Lotus Health Group Co
SSE:600186
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Lotus Health Group Co
SSE:600186
|
CN |
|
Halows Co Ltd
TSE:2742
|
JP |
Cash Flow Statement
Cash Flow Statement
Lotus Health Group Co
| Sep-2003 | 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 |
(197)
|
(139)
|
(145)
|
(132)
|
(105)
|
(65)
|
(64)
|
(55)
|
(63)
|
(51)
|
(52)
|
(46)
|
(35)
|
(25)
|
(25)
|
(41)
|
(55)
|
(74)
|
(76)
|
(78)
|
(73)
|
(48)
|
(51)
|
(51)
|
(63)
|
(63)
|
(57)
|
(58)
|
(55)
|
(84)
|
(76)
|
(67)
|
(58)
|
(43)
|
(48)
|
(35)
|
(32)
|
(26)
|
(28)
|
(30)
|
(34)
|
(38)
|
(36)
|
(36)
|
(37)
|
(16)
|
(15)
|
(6)
|
14
|
6
|
4
|
(4)
|
(20)
|
(23)
|
(26)
|
(26)
|
(28)
|
(26)
|
(26)
|
(22)
|
(11)
|
(11)
|
(2)
|
(2)
|
(7)
|
(14)
|
(20)
|
(24)
|
(29)
|
(21)
|
(25)
|
(19)
|
(22)
|
(26)
|
(17)
|
(12)
|
(10)
|
(7)
|
(20)
|
(28)
|
(31)
|
(31)
|
(44)
|
(63)
|
(71)
|
(87)
|
(93)
|
(126)
|
(158)
|
|
| Change in Working Capital |
(595)
|
107
|
(49)
|
116
|
316
|
(45)
|
100
|
(41)
|
326
|
(49)
|
(50)
|
(69)
|
(89)
|
(23)
|
8
|
(2)
|
(15)
|
(107)
|
(165)
|
(153)
|
(145)
|
(107)
|
(82)
|
(118)
|
(132)
|
(135)
|
(192)
|
(71)
|
(53)
|
32
|
90
|
(32)
|
(11)
|
(35)
|
(43)
|
(26)
|
(19)
|
(202)
|
(38)
|
(83)
|
(159)
|
(297)
|
(285)
|
(265)
|
(246)
|
(244)
|
(284)
|
(267)
|
(270)
|
(326)
|
(317)
|
(336)
|
(331)
|
(336)
|
(314)
|
(324)
|
(361)
|
(300)
|
(303)
|
(303)
|
(264)
|
(277)
|
(272)
|
(256)
|
(359)
|
(425)
|
(1 168)
|
(1 177)
|
(1 062)
|
(1 199)
|
(428)
|
(421)
|
(426)
|
(170)
|
(172)
|
(160)
|
(152)
|
(156)
|
(172)
|
(176)
|
(187)
|
(224)
|
(231)
|
(232)
|
(232)
|
(292)
|
(417)
|
(355)
|
(389)
|
|
| Cash from Operating Activities |
(421)
N/A
|
(256)
+39%
|
(386)
-51%
|
(275)
+29%
|
(134)
+51%
|
(234)
-75%
|
(112)
+52%
|
(129)
-15%
|
253
N/A
|
83
-67%
|
100
+20%
|
30
-70%
|
18
-41%
|
9
-49%
|
2
-82%
|
49
+2 938%
|
1
-97%
|
26
+1 885%
|
9
-65%
|
(13)
N/A
|
(3)
+81%
|
(0)
+88%
|
34
N/A
|
49
+41%
|
38
-21%
|
67
+75%
|
34
-49%
|
3
-91%
|
93
+2 900%
|
67
-28%
|
76
+14%
|
124
+63%
|
42
-66%
|
14
-66%
|
7
-55%
|
(16)
N/A
|
3
N/A
|
28
+896%
|
31
+10%
|
30
-3%
|
42
+40%
|
71
+71%
|
42
-40%
|
64
+51%
|
11
-83%
|
(39)
N/A
|
(23)
+42%
|
(57)
-152%
|
(24)
+57%
|
5
N/A
|
19
+271%
|
25
+27%
|
28
+13%
|
(30)
N/A
|
(41)
-34%
|
(62)
-53%
|
(37)
+40%
|
(31)
+16%
|
(58)
-85%
|
(30)
+48%
|
(62)
-106%
|
(24)
+61%
|
(63)
-163%
|
(65)
-3%
|
(86)
-32%
|
(96)
-12%
|
(765)
-698%
|
(863)
-13%
|
(767)
+11%
