Zhe Jiang Dong Ri Ltd Co
SSE:600113
Cash Flow Statement
Cash Flow Statement
Zhe Jiang Dong Ri Ltd Co
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(3)
|
(3)
|
(3)
|
(2)
|
(6)
|
(7)
|
(8)
|
(11)
|
(8)
|
(9)
|
(15)
|
(21)
|
(14)
|
(14)
|
(14)
|
(4)
|
(15)
|
(15)
|
(14)
|
(18)
|
(15)
|
(13)
|
(10)
|
(32)
|
(30)
|
(32)
|
(32)
|
(6)
|
6
|
10
|
15
|
19
|
16
|
23
|
19
|
21
|
23
|
19
|
29
|
30
|
(12)
|
(15)
|
(28)
|
(29)
|
5
|
(3)
|
(6)
|
(19)
|
(41)
|
(44)
|
(49)
|
(46)
|
(26)
|
(55)
|
(50)
|
(57)
|
(54)
|
(27)
|
(55)
|
(85)
|
(74)
|
(72)
|
(45)
|
(24)
|
(75)
|
(76)
|
(84)
|
(74)
|
(70)
|
(69)
|
(97)
|
(111)
|
(87)
|
(93)
|
(182)
|
(168)
|
(162)
|
(250)
|
(182)
|
(182)
|
(181)
|
(90)
|
(78)
|
(77)
|
|
| Change in Working Capital |
(18)
|
4
|
(40)
|
(8)
|
17
|
(5)
|
40
|
12
|
(6)
|
(0)
|
1
|
10
|
13
|
(6)
|
12
|
(20)
|
(20)
|
5
|
(39)
|
(37)
|
(5)
|
(20)
|
(22)
|
45
|
(11)
|
(32)
|
2
|
(50)
|
(20)
|
3
|
(12)
|
(7)
|
(12)
|
(15)
|
(6)
|
(15)
|
(27)
|
(14)
|
(11)
|
(16)
|
(163)
|
(210)
|
(231)
|
(266)
|
(141)
|
(118)
|
(118)
|
(89)
|
(84)
|
(96)
|
(98)
|
(108)
|
(87)
|
(93)
|
(86)
|
(82)
|
(97)
|
(82)
|
(93)
|
(97)
|
(98)
|
(102)
|
(84)
|
(41)
|
(104)
|
(116)
|
(133)
|
(178)
|
(147)
|
(137)
|
(137)
|
(120)
|
(156)
|
(159)
|
(133)
|
(154)
|
(142)
|
(156)
|
(189)
|
(184)
|
(171)
|
(164)
|
(167)
|
(170)
|
|
| Cash from Operating Activities |
5
N/A
|
28
+473%
|
(16)
N/A
|
(45)
-187%
|
(12)
+73%
|
(36)
-194%
|
20
N/A
|
38
+91%
|
29
-25%
|
(5)
N/A
|
(63)
-1 176%
|
(27)
+57%
|
(13)
+51%
|
1
N/A
|
75
+6 125%
|
12
-83%
|
(14)
N/A
|
(1)
+91%
|
(59)
-4 800%
|
114
N/A
|
181
+59%
|
218
+21%
|
268
+23%
|
168
-37%
|
85
-50%
|
14
-83%
|
(80)
N/A
|
(184)
-130%
|
(155)
+16%
|
(171)
-11%
|
(168)
+2%
|
(112)
+34%
|
(126)
-13%
|
(67)
+47%
|
(23)
+65%
|
(50)
-114%
|
(4)
+91%
|
(3)
+42%
|
45
N/A
|
97
+116%
|
78
-19%
|
84
+7%
|
127
+51%
|
111
-13%
|
240
+116%
|
267
+12%
|
228
-15%
|
271
+19%
|
159
-41%
|
140
-12%
|
139
-1%
|
143
+3%
|
164
+15%
|
135
-17%
|
146
+8%
|
121
-17%
|
126
+4%
|
177
+40%
|
152
-14%
|
151
-1%
|
160
+6%
|
136
-15%
|
166
+22%
|
218
+31%
|
202
-7%
|
308
+52%
|
309
+0%
|
289
-6%
|
252
-13%
|
132
-48%
|
101
-24%
|
95
-6%
|
187
+97%
|
194
+4%
|
165
-15%
|
165
0%
