NINGBO BIRD Co Ltd
SSE:600130
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
NINGBO BIRD Co Ltd
SSE:600130
|
CN |
Cash Flow Statement
Cash Flow Statement
NINGBO BIRD 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 |
(478)
|
(491)
|
(381)
|
(246)
|
(165)
|
(153)
|
(66)
|
(12)
|
196
|
249
|
231
|
274
|
201
|
203
|
191
|
108
|
195
|
208
|
231
|
199
|
112
|
98
|
55
|
70
|
88
|
119
|
133
|
152
|
141
|
136
|
135
|
114
|
63
|
30
|
46
|
66
|
84
|
113
|
80
|
66
|
56
|
36
|
70
|
78
|
72
|
105
|
135
|
151
|
167
|
211
|
218
|
288
|
329
|
314
|
301
|
242
|
214
|
165
|
113
|
114
|
80
|
57
|
65
|
25
|
33
|
29
|
14
|
6
|
7
|
27
|
27
|
41
|
35
|
19
|
116
|
110
|
102
|
92
|
(4)
|
(4)
|
(5)
|
(2)
|
(7)
|
(10)
|
(9)
|
(6)
|
(1)
|
(1)
|
|
| Change in Working Capital |
(556)
|
(439)
|
(783)
|
(538)
|
(933)
|
(915)
|
(928)
|
(904)
|
(765)
|
(700)
|
(640)
|
(538)
|
(461)
|
(440)
|
(477)
|
(452)
|
(367)
|
(306)
|
(123)
|
(107)
|
(180)
|
(167)
|
(166)
|
(119)
|
(78)
|
(65)
|
(38)
|
(13)
|
(20)
|
(19)
|
(22)
|
(36)
|
(21)
|
(33)
|
(39)
|
(31)
|
(147)
|
(79)
|
(102)
|
(120)
|
(105)
|
(99)
|
(114)
|
(108)
|
(123)
|
(134)
|
(113)
|
(118)
|
(121)
|
(123)
|
(136)
|
(153)
|
(149)
|
(145)
|
(148)
|
(138)
|
(185)
|
(172)
|
(138)
|
(107)
|
(35)
|
(31)
|
(23)
|
(30)
|
(38)
|
(20)
|
(19)
|
0
|
(38)
|
(55)
|
(57)
|
(67)
|
(27)
|
(26)
|
(23)
|
(36)
|
(44)
|
(41)
|
(35)
|
(24)
|
(32)
|
(33)
|
(41)
|
(37)
|
(44)
|
(49)
|
(59)
|
(66)
|
|
| Cash from Operating Activities |
856
N/A
|
995
+16%
|
643
-35%
|
(235)
N/A
|
54
N/A
|
(411)
N/A
|
(305)
+26%
|
(47)
+85%
|
(397)
-747%
|
275
N/A
|
(7)
N/A
|
120
N/A
|
15
-87%
|
(473)
N/A
|
(551)
-16%
|
(474)
+14%
|
(416)
+12%
|
(258)
+38%
|
57
N/A
|
(86)
N/A
|
(420)
-388%
|
(283)
+33%
|
(154)
+45%
|
(95)
+39%
|
(58)
+39%
|
(24)
+59%
|
(81)
-243%
|
(84)
-4%
|
(53)
+37%
|
(40)
+24%
|
16
N/A
|
13
-17%
|
31
+141%
|
24
-24%
|
10
-56%
|
21
+101%
|
(3)
N/A
|
(16)
-464%
|
(59)
-276%
|
(39)
+34%
|
93
N/A
|
82
-12%
|
34
-59%
|
4
-88%
|
(118)
N/A
|
(110)
+6%
|
49
N/A
|
23
-54%
|
94
+316%
|
(3)
N/A
|
(207)
-6 793%
|
(182)
+12%
|
(199)
-10%
|
(87)
+56%
|
70
N/A
|
110
+57%
|
46
-58%
|
49
+5%
|
50
+3%
|
53
+7%
|
76
+42%
|
81
+7%
|
70
-13%
|
(0)
N/A
|
19
N/A
|
(2)
N/A
|
(29)
-1 594%
|
(86)
-200%
|
(138)
-59%
|
(115)
+16%
|
(95)
+18%
|
(16)
+83%
|
74
N/A
|
103
+39%
|
206
+100%
|
198
-4%
|
171
-13%
|
165
-4%
|
54
-68%
|
64
+19%
|
77
+22%
|
14
-81%
|
15
+3%
|
14
-3%
|
(3)
