Changchun Yidong Clutch Co Ltd
SSE:600148
Cash Flow Statement
Cash Flow Statement
Changchun Yidong Clutch Co Ltd
| 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 |
(21)
|
(18)
|
(13)
|
(11)
|
(12)
|
(17)
|
(19)
|
(21)
|
(24)
|
(21)
|
(18)
|
(21)
|
(20)
|
(21)
|
(25)
|
(26)
|
(21)
|
(20)
|
(18)
|
(15)
|
(20)
|
(18)
|
(28)
|
(36)
|
(40)
|
(50)
|
(54)
|
(52)
|
(46)
|
(41)
|
(34)
|
(33)
|
(39)
|
(38)
|
(41)
|
(48)
|
(54)
|
(56)
|
(53)
|
(49)
|
(42)
|
(46)
|
(45)
|
(44)
|
(45)
|
(44)
|
(39)
|
(43)
|
(44)
|
(40)
|
(48)
|
(49)
|
(48)
|
(44)
|
(48)
|
(42)
|
(42)
|
(49)
|
(43)
|
(42)
|
(42)
|
(41)
|
(33)
|
(40)
|
(47)
|
(49)
|
(55)
|
(57)
|
(62)
|
(65)
|
(66)
|
(48)
|
(28)
|
(8)
|
3
|
(0)
|
2
|
(1)
|
(0)
|
1
|
(5)
|
(6)
|
(11)
|
(16)
|
|
| Change in Working Capital |
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(17)
|
(18)
|
(16)
|
(20)
|
(24)
|
(22)
|
(23)
|
(19)
|
(18)
|
(18)
|
(20)
|
(16)
|
(18)
|
(19)
|
(16)
|
(19)
|
(20)
|
(24)
|
(29)
|
(33)
|
(37)
|
(38)
|
(37)
|
(33)
|
(33)
|
(32)
|
(31)
|
(119)
|
(50)
|
(71)
|
(91)
|
(109)
|
(106)
|
(104)
|
(113)
|
(119)
|
(122)
|
(122)
|
(113)
|
(107)
|
(107)
|
(108)
|
(110)
|
(115)
|
(126)
|
(133)
|
(134)
|
(137)
|
(133)
|
(133)
|
(130)
|
(144)
|
(146)
|
(148)
|
(158)
|
(139)
|
(130)
|
(136)
|
(136)
|
(166)
|
(186)
|
(178)
|
(175)
|
(146)
|
(131)
|
(117)
|
(111)
|
(106)
|
(107)
|
(116)
|
(122)
|
(111)
|
(105)
|
(113)
|
(109)
|
(118)
|
(120)
|
(109)
|
(105)
|
|
| Cash from Operating Activities |
4
N/A
|
2
-43%
|
9
+348%
|
0
-97%
|
(22)
N/A
|
(17)
+24%
|
(31)
-84%
|
(7)
+78%
|
21
N/A
|
24
+17%
|
39
+63%
|
31
-21%
|
20
-36%
|
11
-42%
|
2
-83%
|
(8)
N/A
|
(0)
+99%
|
(1)
-700%
|
2
N/A
|
45
+2 867%
|
39
-12%
|
56
+44%
|
50
-11%
|
28
-45%
|
32
+16%
|
3
-91%
|
(4)
N/A
|
(13)
-256%
|
(6)
+55%
|
(1)
+76%
|
40
N/A
|
22
-43%
|
40
+79%
|
42
+4%
|
34
-19%
|
27
-19%
|
49
+80%
|
110
+124%
|
104
-6%
|
107
+3%
|
58
-46%
|
23
-60%
|
46
+101%
|
63
+36%
|
31
-51%
|
28
-10%
|
12
-56%
|
5
-57%
|
43
+715%
|
11
-75%
|
(25)
N/A
|
(11)
+55%
|
(11)
-4%
|
7
N/A
|
19
+166%
|
40
+107%
|
20
-49%
|
27
+32%
|
24
-12%
|
15
-36%
|
122
+699%
|
84
-31%
|
109
+30%
|
46
-58%
|
50
+9%
|
45
-9%
|
17
-62%
|
20
+15%
|
(1)
N/A
|
91
N/A
|
194
+114%
|
248
+28%
|
204
-18%
|
158
-22%
|
18
-89%
|
(59)
N/A
|
(63)
-7%
|
(5)
+93%
|
(22)
-372%
|
49
N/A
|
62
+28%
|
3
-96%
|
69
+2 510%
|
67
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(8)
|
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(2)
|
(13)
|
(14)
|
(13)
|
(14)
|
(4)
|
(5)
|
(7)
|
(47)
|
(74)
|
(84)
|
(97)
|
(61)
|
(37)
|
(36)
|
(25)
|
(26)
|
(22)
|
(13)
|
(10)
|
(13)
|
(13)
|
(15)
|
(15)
|
(13)
|
(15)
|
(12)
|
(12)
|
(8)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(29)
|
(29)
|
(29)
|
(30)
|