|
176
+6%
|
70
-60%
|
103
+47%
|
121
+17%
|
116
-4%
|
217
+87%
|
155
-29%
|
109
-29%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(6)
|
0
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(11)
|
(17)
|
(19)
|
(26)
|
(17)
|
(11)
|
(10)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(11)
|
(14)
|
(13)
|
(20)
|
(387)
|
(422)
|
(422)
|
(428)
|
(75)
|
(56)
|
(96)
|
(72)
|
(77)
|
(63)
|
(34)
|
(39)
|
(39)
|
(47)
|
(61)
|
(149)
|
(138)
|
(137)
|
(156)
|
(107)
|
(104)
|
(111)
|
(102)
|
(105)
|
(106)
|
(140)
|
(132)
|
|
| Other Items |
50
|
51
|
69
|
69
|
(8)
|
(11)
|
(63)
|
(62)
|
2
|
4
|
10
|
6
|
6
|
1
|
(2)
|
1
|
40
|
41
|
46
|
53
|
(81)
|
(39)
|
(78)
|
(108)
|
99
|
51
|
106
|
99
|
(15)
|
(1)
|
30
|
60
|
58
|
51
|
(10)
|
6
|
7
|
9
|
25
|
8
|
10
|
10
|
11
|
11
|
(277)
|
0
|
(287)
|
(288)
|
(2)
|
5
|
5
|
(86)
|
(81)
|
(87)
|
(4)
|
92
|
80
|
71
|
(33)
|
(41)
|
(107)
|
(134)
|
(25)
|
(48)
|
17
|
31
|
(45)
|
(18)
|
(17)
|
(8)
|
(34)
|
(57)
|
317
|
739
|
757
|
778
|
193
|
(190)
|
(333)
|
(366)
|
(205)
|
(338)
|
(59)
|
(43)
|
|
| Cash from Investing Activities |
49
N/A
|
50
+2%
|
69
+38%
|
68
-1%
|
(10)
N/A
|
(13)
-28%
|
(67)
-423%
|
(66)
+2%
|
(5)
+93%
|
(2)
+52%
|
6
N/A
|
1
-86%
|
4
+363%
|
(2)
N/A
|
(6)
-205%
|
(2)
+72%
|
38
N/A
|
39
+2%
|
45
+16%
|
52
+15%
|
(82)
N/A
|
(39)
+52%
|
(79)
-101%
|
(110)
-40%
|
97
N/A
|
49
-50%
|
103
+110%
|
97
-6%
|
(18)
N/A
|
(5)
+73%
|
27
N/A
|
57
+109%
|
57
+0%
|
50
-13%
|
(11)
N/A
|
5
N/A
|
5
+13%
|
7
+38%
|
24
+229%
|
8
-66%
|
(1)
N/A
|
(8)
-850%
|
(8)
-11%
|
(15)
-81%
|
(294)
-1 831%
|
(288)
+2%
|
(297)
-3%
|
(293)
+1%
|
(8)
+97%
|
(2)
+79%
|
(1)
+19%
|
(94)
-7 115%
|
(90)
+4%
|
(98)
-9%
|
(17)
+82%
|
79
N/A
|
61
-23%
|
(316)
N/A
|
(454)
-44%
|
(463)
-2%
|
(535)
-15%
|
(210)
+61%
|
(81)
+61%
|
(144)
-77%
|
(55)
+62%
|
(47)
+15%
|
(108)
-132%
|
(52)
+51%
|
(56)
-8%
|
(48)
+16%
|
(81)
-70%
|
(118)
-47%
|
168
N/A
|
601
+259%
|
621
+3%
|
621
+0%
|
86
-86%
|
(294)
N/A
|
(444)
-51%
|
(468)
-5%
|
(309)
+34%
|
(444)
-44%
|
(199)
+55%
|
(175)
+12%
|
|
| 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
|
38
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
10
|
10
|
13
|
23
|
3
|
23
|
20
|
10
|
0
|
(8)
|
(8)
|
(12)