N/A
|
10
N/A
|
1
-87%
|
(17)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(194)
|
(179)
|
(147)
|
(147)
|
(307)
|
(353)
|
(324)
|
(285)
|
(179)
|
(100)
|
(135)
|
(164)
|
(72)
|
(72)
|
(33)
|
(3)
|
(33)
|
(32)
|
(30)
|
(31)
|
(15)
|
(15)
|
(9)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(7)
|
(7)
|
(25)
|
(25)
|
(28)
|
(38)
|
(17)
|
(19)
|
(25)
|
(15)
|
(17)
|
(15)
|
(9)
|
(8)
|
(14)
|
(13)
|
(24)
|
(27)
|
(34)
|
(35)
|
(20)
|
(17)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(8)
|
(8)
|
(8)
|
(7)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(8)
|
(12)
|
(12)
|
(12)
|
(9)
|
(4)
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(8)
|
(9)
|
(7)
|
(9)
|
(6)
|
(7)
|
|
| Other Items |
(11)
|
(10)
|
40
|
15
|
64
|
67
|
(24)
|
10
|
37
|
22
|
102
|
115
|
76
|
98
|
83
|
70
|
39
|
52
|
44
|
204
|
207
|
186
|
180
|
17
|
77
|
78
|
(7)
|
(144)
|
(205)
|
(164)
|
(27)
|
266
|
285
|
196
|
200
|
(0)
|
(29)
|
(97)
|
(179)
|
(80)
|
(34)
|
92
|
112
|
110
|
(42)
|
(11)
|
(12)
|
(91)
|
14
|
(68)
|
(58)
|
54
|
59
|
46
|
62
|
(18)
|
(116)
|
(65)
|
(136)
|
(206)
|
82
|
(10)
|
(72)
|
(24)
|
27
|
(132)
|
32
|
68
|
90
|
180
|
211
|
215
|
45
|
44
|
(118)
|
(158)
|
18
|
(48)
|
(42)
|
(22)
|
(50)
|
(51)
|
46
|
20
|
(27)
|
24
|
7
|
42
|
|
| Cash from Investing Activities |
(205)
N/A
|
(190)
+8%
|
(107)
+44%
|
(133)
-24%
|
(243)
-83%
|
(286)
-18%
|
(348)
-22%
|
(275)
+21%
|
(142)
+48%
|
(77)
+45%
|
(33)
+58%
|
(49)
-50%
|
4
N/A
|
26
+560%
|
50
+88%
|
67
+35%
|
6
-92%
|
20
+254%
|
14
-29%
|
173
+1 137%
|
193
+11%
|
170
-12%
|
171
+0%
|
9
-95%
|
69
+656%
|
71
+3%
|
(15)
N/A
|
(152)
-919%
|
(206)
-36%
|
(165)
+20%
|
(28)
+83%
|
264
N/A
|
280
+6%
|
190
-32%
|
193
+2%
|
(8)
N/A
|
(55)
-601%
|
(122)
-122%
|
(207)
-70%
|
(118)
+43%
|
(51)
+57%
|
73
N/A
|
87
+19%
|
95
+10%
|
(59)
N/A
|
(26)
+56%
|
(21)
+18%
|
(99)
-367%
|
0
N/A
|
(81)
N/A
|
(83)
-2%
|
27
N/A
|
25
-6%
|
12
-53%
|
42
+253%
|
(35)
N/A
|
(118)
-239%
|
(67)
+44%
|
(137)
-107%
|
(207)
-50%
|
80
N/A
|
(18)
N/A
|
(79)
-344%
|
(31)
+61%
|
20
N/A
|
(134)
N/A
|
31
N/A
|
65
+114%
|
85
+31%
|
174
+105%
|
203
+16%
|
203
0%
|
33
-84%
|
32
-3%
|
(127)
N/A
|
(163)
-28%
|
16
N/A
|
(50)
N/A
|
(46)
+8%
|
(27)
+42%
|
(57)
-113%
|
(56)
+0%
|
39
N/A
|
11
-72%
|
(34)
N/A
|
15
N/A
|
0
-100%
|
36
+68 039%
|
|
| 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
|
0
|
0
|
0
|
1
|
0
|
|
| Net Issuance of Debt |
(40)
|
0
|
16
|