(4)
|
(3)
|
(2)
|
(1)
|
(9)
|
(11)
|
(12)
|
(13)
|
(7)
|
(6)
|
(7)
|
(8)
|
(15)
|
(16)
|
(15)
|
(15)
|
(20)
|
(20)
|
(20)
|
(19)
|
|
| Other Items |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
2
|
2
|
2
|
38
|
69
|
75
|
88
|
56
|
24
|
27
|
14
|
9
|
12
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
(18)
|
0
|
0
|
0
|
19
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
(75)
|
(108)
|
|
| Cash from Investing Activities |
(7)
N/A
|
(8)
-8%
|
(7)
+8%
|
(4)
+41%
|
(6)
-44%
|
(5)
+19%
|
(5)
+6%
|
(2)
+49%
|
(13)
-421%
|
(14)
-8%
|
(13)
+6%
|
(12)
+6%
|
(2)
+81%
|
(3)
-48%
|
(6)
-62%
|
(9)
-62%
|
(5)
+44%
|
(9)
-86%
|
(9)
+4%
|
(5)
+46%
|
(14)
-181%
|
(9)
+33%
|
(11)
-18%
|
(17)
-57%
|
(10)
+42%
|
(9)
+9%
|
(6)
+28%
|
(10)
-60%
|
(12)
-18%
|
(14)
-18%
|
(15)
-3%
|
(12)
+18%
|
(15)
-25%
|
(11)
+23%
|
(11)
+1%
|
(7)
+40%
|
(22)
-221%
|
(5)
+79%
|
(5)
-9%
|
(5)
+2%
|
13
N/A
|
(7)
N/A
|
(8)
-14%
|
(6)
+15%
|
(6)
+9%
|
(5)
+21%
|
(4)
+13%
|
(5)
-33%
|
(7)
-38%
|
(7)
-1%
|
(7)
+12%
|
(7)
-9%
|
(6)
+21%
|
(5)
+18%
|
(4)
+4%
|
(3)
+34%
|
(5)
-59%
|
(5)
-17%
|
(6)
-6%
|
(5)
+5%
|
(29)
-428%
|
(29)
0%
|
(28)
+3%
|
(29)
-3%
|
(3)
+89%
|
(2)
+32%
|
(2)
-18%
|
(1)
+39%
|
(9)
-485%
|
(11)
-23%
|
(12)
-13%
|
(13)
-4%
|
(7)
+42%
|
(6)
+15%
|
(7)
-10%
|
(8)
-13%
|
(15)
-90%
|
(16)
-5%
|
(15)
+6%
|
(15)
0%
|
(70)
-378%
|
(70)
+0%
|
(95)
-36%
|
(127)
-35%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
21
|
21
|
7
|
6
|
15
|
25
|
26
|
26
|
6
|
(4)
|
(12)
|
(17)
|
4
|
9
|
11
|
27
|
25
|
15
|
15
|
(7)
|
(25)
|
(16)
|
(20)
|
(9)
|
10
|
16
|
70
|
70
|
70
|
50
|
0
|
0
|
(10)
|
(10)
|
(42)
|
(22)
|
(30)
|
(30)
|
(8)
|
(48)
|
(40)
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(30)
|
(60)
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
(4)
|
(24)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(5)
|
(5)
|
(7)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(8)
|
(9)
|
(14)
|
(16)
|
(24)
|
(26)
|
(24)
|
(24)
|
(14)
|
(12)
|
(10)
|
(10)
|
(19)
|
(22)
|
(21)
|
(19)
|
(24)
|
(20)
|
(15)
|
(16)
|
(2)
|
3
|
(2)
|
0
|
2
|
(1)
|
(0)
|
(0)
|
(4)
|
(10)
|
(7)
|
(7)
|
(3)
|
(1)
|
(0)
|
(0)
|
(17)
|
(16)
|
(17)
|
(17)
|
0
|
(22)
|
(26)
|
(26)
|
(43)
|
(17)
|
(3)
|
(24)
|
(10)
|
(14)
|
0
|
0
|
(5)
|
(10)
|
(6)
|
0
|
(7)
|
1
|
|
| Other |
2
|
0
|
2
|
3
|
2
|
0
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
(11)
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(8)
|
0
|
(8)
|
(8)
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
0
|
0
|
0
|
(14)
|
0
|
(18)
|
(18)
|
(16)
|
0
|
(12)
|
0
|
|
| Cash from Financing Activities |
17
N/A
|
18
+2%
|
2
-88%
|
6
+186%
|
14
+116%
|
23
+70%
|
24
+2%
|
20
-16%
|
(3)
N/A
|
(13)
-323%
|
(20)
-51%
|
(25)
-28%
|
(3)
+90%
|
2
