21
|
8
|
13
|
6
|
6
|
4
|
(1)
|
6
|
8
|
2
|
2
|
(4)
|
(3)
|
(4)
|
(10)
|
(10)
|
(15)
|
(9)
|
(2)
|
(8)
|
(6)
|
(12)
|
(15)
|
(11)
|
(9)
|
(10)
|
(11)
|
(8)
|
(8)
|
(11)
|
(9)
|
(17)
|
(17)
|
(24)
|
(21)
|
(16)
|
(18)
|
(26)
|
(30)
|
(32)
|
(30)
|
(25)
|
(24)
|
(21)
|
(24)
|
(14)
|
(15)
|
(23)
|
(19)
|
(18)
|
(29)
|
(27)
|
(34)
|
(33)
|
(33)
|
(36)
|
(38)
|
|
| Change in Working Capital |
127
|
124
|
274
|
297
|
176
|
40
|
29
|
19
|
20
|
172
|
45
|
45
|
33
|
28
|
30
|
25
|
(2)
|
13
|
4
|
5
|
(39)
|
(44)
|
(81)
|
(90)
|
69
|
62
|
74
|
103
|
0
|
(58)
|
(27)
|
(56)
|
(256)
|
(238)
|
(236)
|
(269)
|
(76)
|
(30)
|
(94)
|
(87)
|
(127)
|
(178)
|
(152)
|
(160)
|
(249)
|
(250)
|
(284)
|
(327)
|
(349)
|
(376)
|
(360)
|
(324)
|
(347)
|
(388)
|
(364)
|
(264)
|
(253)
|
(212)
|
(248)
|
(347)
|
(166)
|
(179)
|
(156)
|
(285)
|
(371)
|
(364)
|
(372)
|
(293)
|
(510)
|
(508)
|
(527)
|
(478)
|
(354)
|
(468)
|
(417)
|
(527)
|
(418)
|
(487)
|
(482)
|
(399)
|
(430)
|
(307)
|
(479)
|
(342)
|
(416)
|
(435)
|
(455)
|
(514)
|
|
| Cash from Operating Activities |
195
N/A
|
206
+6%
|
229
+11%
|
255
+11%
|
116
-54%
|
(44)
N/A
|
79
N/A
|
47
-41%
|
107
+128%
|
254
+138%
|
81
-68%
|
91
+12%
|
85
-6%
|
75
-11%
|
90
+19%
|
108
+20%
|
59
-45%
|
24
-60%
|
77
+224%
|
48
-38%
|
129
+172%
|
189
+46%
|
99
-47%
|
52
-48%
|
136
+163%
|
117
-14%
|
73
-38%
|
113
+55%
|
56
-51%
|
4
-92%
|
143
+3 148%
|
121
-15%
|
60
-50%
|
102
+69%
|
69
-33%
|
127
+85%
|
397
+212%
|
505
+27%
|
469
-7%
|
489
+4%
|
368
-25%
|
388
+5%
|
376
-3%
|
289
-23%
|
137
-53%
|
25
-81%
|
160
+531%
|
125
-22%
|
56
-55%
|
68
+23%
|
(59)
N/A
|
(15)
+76%
|
1
N/A
|
(26)
N/A
|
11
N/A
|
40
+278%
|
(17)
N/A
|
(59)
-258%
|
(93)
-58%
|
(116)
-24%
|
166
N/A
|
212
+28%
|
183
-14%
|
80
-56%
|
(76)
N/A
|
(203)
-167%
|
(140)
+31%
|
(65)
+54%
|
119
N/A
|
249
+109%
|
196
-21%
|
104
-47%
|
157
+51%
|
147
-6%
|
160
+8%
|
297
+86%
|
259
-13%
|
269
+4%
|
256
-5%
|
261
+2%
|
160
-39%
|
149
-6%
|
65
-57%
|
57
-12%
|
124
+117%
|
61
-51%
|
113
+85%
|
136
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(196)
|
(185)
|
(178)
|
(289)
|
(286)
|
(283)
|
(272)
|
(138)
|
(345)
|
(357)
|
(337)
|
(334)
|
(55)
|
(45)
|
(51)
|
(50)
|
(49)
|
(44)
|
(43)
|
(43)
|
(84)
|
(86)
|
(78)
|
(94)
|
(105)
|
(130)
|
(121)
|
(124)
|
(120)
|
(88)
|
(134)
|
(141)
|
(201)
|
(224)
|
(214)
|
(347)
|
(460)
|
(524)
|
(657)
|
(617)
|