16
|
226
|
66
|
211
|
283
|
9
|
0
|
98
|
(25)
|
(20)
|
(20)
|
(120)
|
(85)
|
(115)
|
(78)
|
(113)
|
(100)
|
0
|
0
|
92
|
189
|
49
|
34
|
(61)
|
(156)
|
(5)
|
(5)
|
10
|
2
|
(36)
|
(30)
|
(44)
|
(35)
|
(9)
|
0
|
0
|
0
|
(0)
|
0
|
6
|
10
|
50
|
34
|
47
|
23
|
(3)
|
(16)
|
(8)
|
(10)
|
(12)
|
40
|
(22)
|
3
|
(36)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
23
|
0
|
20
|
20
|
(8)
|
(13)
|
(20)
|
20
|
(13)
|
(7)
|
4
|
(38)
|
(1)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(47)
|
(45)
|
(53)
|
(50)
|
(67)
|
(68)
|
(65)
|
(69)
|
(72)
|
(72)
|
(13)
|
(9)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(15)
|
(14)
|
(7)
|
(10)
|
0
|
(2)
|
(6)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(9)
|
(1)
|
(1)
|
2
|
8
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(3)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other |
3
|
0
|
2
|
439
|
447
|
449
|
449
|
13
|
7
|
0
|
14
|
13
|
11
|
0
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
(94)
|
(98)
|
0
|
0
|
(4)
|
0
|
(16)
|
(43)
|
(39)
|
(9)
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
15
|
25
|
16
|
9
|
0
|
(13)
|
(4)
|
(4)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(25)
|
(63)
|
(64)
|
0
|
(41)
|
(8)
|
|
| Cash from Financing Activities |
(84)
N/A
|
(69)
+18%
|
(34)
+51%
|
405
N/A
|
606
+50%
|
447
-26%
|
596
+33%
|
227
-62%
|
(56)
N/A
|
102
N/A
|
99
-3%
|
(21)
N/A
|
(16)
+26%
|
(15)
+3%
|
(76)
-401%
|
(41)
+46%
|
(123)
-199%
|
(93)
+25%
|
(177)
-91%
|
(157)
+11%
|
(10)
+94%
|
0
N/A
|
(4)
N/A
|
84
N/A
|
49
-42%
|
33
-31%
|
33
-2%
|
(58)
N/A
|
(21)
+64%
|
(49)
-137%
|
(29)
+41%
|
(8)
+74%
|
(22)
-193%
|
13
N/A
|
(6)
N/A
|
(27)
-361%
|
(9)
+67%
|
(0)
+98%
|
(0)
+50%
|
(0)
N/A
|
(0)
-200%
|
(0)
N/A
|
6
N/A
|
10
+66%
|
50
+416%
|
34
-32%
|
46
+38%
|
22
-51%
|
(4)
N/A
|
(17)
-391%
|
(10)
+45%
|
(12)
-21%
|
(13)
-10%
|
40
N/A
|
(22)
N/A
|
3
N/A
|
(37)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+33%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
30
N/A
|
34
+13%
|
35
+3%
|
35
-1%
|
(0)
N/A
|
(9)
-2 891%
|
(25)
-164%
|
15
N/A
|
(18)
N/A
|
(12)
+35%
|
(2)
+86%
|
(44)
-2 466%
|
(6)
+87%
|
0
N/A
|
(28)
N/A
|
(64)
-128%
|
(65)
-1%
|
(64)
+2%
|
(44)
+31%
|
(11)
+74%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
(2)
|
(2)
|
(6)
|
(4)
|
(5)
|
(4)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(3)
|
(4)
|
(13)
|
(31)
|
(42)
|
(43)
|
(32)
|
(15)
|
(4)
