Jinyu Bio-Technology Co Ltd
SSE:600201
Cash Flow Statement
Cash Flow Statement
Jinyu Bio-Technology 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 |
(19)
|
(17)
|
(21)
|
(26)
|
(12)
|
(20)
|
(35)
|
(28)
|
(36)
|
(43)
|
(36)
|
(43)
|
(56)
|
(52)
|
(68)
|
(72)
|
(79)
|
(91)
|
(117)
|
(112)
|
(111)
|
(106)
|
(77)
|
(79)
|
(75)
|
(71)
|
(59)
|
(53)
|
(67)
|
(63)
|
(81)
|
(85)
|
(78)
|
(91)
|
(100)
|
(112)
|
(114)
|
(115)
|
(126)
|
(123)
|
(124)
|
(126)
|
(121)
|
(133)
|
(137)
|
(143)
|
(150)
|
(152)
|
(159)
|
(162)
|
(182)
|
(185)
|
(197)
|
(207)
|
(217)
|
(222)
|
(255)
|
(265)
|
(273)
|
(255)
|
(245)
|
(251)
|
(192)
|
(181)
|
(128)
|
(79)
|
(85)
|
(90)
|
(109)
|
(132)
|
(123)
|
(116)
|
(116)
|
(109)
|
(109)
|
(115)
|
(107)
|
(120)
|
(128)
|
(135)
|
(142)
|
(124)
|
(120)
|
(118)
|
(98)
|
(88)
|
(90)
|
(90)
|
|
| Change in Working Capital |
(5)
|
24
|
11
|
(32)
|
(62)
|
(91)
|
(61)
|
(44)
|
(46)
|
(1)
|
(66)
|
(71)
|
(66)
|
(116)
|
(115)
|
(107)
|
(59)
|
14
|
40
|
51
|
(18)
|
(80)
|
(73)
|
(90)
|
(52)
|
(61)
|
(73)
|
(51)
|
(43)
|
(27)
|
(14)
|
(35)
|
(33)
|
(42)
|
(43)
|
(52)
|
(114)
|
(59)
|
(82)
|
6
|
221
|
271
|
265
|
156
|
(69)
|
(176)
|
(163)
|
(149)
|
(220)
|
(195)
|
(202)
|
(217)
|
(343)
|
(355)
|
(384)
|
(408)
|
(279)
|
(315)
|
(338)
|
(378)
|
(511)
|
(529)
|
(517)
|
(492)
|
(376)
|
(320)
|
(349)
|
(230)
|
(267)
|
(304)
|
(301)
|
(445)
|
(528)
|
(545)
|
(517)
|
(513)
|
(519)
|
(519)
|
(528)
|
(512)
|
(583)
|
(599)
|
(639)
|
(653)
|
(648)
|
(640)
|
(642)
|
(683)
|
|
| Cash from Operating Activities |
(51)
N/A
|
(42)
+18%
|
(86)
-106%
|
(11)
+87%
|
81
N/A
|
67
-17%
|
74
+10%
|
31
-59%
|
28
-7%
|
67
+137%
|
127
+90%
|
166
+30%
|
108
-35%
|
104
-4%
|
80
-23%
|
111
+39%
|
136
+23%
|
179
+31%
|
99
-45%
|
54
-46%
|
224
+319%
|
159
-29%
|
261
+65%
|
172
-34%
|
(25)
N/A
|
(63)
-159%
|
(91)
-43%
|
(53)
+41%
|
(96)
-81%
|
(12)
+88%
|
(25)
-108%
|
37
N/A
|
185
+403%
|
140
-24%
|
130
-7%
|
118
-9%
|
103
-13%
|
146
+41%
|
220
+51%
|
312
+42%
|
649
+108%
|
809
+25%
|
785
-3%
|
837
+7%
|
585
-30%
|
460
-21%
|
501
+9%
|
389
-22%
|
494
+27%
|
583
+18%
|
588
+1%
|
764
+30%
|
756
-1%
|
824
+9%
|
910
+11%
|
935
+3%
|
945
+1%
|
840
-11%
|
713
-15%
|
625
-12%
|
423
-32%
|
293
-31%
|
408
+39%
|
360
-12%
|
405
+13%
|
526
+30%
|
481
-9%
|
684
+42%
|
700
+2%
|
677
-3%
|
673
-1%
|
553
-18%
|
533
-4%
|
484
-9%
|
493
+2%
|
486
-1%
|
345
-29%
|
331
-4%
|
445
+35%
|
429
-4%
|
415
-3%