(532)
|
(531)
|
(427)
|
(398)
|
(331)
|
(283)
|
(229)
|
(151)
|
(84)
|
(63)
|
(112)
|
(151)
|
(95)
|
(95)
|
(80)
|
(42)
|
(98)
|
(85)
|
(67)
|
(57)
|
(81)
|
(153)
|
(125)
|
(135)
|
(147)
|
(123)
|
(137)
|
(154)
|
(123)
|
(145)
|
(128)
|
(115)
|
(147)
|
(117)
|
(162)
|
(221)
|
(201)
|
(174)
|
(197)
|
(189)
|
(295)
|
(314)
|
(327)
|
(356)
|
(379)
|
(434)
|
(386)
|
(361)
|
|
| Other Items |
185
|
183
|
180
|
198
|
14
|
14
|
3
|
3
|
(44)
|
(44)
|
(44)
|
(44)
|
10
|
11
|
13
|
14
|
405
|
404
|
403
|
402
|
(7)
|
(7)
|
(7)
|
(7)
|
4
|
4
|
34
|
31
|
27
|
28
|
30
|
31
|
23
|
23
|
(8)
|
(7)
|
(545)
|
(395)
|
(451)
|
(361)
|
385
|
195
|
(62)
|
(675)
|
(674)
|
(668)
|
(123)
|
350
|
61
|
56
|
182
|
232
|
240
|
279
|
(80)
|
(75)
|
(6)
|
(6)
|
(6)
|
(9)
|
6
|
6
|
33
|
31
|
(20)
|
27
|
(3)
|
(3)
|
55
|
8
|
11
|
16
|
7
|
0
|
7
|
7
|
7
|
0
|
7
|
4
|
3
|
0
|
4
|
3
|
10
|
10
|
9
|
11
|
|
| Cash from Investing Activities |
(11)
N/A
|
(2)
+77%
|
2
N/A
|
(91)
N/A
|
(271)
-198%
|
(269)
+1%
|
(269)
0%
|
(136)
+50%
|
(388)
-186%
|
(400)
-3%
|
(381)
+5%
|
(378)
+1%
|
(44)
+88%
|
(34)
+24%
|
(38)
-14%
|
(36)
+6%
|
356
N/A
|
360
+1%
|
360
0%
|
359
0%
|
(91)
N/A
|
(93)
-1%
|
(86)
+7%
|
(101)
-18%
|
(101)
+0%
|
(126)
-24%
|
(87)
+30%
|
(92)
-6%
|
(94)
-1%
|
(61)
+35%
|
(104)
-72%
|
(110)
-6%
|
(177)
-61%
|
(202)
-14%
|
(223)
-10%
|
(354)
-59%
|
(1 004)
-184%
|
(919)
+9%
|
(1 108)
-21%
|
(978)
+12%
|
(147)
+85%
|
(336)
-128%
|
(489)
-46%
|
(1 073)
-120%
|
(1 005)
+6%
|
(951)
+5%
|
(352)
+63%
|
199
N/A
|
(23)
N/A
|
(8)
+67%
|
69
N/A
|
81
+17%
|
146
+79%
|
184
+26%
|
(160)
N/A
|
(117)
+27%
|
(104)
+11%
|
(91)
+13%
|
(73)
+19%
|
(66)
+10%
|
(74)
-13%
|
(147)
-98%
|
(92)
+37%
|
(104)
-13%
|
(167)
-60%
|
(95)
+43%
|
(139)
-46%
|
(156)
-12%
|
(68)
+56%
|
(137)
-101%
|
(117)
+15%
|
(99)
+15%
|
(140)
-42%
|
(110)
+22%
|
(154)
-41%
|
(213)
-38%
|
(194)
+9%
|
(167)
+14%
|
(190)
-14%
|
(185)
+3%
|
(292)
-58%
|
(311)
-7%
|
(323)
-4%
|
(352)
-9%
|
(369)
-5%
|
(424)
-15%
|
(377)
+11%
|
(350)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
81
|
44
|
(19)
|
(16)
|
(401)
|
177
|
22
|
34
|
148
|
(31)
|
136
|
134
|
(8)
|
2
|
(123)
|
(272)
|
(265)
|
(222)
|
(138)
|
56
|
40
|
(108)
|
32
|
127
|
102
|
212
|
152
|
(34)
|
49
|
184
|
70
|
174
|
247
|
89
|
141
|
94
|
10
|
84
|
133
|
(45)
|
40
|
(143)
|
1 527
|
814
|
846
|
1 000
|
(756)
|
83
|
30
|
14
|
102
|
224