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
1
|
3
|
4
|
3
|
4
|
1
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
0
|
1
|
3
|
3
|
5
|
6
|
6
|
3
|
2
|
4
|
2
|
2
|
(2)
|
(5)
|
(7)
|
(2)
|
2
|
2
|
3
|
1
|
1
|
0
|
2
|
1
|
(1)
|
(4)
|
(3)
|
(5)
|
(4)
|
(2)
|
(4)
|
2
|
7
|
7
|
8
|
4
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
|
| Net Change in Cash |
567
N/A
|
736
+30%
|
501
-32%
|
35
-93%
|
411
+1 074%
|
(254)
N/A
|
(63)
+75%
|
(98)
-57%
|
(596)
-509%
|
295
N/A
|
54
-82%
|
44
-19%
|
(2)
N/A
|
(465)
-27 276%
|
(581)
-25%
|
(462)
+21%
|
(564)
-22%
|
(372)
+34%
|
(149)
+60%
|
(102)
+32%
|
(252)
-148%
|
(156)
+38%
|
12
N/A
|
(3)
N/A
|
58
N/A
|
79
+35%
|
(65)
N/A
|
(295)
-355%
|
(278)
+6%
|
(252)
+9%
|
(40)
+84%
|
273
N/A
|
293
+7%
|
229
-22%
|
202
-12%
|
(13)
N/A
|
(66)
-418%
|
(137)
-107%
|
(266)
-94%
|
(157)
+41%
|
41
N/A
|
154
+276%
|
126
-18%
|
109
-13%
|
(126)
N/A
|
(100)
+21%
|
77
N/A
|
(50)
N/A
|
97
N/A
|
(95)
N/A
|
(296)
-211%
|
(164)
+45%
|
(183)
-12%
|
(33)
+82%
|
91
N/A
|
76
-17%
|
(114)
N/A
|
(84)
+26%
|
(114)
-35%
|
(178)
-57%
|
158
N/A
|
66
-58%
|
(7)
N/A
|
(31)
-312%
|
39
N/A
|
(133)
N/A
|
2
N/A
|
(22)
N/A
|
(26)
-17%
|
90
N/A
|
138
+54%
|
218
+58%
|
104
-52%
|
122
+17%
|
57
-53%
|
58
+1%
|
177
+208%
|
111
-37%
|
10
-91%
|
(8)
N/A
|
15
N/A
|
(49)
N/A
|
26
N/A
|
(39)
N/A
|
(101)
-159%
|
(39)
+61%
|
(43)
-10%
|
7
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
662
N/A
|
816
+23%
|
497
-39%
|
(382)
N/A
|
(253)
+34%
|
(763)
-202%
|
(630)
+18%
|
(331)
+47%
|
(576)
-74%
|
175
N/A
|
(142)
N/A
|
(44)
+69%
|
(56)
-28%
|
(545)
-866%
|
(584)
-7%
|
(477)
+18%
|
(449)
+6%
|
(290)
+35%
|
26
N/A
|
(117)
N/A
|
(435)
-272%
|
(298)
+31%
|
(164)
+45%
|
(103)
+37%
|
(66)
+36%
|
(24)
+64%
|
(88)
-275%
|
(92)
-4%
|
(54)
+41%
|
(41)
+23%
|
15
N/A
|
11
-27%
|
26
+142%
|
17
-34%
|
3
-80%
|
14
+300%
|
(28)
N/A
|
(41)
-44%
|
(87)
-115%
|
(77)
+11%
|
75
N/A
|
63
-16%
|
9
-86%
|
(11)
N/A
|
(135)
-1 171%
|
(126)
+7%
|
40
N/A
|
14
-64%
|
80
+456%
|
(16)
N/A
|
(231)
-1 335%
|
(208)
+10%
|
(233)
-12%
|
(121)
+48%
|
50
N/A
|
92
+86%
|
44
-53%
|
47
+7%
|
49
+5%
|
53
+8%
|
74
+40%
|
73
-1%
|
63
-15%
|
(8)
N/A
|
12
N/A
|
(3)
N/A
|
(30)
-913%
|
(89)
-193%
|
(143)
-60%
|
(121)
+15%
|
(103)
+14%
|
(28)
+73%
|
62
N/A
|
92
+47%
|
198
+116%
|
194
-2%
|
170
-12%
|
163
-4%
|
50
-69%
|
59
+19%
|
71
+20%
|
9
-88%
|
7
-15%
|
6
-21%
|
(10)
N/A
|
1
N/A
|
(5)
N/A
|
(23)
-343%
|
|