|
496
+20%
|
405
-18%
|
331
-18%
|
290
-12%
|
270
-7%
|
248
-8%
|
270
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(53)
|
(78)
|
(59)
|
(83)
|
(68)
|
(75)
|
(88)
|
(65)
|
(38)
|
(12)
|
12
|
15
|
(19)
|
(15)
|
(24)
|
(26)
|
(16)
|
(17)
|
(15)
|
(13)
|
(12)
|
(21)
|
(34)
|
(35)
|
(47)
|
(38)
|
(28)
|
(37)
|
(44)
|
(50)
|
(56)
|
(45)
|
(40)
|
(42)
|
(63)
|
(94)
|
(120)
|
(134)
|
(121)
|
(111)
|
(115)
|
(128)
|
(158)
|
(171)
|
(207)
|
(226)
|
(225)
|
(216)
|
(262)
|
(214)
|
(190)
|
(174)
|
(134)
|
(174)
|
(256)
|
(449)
|
(402)
|
(459)
|
(455)
|
(440)
|
(546)
|
(514)
|
(471)
|
(362)
|
(307)
|
(288)
|
(271)
|
(269)
|
(228)
|
(231)
|
(294)
|
(308)
|
(373)
|
(360)
|
(306)
|
(254)
|
(190)
|
(180)
|
(165)
|
(208)
|
(273)
|
0
|
(248)
|
(182)
|
(90)
|
(101)
|
(76)
|
(83)
|
|
| Other Items |
5
|
2
|
1
|
0
|
(0)
|
(0)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
33
|
0
|
36
|
14
|
(18)
|
(18)
|
(16)
|
7
|
(9)
|
(5)
|
(37)
|
(37)
|
(7)
|
(18)
|
13
|
(18)
|
5
|
12
|
12
|
46
|
2
|
2
|
2
|
4
|
6
|
41
|
147
|
140
|
122
|
88
|
(18)
|
(10)
|
9
|
8
|
15
|
18
|
(80)
|
(50)
|
(106)
|
(111)
|
(249)
|
(304)
|
(767)
|
(860)
|
(1 751)
|
(1 691)
|
(1 172)
|
(1 190)
|
420
|
368
|
1 025
|
1 146
|
721
|
1 030
|
(23)
|
(216)
|
(157)
|
(503)
|
86
|
353
|
(175)
|
(0)
|
(156)
|
(221)
|
367
|
288
|
258
|
93
|
(467)
|
0
|
(754)
|
(618)
|
(363)
|
(406)
|
10
|
38
|
|
| Cash from Investing Activities |
(48)
N/A
|
(76)
-58%
|
(58)
+23%
|
(83)
-42%
|
(68)
+18%
|
(75)
-10%
|
(91)
-22%
|
(69)
+24%
|
(41)
+41%
|
(15)
+63%
|
9
N/A
|
12
+33%
|
15
+20%
|
18
+26%
|
12
-32%
|
(12)
N/A
|
(34)
-173%
|
(35)
-4%
|
(31)
+12%
|
(7)
+78%
|
(21)
-212%
|
(25)
-19%
|
(71)
-179%
|
(72)
-2%
|
(54)
+25%
|
(56)
-5%
|
(16)
+73%
|
(55)
-252%
|
(39)
+29%
|
(37)
+3%
|
(44)
-18%
|
0
N/A
|
(38)
N/A
|
(40)
-5%
|
(60)
-52%
|
(90)
-49%
|
(114)
-27%
|
(93)
+18%
|
26
N/A
|
30
+14%
|
7
-77%
|
(40)
N/A
|
(175)
-338%
|
(182)
-4%
|
(197)
-9%
|
(218)
-10%
|
(209)
+4%
|
(199)
+5%
|
(342)
-72%
|
(264)
+23%
|
(296)
-12%
|
(284)
+4%
|
(383)
-35%
|
(478)
-25%
|
(1 023)
-114%
|
(1 309)
-28%
|
(2 153)
-64%
|
(2 149)
+0%
|
(1 628)
+24%
|
(1 630)
0%
|
(125)
+92%
|
(146)
-16%
|
554
N/A
|
785
+42%
|
413
-47%
|
742
+80%
|
(294)
N/A
|
(485)
-65%
|
(386)
+20%
|
(734)
-90%
|
(208)
+72%
|
45
N/A
|
(548)
N/A
|
(360)
+34%
|
(462)
-28%
|
(474)
-3%
|
177
N/A
|
108
-39%
|
92
-15%
|
(115)
N/A
|
(740)
-545%
|
0
N/A
|
(1 002)
N/A
|
(801)
+20%
|
(453)