|
(24)
|
(54)
|
(2)
|
12
|
24
|
62
|
23
|
12
|
8
|
6
|
(30)
|
(37)
|
11
|
13
|
43
|
50
|
6
|
7
|
(2)
|
(2)
|
(50)
|
(51)
|
(49)
|
0
|
296
|
262
|
248
|
244
|
(86)
|
(56)
|
(56)
|
(56)
|
(26)
|
(36)
|
(26)
|
(51)
|
(50)
|
(36)
|
(52)
|
0
|
(20)
|
(130)
|
(96)
|
0
|
(96)
|
14
|
(21)
|
0
|
(21)
|
(22)
|
(51)
|
(53)
|
(112)
|
(111)
|
(121)
|
(109)
|
(109)
|
(69)
|
(49)
|
(59)
|
(59)
|
(99)
|
|
| Cash Paid for Dividends |
(0)
|
0
|
(11)
|
(12)
|
(12)
|
(12)
|
(5)
|
(4)
|
(8)
|
0
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(10)
|
(13)
|
(11)
|
0
|
(13)
|
(14)
|
(15)
|
(18)
|
(20)
|
(18)
|
(16)
|
(13)
|
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(2)
|
(4)
|
(5)
|
(7)
|
(36)
|
(42)
|
(41)
|
(37)
|
(11)
|
0
|
(6)
|
(20)
|
(14)
|
(17)
|
(19)
|
(7)
|
(13)
|
(12)
|
(38)
|
(39)
|
(37)
|
(37)
|
(24)
|
(23)
|
(23)
|
(23)
|
(17)
|
(27)
|
(26)
|
(25)
|
(14)
|
(13)
|
(18)
|
(18)
|
(116)
|
(105)
|
(107)
|
(112)
|
(66)
|
(71)
|
(62)
|
(60)
|
(85)
|
(91)
|
(86)
|
(85)
|
(56)
|
(46)
|
|
| Other |
0
|
0
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
4
|
4
|
(0)
|
0
|
(12)
|
(17)
|
(15)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
45
|
0
|
45
|
47
|
(1)
|
0
|
(2)
|
(3)
|
(20)
|
0
|
0
|
(10)
|
26
|
(21)
|
(306)
|
(314)
|
(334)
|
(287)
|
(2)
|
1
|
4
|
0
|
4
|
0
|
(3)
|
435
|
432
|
432
|
443
|
0
|
10
|
28
|
9
|
9
|
6
|
(16)
|
(13)
|
(13)
|
(15)
|
(11)
|
(15)
|
(7)
|
15
|
50
|
(5)
|
20
|
(5)
|
(39)
|
(15)
|
(14)
|
(19)
|
(23)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+25%
|
(14)
-4 667%
|
(13)
+10%
|
(13)
-2%
|
(6)
+56%
|
5
N/A
|
(5)
N/A
|
(9)
-74%
|
0
N/A
|
(6)
N/A
|
2
N/A
|
0
-89%
|
9
+4 600%
|
(1)
N/A
|
20
N/A
|
11
-45%
|
2
-85%
|
(3)
N/A
|
(38)
-1 239%
|
(34)
+11%
|
(38)
-12%
|
(50)
-33%
|
(76)
-52%
|
(79)
-4%
|
(68)
+14%
|
(58)
+14%
|
(19)
+68%
|
7
N/A
|
(1)
N/A
|
5
N/A
|
(1)
N/A
|
9
N/A
|
2
-75%
|
50
+2 186%
|
56
+11%
|
40
-28%
|
45
+13%
|
(1)
N/A
|
(3)
-520%
|
(58)
-1 761%
|
(63)
-9%
|
(110)
-74%
|
(99)
+10%
|
(34)
+66%
|
(73)
-115%
|
(16)
+78%
|
(72)
-343%
|
(100)
-38%
|
(59)
+40%
|
(107)
-80%
|
(61)
+43%
|
(65)
-7%
|
(64)
+2%
|
(60)
+7%
|
(74)
-24%
|
(65)
+12%
|
347
N/A
|
359
+3%
|
374
+4%
|
368
-1%
|
(40)
N/A
|
(28)
+31%
|
(130)