|
(794)
-4%
|
(39)
+95%
|
94
N/A
|
43
-54%
|
70
+63%
|
112
+60%
|
85
-24%
|
123
+44%
|
55
-55%
|
17
-69%
|
10
-42%
|
(7)
N/A
|
74
N/A
|
227
+207%
|
280
+23%
|
305
+9%
|
652
+114%
|
156
-76%
|
292
+87%
|
313
+7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(77)
|
(20)
|
(17)
|
(19)
|
(20)
|
(12)
|
(13)
|
(13)
|
(10)
|
(7)
|
(6)
|
(7)
|
(8)
|
(6)
|
(9)
|
(10)
|
(13)
|
(9)
|
(7)
|
(5)
|
(2)
|
(9)
|
(8)
|
(12)
|
(15)
|
(21)
|
(24)
|
(21)
|
(25)
|
(61)
|
(60)
|
(66)
|
(64)
|
(23)
|
(23)
|
(16)
|
(12)
|
(57)
|
(57)
|
(55)
|
(126)
|
(81)
|
(80)
|
(82)
|
(11)
|
(34)
|
(34)
|
(32)
|
(36)
|
(12)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(12)
|
(12)
|
(13)
|
(10)
|
(12)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
0
|
(18)
|
(48)
|
(90)
|
(109)
|
(115)
|
(100)
|
(102)
|
(96)
|
(78)
|
(74)
|
(42)
|
(37)
|
(33)
|
(34)
|
(110)
|
(300)
|
(471)
|
(710)
|
(643)
|
(445)
|
(272)
|
(21)
|
|
| Other Items |
30
|
4
|
6
|
7
|
7
|
5
|
5
|
13
|
12
|
8
|
5
|
(2)
|
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
4
|
5
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
43
|
48
|
54
|
54
|
35
|
33
|
4
|
5
|
5
|
2
|
0
|
0
|
0
|
0
|
136
|
0
|
149
|
153
|
44
|
45
|
31
|
28
|
438
|
0
|
428
|
438
|
1
|
1
|
12
|
1
|
(8)
|
0
|
(8)
|
(9)
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(15)
|
6
|
(112)
|
(108)
|
67
|
73
|
|
| Cash from Investing Activities |
(47)
N/A
|
(16)
+67%
|
(11)
+33%
|
(12)
-12%
|
(13)
-9%
|
(8)
+42%
|
(8)
-5%
|
(0)
+96%
|
2
N/A
|
1
-37%
|
(1)
N/A
|
(9)
-1 025%
|
(9)
-3%
|
(6)
+37%
|
(12)
-103%
|
(11)
+12%
|
(12)
-13%
|
(9)
+29%
|
(3)
+64%
|
(5)
-65%
|
2
N/A
|
(4)
N/A
|
(3)
+26%
|
(7)
-129%
|
(15)
-107%
|
(21)
-41%
|
(24)
-14%
|
(21)
+11%
|
(25)
-17%
|
(60)
-147%
|
(59)
+3%
|
(64)
-10%
|
(62)
+3%
|
(22)
+65%
|
(23)
-6%
|
(16)
+32%
|
(12)
+25%
|
(57)
-384%
|
(57)
N/A
|
(55)
+2%
|
(126)
-127%
|
(58)
+54%
|
(56)
+2%
|
(39)
+32%
|
37
N/A
|
20
-46%
|
20
-1%
|
3
-85%
|
(3)
N/A
|
(8)
-136%
|
(5)
+37%
|
(7)
-35%
|
(9)
-33%
|
(13)
-47%
|
(16)
-22%
|
(18)
-11%
|
(14)
+21%
|
124
N/A
|
123
0%
|
140
+13%
|
142
+1%
|
39
-72%
|
40
+2%
|
27
-32%
|
26
-5%
|
437
+1 581%
|
0
N/A
|
409
N/A
|
390
-5%
|
(90)
N/A
|
(108)
-21%
|
(104)
+4%
|
(99)
+4%
|
(109)
-10%
|
(104)
+5%
|
(86)
+17%
|
(83)
+4%
|
(42)
+50%
|
(37)
+12%
|
(33)
+9%
|
(54)
-62%
|
(130)
-142%
|
(320)
-146%
|
(486)
-52%
|
(704)
-45%
|
(755)
-7%
|
(553)
+27%
|
(205)
+63%
|
51
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