+43%
|
(507)
-12%
|
(66)
+87%
|
(46)
+31%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
110
|
100
|
128
|
98
|
(33)
|
(38)
|
89
|
69
|
63
|
78
|
(157)
|
(127)
|
(110)
|
(90)
|
20
|
(19)
|
22
|
(98)
|
(58)
|
(29)
|
(30)
|
17
|
(34)
|
95
|
98
|
209
|
187
|
63
|
134
|
27
|
6
|
(6)
|
17
|
(14)
|
20
|
14
|
(71)
|
74
|
(26)
|
(52)
|
(140)
|
(374)
|
(296)
|
(276)
|
(130)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
(224)
|
(224)
|
(227)
|
(160)
|
0
|
117
|
117
|
38
|
0
|
(25)
|
(53)
|
(40)
|
0
|
0
|
0
|
0
|
10
|
60
|
60
|
60
|
40
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(33)
|
(33)
|
(39)
|
(7)
|
(15)
|
(17)
|
(44)
|
(60)
|
(49)
|
(50)
|
(19)
|
(11)
|
(20)
|
(18)
|
(19)
|
(13)
|
(13)
|
(12)
|
(60)
|
(64)
|
(69)
|
(69)
|
(44)
|
(43)
|
(39)
|
(42)
|
(19)
|
(42)
|
(42)
|
(43)
|
(44)
|
(21)
|
(23)
|
(25)
|
(57)
|
(66)
|
(69)
|
(73)
|
(35)
|
(70)
|
(66)
|
(56)
|
(124)
|
(88)
|
(83)
|
0
|
(88)
|
(86)
|
(85)
|
0
|
(210)
|
(227)
|
(228)
|
0
|
(303)
|
(309)
|
(309)
|
(315)
|
(271)
|
(270)
|
(265)
|
(259)
|
(36)
|
(392)
|
(403)
|
(404)
|
(462)
|
(74)
|
(68)
|
0
|
(122)
|
(133)
|
(134)
|
(134)
|
(17)
|
(127)
|
(124)
|
(124)
|
(188)
|
(68)
|
(67)
|
0
|
0
|
(89)
|
(89)
|
(89)
|
(123)
|
(35)
|
|
| Other |
0
|
(1)
|
(4)
|
(6)
|
0
|
1
|
(0)
|
1
|
0
|
1
|
1
|
1
|
(9)
|
(9)
|
(9)
|
(10)
|
(6)
|
(5)
|
(5)
|
(3)
|
3
|
3
|
3
|
3
|
11
|
10
|
8
|
7
|
0
|
0
|
2
|
2
|
1
|
3
|
2
|
2
|
46
|
44
|
36
|
31
|
(47)
|
10
|
25
|
29
|
62
|
0
|
14
|
14
|
14
|
0
|
0
|
1 225
|
1 226
|
0
|
1 273
|
501
|
497
|
0
|
465
|
(12)
|
(241)
|
(291)
|
(608)
|
(605)
|
(481)
|
(431)
|
0
|
0
|
129
|
0
|
0
|
142
|
11
|
0
|
(243)
|
(322)
|
(373)
|
(373)
|
50
|
137
|
188
|
0
|
14
|
(8)
|
(1)
|
(95)
|
(219)
|
(217)
|
|
| Cash from Financing Activities |
78
N/A
|
66
-15%
|
85
+29%
|
86
+1%
|
(48)
N/A
|
(54)
-13%
|
45
N/A
|
10
-78%
|
15
+44%
|
29
+97%
|
(176)
N/A
|
(138)
+22%
|
(139)
-1%
|
(117)
+15%
|
(8)
+93%
|
(42)
-410%
|
4
N/A
|
(115)
N/A
|
(124)
-7%
|
(97)
+22%
|
(96)
+1%
|
(49)
+48%
|
(75)
-52%
|
56
N/A
|
70
+25%
|
177
+154%
|
176
-1%
|
29
-84%
|
92
+224%
|
(15)
N/A
|
(36)
-136%
|
(26)
+30%
|
(5)
+80%
|
(36)
-596%
|
(36)
N/A
|
(50)
-41%
|
(94)
-88%
|
45
N/A
|
(25)
N/A
|
(91)
-270%
|
(253)
-179%
|
(420)
-66%
|
(395)
+6%
|
(334)
+16%
|
(151)
+55%
|
0
N/A
|
(84)
N/A
|
(82)
+3%
|
(71)
+13%
|
0
N/A
|
(211)
N/A
|
998
N/A
|
998
0%
|
0
N/A
|
970
N/A
|
195
-80%
|
191
-2%
|
(43)
N/A
|
(30)
+31%
|
(509)