-371%
|
(113)
+13%
|
(112)
+1%
|
(104)
+7%
|
(14)
+86%
|
(52)
-260%
|
(52)
+1%
|
(152)
-196%
|
(138)
+9%
|
(173)
-25%
|
(172)
+0%
|
(163)
+5%
|
(132)
+19%
|
(150)
-14%
|
(149)
+1%
|
(198)
-33%
|
(199)
-1%
|
(145)
+27%
|
(153)
-6%
|
(129)
+15%
|
(163)
-26%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
53
N/A
|
77
+45%
|
39
-50%
|
10
-74%
|
(35)
N/A
|
(54)
-54%
|
(42)
+22%
|
(32)
+23%
|
15
N/A
|
(23)
N/A
|
(62)
-169%
|
(24)
+61%
|
(9)
+62%
|
9
N/A
|
68
+682%
|
31
-55%
|
35
+15%
|
39
+11%
|
(17)
N/A
|
128
N/A
|
66
-49%
|
141
+116%
|
140
-1%
|
(17)
N/A
|
103
N/A
|
(5)
N/A
|
(36)
-640%
|
(106)
-199%
|
(165)
-56%
|
(177)
-7%
|
(136)
+23%
|
(55)
+60%
|
(60)
-9%
|
(15)
+75%
|
16
N/A
|
11
-32%
|
41
+285%
|
50
+22%
|
68
+37%
|
102
+49%
|
20
-80%
|
13
-33%
|
9
-33%
|
(3)
N/A
|
(88)
-2 917%
|
(93)
-6%
|
(86)
+8%
|
(94)
-10%
|
52
N/A
|
79
+53%
|
31
-61%
|
(12)
N/A
|
9
N/A
|
(26)
N/A
|
69
N/A
|
126
+83%
|
121
-3%
|
208
+72%
|
57
-73%
|
61
+8%
|
(6)
N/A
|
(114)
-1 762%
|
57
N/A
|
(56)
N/A
|
34
N/A
|
149
+338%
|
97
-35%
|
222
+129%
|
143
-35%
|
33
-77%
|
(133)
N/A
|
(162)
-22%
|
181
N/A
|
623
+243%
|
623
0%
|
654
+5%
|
112
-83%
|
(373)
N/A
|
(539)
-45%
|
(547)
-1%
|
(338)
+38%
|
(379)
-12%
|
(174)
+54%
|
(229)
-32%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
27
+538%
|
(16)
N/A
|
(46)
-187%
|
(14)
+69%
|
(38)
-164%
|
16
N/A
|
34
+114%
|
22
-35%
|
(5)
N/A
|
(67)
-1 265%
|
(32)
+52%
|
(16)
+51%
|
(2)
+89%
|
71
N/A
|
10
-86%
|
(15)
N/A
|
(3)
+79%
|
(60)
-1 775%
|
113
N/A
|
180
+60%
|
218
+21%
|
268
+23%
|
167
-38%
|
82
-51%
|
12
-86%
|
(83)
N/A
|
(187)
-125%
|
(158)
+15%
|
(175)
-11%
|
(171)
+2%
|
(114)
+33%
|
(127)
-11%
|
(68)
+46%
|
(25)
+64%
|
(51)
-109%
|
(6)
+88%
|
(4)
+34%
|
44
N/A
|
96
+119%
|
68
-30%
|
67
-1%
|
108
+62%
|
85
-21%
|
223
+162%
|
256
+15%
|
218
-15%
|
267
+23%
|
154
-42%
|
134
-13%
|
133
0%
|
135
+2%
|
155
+15%
|
124
-20%
|
132
+6%
|
108
-18%
|
106
-2%
|
(210)
N/A
|
(269)
-28%
|
(272)
-1%
|
(268)
+2%
|
61
N/A
|
110
+80%
|
122
+11%
|
130
+7%
|
230
+77%
|
246
+7%
|
255
+4%
|
213
-17%
|
93
-56%
|
53
-42%
|
34
-37%
|
38
+12%
|
56
+48%
|
29
-48%
|
9
-69%
|
69
+674%
|
(33)
N/A
|
(8)
+75%
|
19
N/A
|
11
-41%
|
111
+884%
|
15
-87%
|
(23)
N/A
|
|