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
|
| Net Issuance of Debt |
449
|
(16)
|
138
|
(146)
|
(56)
|
330
|
219
|
450
|
157
|
38
|
8
|
2
|
(34)
|
(55)
|
(69)
|
(93)
|
(64)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
(5)
|
(5)
|
(8)
|
(53)
|
(44)
|
(31)
|
(29)
|
8
|
13
|
0
|
0
|
(20)
|
79
|
0
|
92
|
112
|
41
|
42
|
29
|
28
|
75
|
74
|
74
|
75
|
(3)
|
47
|
177
|
177
|
(186)
|
0
|
(342)
|
(342)
|
(48)
|
(22)
|
(46)
|
(46)
|
26
|
24
|
24
|
24
|
(17)
|
(65)
|
(15)
|
(15)
|
326
|
371
|
320
|
(30)
|
(350)
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
92
|
276
|
467
|
674
|
585
|
398
|
29
|
(122)
|
|
| Cash Paid for Dividends |
(315)
|
(70)
|
(73)
|
(67)
|
(72)
|
(90)
|
(89)
|
(93)
|
(83)
|
(69)
|
(61)
|
(55)
|
(49)
|
(22)
|
(13)
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(1)
|
0
|
0
|
(3)
|
(5)
|
(6)
|
(7)
|
(4)
|
(2)
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(29)
|
(29)
|
(35)
|
(38)
|
(18)
|
(20)
|
(19)
|
(18)
|
(20)
|
(19)
|
(15)
|
(14)
|
(7)
|
(7)
|
(8)
|
(8)
|
(1)
|
(1)
|
(4)
|
(4)
|
(14)
|
(14)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(13)
|
(20)
|
(23)
|
(25)
|
(23)
|
(21)
|
(22)
|
(25)
|
(27)
|
(20)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
(4)
|
(10)
|
(19)
|
(29)
|
(34)
|
(36)
|
(37)
|
|
| Other |
(1)
|
0
|
0
|
3
|
3
|
(359)
|
(347)
|
(442)
|
(450)
|
(80)
|
(73)
|
(7)
|
(1)
|
(3)
|
(22)
|
4
|
5
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
(1)
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
238
|
0
|
0
|
0
|
(46)
|
0
|
0
|
(63)
|
(8)
|
12
|
12
|
48
|
711
|
571
|
546
|
442
|
(431)
|
(311)
|
(285)
|
775
|
975
|
0
|
0
|
(36)
|
(22)
|
(27)
|
(32)
|
3
|
5
|
0
|
(9)
|
(6)
|
35
|
(33)
|
(54)
|
5
|
|
| Cash from Financing Activities |
134
N/A
|
(86)
N/A
|
65
N/A
|
(210)
N/A
|
(124)
+41%
|
(119)
+4%
|
(217)
-82%
|
(84)
+61%
|
(377)
-350%
|
(111)
+70%
|
(127)
-14%
|
(60)
+52%
|
(85)
-41%
|
(80)
+6%
|
(104)
-30%
|
(93)
+11%
|
(63)
+33%
|
(7)
+89%
|
0
N/A
|
5
N/A
|
5
+18%
|
(1)
N/A
|
(1)
+11%
|
1
N/A
|
7
+446%
|
(11)
N/A
|
(12)
-5%
|
(14)
-17%
|
(55)
-297%
|
(45)
+17%
|
(32)
+30%
|
(32)
-1%
|
3
N/A
|
20
+583%
|
6
-69%
|
6
N/A
|
(14)
N/A
|
50
N/A
|
50
0%
|
57
+15%
|
74
+29%
|
(22)
N/A
|
(23)
-5%
|
(35)
-52%
|
(34)
+1%
|
15
N/A
|
16
+2%
|
19
+23%
|
21
+8%
|
(10)
N/A
|
40
N/A
|
169
+326%
|
169
N/A
|
51
-70%
|
1
-98%
|
(108)
N/A
|
(108)
0%
|
(108)
+0%
|
(82)
+24%
|
(102)
-25%
|