|
134
|
264
|
228
|
248
|
293
|
254
|
660
|
402
|
367
|
350
|
(324)
|
348
|
203
|
(94)
|
291
|
(86)
|
142
|
835
|
158
|
50
|
(264)
|
(384)
|
366
|
(37)
|
268
|
(140)
|
(463)
|
170
|
262
|
312
|
612
|
362
|
304
|
412
|
282
|
489
|
|
| Cash Paid for Dividends |
(66)
|
(68)
|
(61)
|
(31)
|
(28)
|
(37)
|
(31)
|
(37)
|
(18)
|
(15)
|
(21)
|
(20)
|
(36)
|
(36)
|
(44)
|
(38)
|
(83)
|
(84)
|
(75)
|
(82)
|
(63)
|
(61)
|
(65)
|
(63)
|
(37)
|
(40)
|
(39)
|
(42)
|
(47)
|
(45)
|
(36)
|
(31)
|
(27)
|
(48)
|
(52)
|
(59)
|
(58)
|
(60)
|
(209)
|
(86)
|
(105)
|
(103)
|
(433)
|
(119)
|
(99)
|
(79)
|
321
|
(108)
|
(144)
|
(143)
|
(152)
|
(154)
|
(127)
|
(127)
|
(130)
|
(136)
|
(137)
|
(145)
|
(139)
|
(156)
|
(160)
|
(182)
|
(169)
|
(165)
|
(171)
|
(151)
|
(139)
|
(155)
|
(153)
|
(156)
|
(162)
|
(152)
|
(147)
|
(146)
|
(144)
|
(162)
|
(188)
|
(199)
|
(158)
|
(140)
|
(141)
|
(135)
|
(128)
|
(125)
|
(149)
|
(143)
|
(141)
|
(137)
|
|
| Other |
5
|
0
|
73
|
20
|
451
|
0
|
65
|
70
|
6
|
0
|
0
|
0
|
5
|
0
|
172
|
293
|
(13)
|
0
|
(198)
|
(319)
|
(10)
|
103
|
9
|
9
|
(13)
|
(98)
|
(11)
|
(11)
|
(8)
|
(51)
|
(6)
|
(6)
|
(6)
|
8
|
1 078
|
1 078
|
1 091
|
1 092
|
(36)
|
1
|
15
|
15
|
(32)
|
15
|
17
|
0
|
104
|
21
|
1
|
0
|
0
|
6
|
25
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(3)
|
(16)
|
0
|
(10)
|
(3)
|
(44)
|
(133)
|
(138)
|
(146)
|
(118)
|
(43)
|
(39)
|
(49)
|
(22)
|
(11)
|
(38)
|
(40)
|
(23)
|
(53)
|
(38)
|
(46)
|
(90)
|
(106)
|
(94)
|
(83)
|
|
| Cash from Financing Activities |
20
N/A
|
(19)
N/A
|
(7)
+63%
|
(27)
-291%
|
22
N/A
|
140
+532%
|
50
-64%
|
62
+23%
|
137
+120%
|
(39)
N/A
|
59
N/A
|
50
-15%
|
(39)
N/A
|
(29)
+25%
|
5
N/A
|
(17)
N/A
|
(361)
-1 976%
|
(318)
+12%
|
(411)
-29%
|
(345)
+16%
|
(33)
+90%
|
(67)
-100%
|
(23)
+65%
|
73
N/A
|
52
-30%
|
75
+45%
|
101
+35%
|
(87)
N/A
|
(6)
+94%
|
89
N/A
|
28
-69%
|
138
+398%
|
214
+56%
|
48
-78%
|
1 168
+2 328%
|
1 113
-5%
|
1 043
-6%
|
1 116
+7%
|
(111)
N/A
|
(130)
-17%
|
(50)
+61%
|
(232)
-359%
|
1 062
N/A
|
710
-33%
|
764
+8%
|
938
+23%
|
(330)
N/A
|
(4)
+99%
|
(114)
-2 968%
|
(129)
-14%
|
(50)
+62%
|
76
N/A
|
32
-58%
|
162
+412%
|
118
-27%
|
126
+7%
|
157
+25%
|
111
-30%
|
523
+372%
|
248
-53%
|
205
-17%
|
165
-19%
|
(496)
N/A
|
181
N/A
|
15
-91%
|
(260)
N/A
|
141
N/A
|
(244)
N/A
|
(55)
+78%
|
546
N/A
|
(142)
N/A
|
(248)
-75%
|
(528)
-113%
|
(573)
-8%
|
183
N/A
|
(248)
N/A