-1 620%
|
(666)
-31%
|
(483)
+28%
|
(527)
-9%
|
(879)
-67%
|
(847)
+4%
|
(797)
+6%
|
(617)
+23%
|
(236)
+62%
|
21
N/A
|
0
N/A
|
(20)
N/A
|
9
N/A
|
(123)
N/A
|
(113)
+8%
|
(200)
-76%
|
(389)
-94%
|
(437)
-12%
|
(457)
-5%
|
(148)
+68%
|
59
N/A
|
111
+89%
|
0
N/A
|
14
N/A
|
(97)
N/A
|
(75)
+23%
|
(170)
-126%
|
(327)
-92%
|
(237)
+28%
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(22)
N/A
|
(52)
-138%
|
(60)
-16%
|
(8)
+86%
|
(35)
-322%
|
(62)
-76%
|
28
N/A
|
(28)
N/A
|
2
N/A
|
81
+3 733%
|
(40)
N/A
|
40
N/A
|
(17)
N/A
|
5
N/A
|
84
+1 730%
|
56
-33%
|
106
+88%
|
28
-73%
|
(56)
N/A
|
(50)
+10%
|
107
N/A
|
84
-21%
|
115
+37%
|
156
+35%
|
(9)
N/A
|
57
N/A
|
70
+22%
|
(79)
N/A
|
(42)
+47%
|
(65)
-53%
|
(105)
-63%
|
12
N/A
|
142
+1 126%
|
65
-54%
|
34
-47%
|
(22)
N/A
|
(105)
-377%
|
98
N/A
|
221
+126%
|
251
+13%
|
403
+61%
|
349
-13%
|
214
-39%
|
321
+50%
|
237
-26%
|
154
-35%
|
208
+34%
|
109
-48%
|
82
-25%
|
248
+205%
|
82
-67%
|
1 478
+1 711%
|
1 371
-7%
|
1 343
-2%
|
858
-36%
|
(180)
N/A
|
(1 017)
-466%
|
(1 352)
-33%
|
(945)
+30%
|
(1 514)
-60%
|
(369)
+76%
|
(336)
+9%
|
435
N/A
|
266
-39%
|
(28)
N/A
|
472
N/A
|
(430)
N/A
|
(37)
+91%
|
335
N/A
|
(36)
N/A
|
445
N/A
|
607
+36%
|
(138)
N/A
|
11
N/A
|
(169)
N/A
|
(377)
-123%
|
84
N/A
|
(18)
N/A
|
389
N/A
|
373
-4%
|
(214)
N/A
|
(131)
+39%
|
(583)
-344%
|
(567)
+3%
|
(239)
+58%
|
(407)
-70%
|
(144)
+65%
|
(12)
+91%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(104)
N/A
|
(120)
-15%
|
(146)
-21%
|
(94)
+35%
|
13
N/A
|
(7)
N/A
|
(15)
-96%
|
(34)
-134%
|
(10)
+72%
|
55
N/A
|
140
+154%
|
181
+30%
|
89
-51%
|
89
0%
|
56
-37%
|
85
+51%
|
120
+42%
|
162
+34%
|
84
-48%
|
40
-52%
|
212
+428%
|
138
-35%
|
227
+65%
|
136
-40%
|
(71)
N/A
|
(102)
-43%
|
(119)
-17%
|
(90)
+24%
|
(140)
-55%
|
(61)
+56%
|
(80)
-30%
|
(9)
+89%
|
145
N/A
|
98
-32%
|
68
-31%
|
24
-64%
|
(17)
N/A
|
11
N/A
|
99
+768%
|
201
+103%
|
534
+166%
|
681
+27%
|
627
-8%
|
666
+6%
|
379
-43%
|
234
-38%
|
277
+18%
|
173
-38%
|
232
+34%
|
369
+59%
|
398
+8%
|
590
+48%
|
622
+5%
|
650
+4%
|
655
+1%
|
486
-26%
|
543
+12%
|
381
-30%
|
257
-33%
|
185
-28%
|
(123)
N/A
|
(221)
-80%
|
(63)
+72%
|
(2)
+97%
|
98
N/A
|
239
+144%
|
209
-12%
|
415
+98%
|
471
+14%
|
446
-5%
|
379
-15%
|
245
-35%
|
160
-35%
|
124
-22%
|
188
+51%
|
233
+24%
|
155
-34%
|
151
-2%
|
280
+85%
|
221
-21%
|
142
-36%
|
496
+250%
|
157
-68%
|
148
-6%
|
200
+35%
|
169
-15%
|
172
+2%
|
187
+9%
|
|