(118)
-15%
|
8
N/A
|
26
+219%
|
25
-3%
|
60
+139%
|
675
+1 034%
|
484
-28%
|
506
+5%
|
404
-20%
|
(125)
N/A
|
38
N/A
|
10
-72%
|
718
+6 807%
|
606
-16%
|
0
N/A
|
0
N/A
|
(37)
N/A
|
(27)
+29%
|
(32)
-19%
|
(37)
-17%
|
(29)
+23%
|
97
N/A
|
283
+193%
|
472
+66%
|
660
+40%
|
591
-10%
|
366
-38%
|
(26)
N/A
|
(116)
-349%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(335)
N/A
|
(357)
-7%
|
(332)
+7%
|
(497)
-50%
|
(271)
+46%
|
(360)
-33%
|
(337)
+6%
|
(213)
+37%
|
(122)
+43%
|
(27)
+78%
|
(28)
-4%
|
(39)
-40%
|
(77)
-95%
|
(77)
-1%
|
(115)
-49%
|
(55)
+52%
|
(74)
-33%
|
11
N/A
|
(0)
N/A
|
(14)
-3 400%
|
4
N/A
|
(6)
N/A
|
31
N/A
|
43
+40%
|
31
-29%
|
34
+12%
|
(1)
N/A
|
(32)
-2 533%
|
14
N/A
|
(39)
N/A
|
(15)
+63%
|
27
N/A
|
(17)
N/A
|
13
N/A
|
(10)
N/A
|
(26)
-149%
|
(22)
+13%
|
21
N/A
|
24
+14%
|
32
+32%
|
(10)
N/A
|
(9)
+18%
|
(37)
-331%
|
(9)
+74%
|
13
N/A
|
(4)
N/A
|
13
N/A
|
(35)
N/A
|
(7)
+80%
|
(13)
-79%
|
54
N/A
|
187
+246%
|
188
+1%
|
8
-96%
|
(55)
N/A
|
(188)
-240%
|
(160)
+15%
|
(16)
+90%
|
(16)
-4%
|
7
N/A
|
(38)
N/A
|
23
N/A
|
3
-89%
|
(13)
N/A
|
(1)
+96%
|
1 016
N/A
|
156
-85%
|
53
-66%
|
27
-48%
|
(1 009)
N/A
|
(109)
+89%
|
1
N/A
|
662
+63 289%
|
566
-15%
|
600
+6%
|
599
0%
|
2
-100%
|
(12)
N/A
|
(51)
-314%
|
(60)
-19%
|
(90)
-48%
|
41
N/A
|
190
+369%
|
265
+39%
|
260
-2%
|
488
+88%
|
(31)
N/A
|
61
N/A
|
248
+308%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(499)
N/A
|
(276)
+45%
|
(403)
-46%
|
(294)
+27%
|
(154)
+48%
|
(246)
-60%
|
(126)
+49%
|
(143)
-13%
|
242
N/A
|
76
-69%
|
94
+24%
|
23
-75%
|
10
-57%
|
3
-69%
|
(7)
N/A
|
38
N/A
|
(11)
N/A
|
17
N/A
|
2
-88%
|
(19)
N/A
|
(5)
+75%
|
(10)
-107%
|
26
N/A
|
36
+38%
|
23
-38%
|
46
+100%
|
10
-77%
|
(18)
N/A
|
69
N/A
|
6
-92%
|
16
+179%
|
58
+266%
|
(21)
N/A
|
(9)
+60%
|
(17)
-95%
|
(32)
-93%
|
(9)
+71%
|
(29)
-213%
|
(26)
+10%
|
(26)
+2%
|
(84)
-229%
|
(10)
+89%
|
(37)
-293%
|
(18)
+53%
|
0
N/A
|
(73)
N/A
|
(57)
+22%
|
(89)
-57%
|
(60)
+32%
|
(6)
+89%
|
9
N/A
|
13
+48%
|
17
+25%
|
(43)
N/A
|
(54)
-26%
|
(77)
-42%
|
(49)
+37%
|
(44)
+10%
|
(70)
-61%
|
(40)
+43%
|
(74)
-85%
|
(29)
+60%
|
(68)
-133%
|
(69)
-2%
|
(88)
-27%
|
(97)
-10%
|
(765)
-688%
|
(881)
-15%
|
(815)
+7%
|
(884)
-9%
|
(148)
+83%
|
(21)
+86%
|
(57)
-172%
|
(31)
+45%
|
16
N/A
|
7
-55%
|
48
+550%
|
13
-72%
|
(19)
N/A
|
(23)
-21%
|
(41)
-75%
|
(36)
+12%
|
(73)
-102%
|
(191)
-162%
|
(406)
-112%
|
9
N/A
|
(289)
N/A
|
20
N/A
|
291
+1 344%
|
|