|
58
N/A
|
(350)
N/A
|
(659)
-88%
|
(11)
+98%
|
97
N/A
|
124
+28%
|
445
+258%
|
191
-57%
|
65
-66%
|
163
+149%
|
47
-71%
|
269
+474%
|
|
| 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
|
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
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
204
N/A
|
185
-9%
|
224
+21%
|
137
-39%
|
(133)
N/A
|
(173)
-30%
|
(140)
+19%
|
(27)
+81%
|
(145)
-443%
|
(186)
-28%
|
(242)
-30%
|
(237)
+2%
|
2
N/A
|
13
+486%
|
56
+333%
|
55
-2%
|
54
-1%
|
66
+21%
|
26
-61%
|
62
+139%
|
5
-93%
|
30
+546%
|
(10)
N/A
|
24
N/A
|
86
+268%
|
66
-23%
|
87
+31%
|
(67)
N/A
|
(44)
+35%
|
32
N/A
|
66
+105%
|
148
+124%
|
97
-35%
|
(52)
N/A
|
1 014
N/A
|
887
-13%
|
436
-51%
|
702
+61%
|
(750)
N/A
|
(619)
+18%
|
170
N/A
|
(179)
N/A
|
949
N/A
|
(74)
N/A
|
(105)
-42%
|
12
N/A
|
(522)
N/A
|
320
N/A
|
(81)
N/A
|
(68)
+15%
|
(40)
+42%
|
143
N/A
|
178
+25%
|
320
+80%
|
(31)
N/A
|
49
N/A
|
37
-24%
|
(39)
N/A
|
357
N/A
|
66
-81%
|
296
+348%
|
230
-22%
|
(404)
N/A
|
157
N/A
|
(228)
N/A
|
(559)
-145%
|
(138)
+75%
|
(465)
-237%
|
(4)
+99%
|
658
N/A
|
(63)
N/A
|
(243)
-285%
|
(511)
-110%
|
(534)
-5%
|
190
N/A
|
(163)
N/A
|
122
N/A
|
(249)
N/A
|
(594)
-139%
|
64
N/A
|
(36)
N/A
|
(37)
-3%
|
187
N/A
|
(104)
N/A
|
(179)
-72%
|
(200)
-12%
|
(217)
-9%
|
55
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
21
N/A
|
51
+143%
|
(35)
N/A
|
(170)
-388%
|
(327)
-93%
|
(193)
+41%
|
(92)
+52%
|
(238)
-160%
|
(103)
+57%
|
(256)
-148%
|
(243)
+5%
|
31
N/A
|
31
+1%
|
39
+25%
|
58
+51%
|
10
-82%
|
(21)
N/A
|
33
N/A
|
4
-87%
|
45
+971%
|
103
+130%
|
21
-80%
|
(42)
N/A
|
31
N/A
|
(13)
N/A
|
(48)
-281%
|
(11)
+78%
|
(65)
-500%
|
(84)
-29%
|
9
N/A
|
(20)
N/A
|
(140)
-599%
|
(122)
+13%
|
(145)
-19%
|
(220)
-51%
|
(63)
+71%
|
(19)
+70%
|
(188)
-902%
|
(128)
+32%
|
(164)
-28%
|
(143)
+13%
|
(51)
+65%
|
(109)
-114%
|
(195)
-79%
|
(258)
-32%
|
(70)
+73%
|
(27)
+62%
|
(28)
-6%
|
5
N/A
|
(172)
N/A
|
(165)
+4%
|
(94)
+43%
|
(121)
-29%
|
(70)
+42%
|
(3)
+96%
|
(114)
-4 476%
|
(144)
-26%
|
(160)
-12%
|
(173)
-8%
|
85
N/A
|
59
-31%
|
58
-1%
|
(55)
N/A
|
(223)
-307%
|
(326)
-46%
|
(277)
+15%
|
(218)
+21%
|
(4)
+98%
|
104
N/A
|
68
-35%
|
(11)
N/A
|
10
N/A
|
31
+212%
|
(2)
N/A
|
77
N/A
|
57
-26%
|
95
+66%
|
59
-37%
|
72
+21%
|
(136)
N/A
|
(165)
-21%
|
(263)
-59%
|
(298)
-14%
|
(255)
+14%
|
(373)
-46%
|
(273)
+27%
|
(225)
+18%
|
|