N/A
|
3
+55%
|
21
+509%
|
17
-18%
|
7
-60%
|
7
+6%
|
(14)
N/A
|
(31)
-114%
|
(22)
+29%
|
(25)
-16%
|
(15)
+41%
|
4
N/A
|
10
+186%
|
62
+505%
|
61
-3%
|
56
-8%
|
34
-39%
|
(24)
N/A
|
(26)
-7%
|
(34)
-32%
|
(34)
+1%
|
(56)
-67%
|
(34)
+40%
|
(40)
-16%
|
(40)
-2%
|
(27)
+34%
|
(70)
-164%
|
(61)
+14%
|
(49)
+20%
|
(44)
+9%
|
(20)
+55%
|
(23)
-14%
|
(34)
-50%
|
(20)
+42%
|
(38)
-90%
|
(65)
-73%
|
(53)
+19%
|
(52)
+3%
|
(31)
+39%
|
(1)
+98%
|
(1)
N/A
|
(5)
-571%
|
(11)
-134%
|
(14)
-27%
|
(14)
N/A
|
(6)
+57%
|
(5)
+20%
|
(5)
-6%
|
(5)
N/A
|
(26)
-404%
|
(15)
+43%
|
(26)
-73%
|
(26)
N/A
|
(9)
+65%
|
(21)
-135%
|
(43)
-105%
|
(43)
0%
|
(64)
-49%
|
(59)
+9%
|
(25)
+57%
|
(29)
-15%
|
(12)
+59%
|
(16)
-33%
|
(14)
+8%
|
0
N/A
|
(11)
N/A
|
(16)
-35%
|
(21)
-36%
|
0
N/A
|
(18)
N/A
|
(10)
+46%
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
5
|
0
|
0
|
0
|
(4)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
14
N/A
|
12
-13%
|
4
-64%
|
2
-47%
|
(14)
N/A
|
2
N/A
|
(12)
N/A
|
11
N/A
|
5
-54%
|
(3)
N/A
|
7
N/A
|
(7)
N/A
|
15
N/A
|
10
-31%
|
(0)
N/A
|
4
N/A
|
12
+237%
|
(3)
N/A
|
(0)
+91%
|
25
N/A
|
(5)
N/A
|
25
N/A
|
14
-44%
|
(4)
N/A
|
26
N/A
|
5
-83%
|
52
+1 064%
|
38
-28%
|
38
+2%
|
19
-51%
|
1
-96%
|
(16)
N/A
|
(9)
+41%
|
(4)
+61%
|
(34)
-842%
|
(14)
+60%
|
(12)
+10%
|
65
N/A
|
73
+11%
|
32
-55%
|
10
-69%
|
(32)
N/A
|
(5)
+83%
|
37
N/A
|
3
-92%
|
(10)
N/A
|
(12)
-11%
|
(38)
-228%
|
(30)
+22%
|
(50)
-69%
|
(83)
-65%
|
(49)
+40%
|
(18)
+64%
|
2
N/A
|
10
+415%
|
26
+155%
|
1
-98%
|
7
+1 000%
|
10
+53%
|
3
-70%
|
89
+2 850%
|
50
-43%
|
57
+12%
|
7
-87%
|
21
+189%
|
18
-18%
|
6
-68%
|
(7)
N/A
|
(53)
-657%
|
37
N/A
|
118
+222%
|
177
+50%
|
171
-3%
|
123
-28%
|
(1)
N/A
|
(82)
-10 330%
|
(92)
-12%
|
(31)
+67%
|
(48)
-57%
|
19
N/A
|
(28)
N/A
|
(88)
-209%
|
(45)
+49%
|
(70)
-57%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(6)
-57%
|
2
N/A
|
(8)
N/A
|
(28)
-273%
|
(22)
+23%
|
(35)
-63%
|
(9)
+74%
|
8
N/A
|
11
+31%
|
26
+151%
|
17
-35%
|
16
-8%
|
7
-59%
|
(5)
N/A
|
(55)
-956%
|
(74)
-35%
|
(85)
-15%
|
(95)
-12%
|
(17)
+83%
|
2
N/A
|
20
+1 150%
|
25
+25%
|
2
-92%
|
10
+400%
|
(10)
N/A
|
(14)
-44%
|
(26)
-86%
|
(19)
+26%
|
(16)
+13%
|
24
N/A
|
10
-60%
|
25
+154%
|
30
+19%
|
22
-27%
|
20
-9%
|
45
+129%
|
106
+134%
|
99
-6%
|
102
+3%
|
52
-49%
|
16
-69%
|
39
+142%
|
57
+47%
|
25
-56%
|
24
-6%
|
8
-64%
|
0
N/A
|
36
N/A
|
3
-92%
|
(31)
N/A
|
(18)
+41%
|
(17)
+7%
|
3
N/A
|
15
+492%
|
37
+151%
|
16
-58%
|
22
+37%
|
18
-17%
|
10
-46%
|
93
+873%
|
56
-41%
|
81
+45%
|
16
-80%
|
46
+184%
|
42
-8%
|
14
-66%
|
18
+24%
|
(10)
N/A
|
80
N/A
|
182
+128%
|
235
+29%
|
197
-16%
|
152
-23%
|
11
-93%
|
(66)
N/A
|
(78)
-17%
|
(20)
+74%
|
(37)
-80%
|
34
N/A
|
43
+25%
|
(17)
N/A
|
49
N/A
|
48
-2%
|
|