Hainan Yedao Group Co Ltd
SSE:600238
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hainan Yedao Group Co Ltd
SSE:600238
|
CN |
|
I
|
Intrakat Technical and Energy Projects SA
ATHEX:INKAT
|
GR |
|
Lear Corp
NYSE:LEA
|
US |
|
C
|
Cargotec Corp
SWB:C1C
|
FI |
|
H
|
Hopefluent Group Holdings Ltd
HKEX:733
|
CN |
|
I
|
IQ Group Holdings Bhd
KLSE:IQGROUP
|
MY |
|
L
|
Lithos Energy Ltd
CNSX:LITS
|
CA |
Cash Flow Statement
Cash Flow Statement
Hainan Yedao Group 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 |
(67)
|
(63)
|
(59)
|
(64)
|
(64)
|
(79)
|
(74)
|
(70)
|
(63)
|
(73)
|
(80)
|
(84)
|
(111)
|
(117)
|
(117)
|
(119)
|
(102)
|
(89)
|
(77)
|
(67)
|
(70)
|
(102)
|
(107)
|
(110)
|
(116)
|
(118)
|
(153)
|
(165)
|
(143)
|
(114)
|
(130)
|
(129)
|
(157)
|
(180)
|
(179)
|
(196)
|
(213)
|
(189)
|
(157)
|
(130)
|
(97)
|
(78)
|
(64)
|
(58)
|
(54)
|
(68)
|
(68)
|
(71)
|
(94)
|
(109)
|
(108)
|
(119)
|
(106)
|
(88)
|
(81)
|
(124)
|
(119)
|
(137)
|
(151)
|
(94)
|
(80)
|
(40)
|
(21)
|
(20)
|
(34)
|
(54)
|
(63)
|
(65)
|
(51)
|
(33)
|
(28)
|
(23)
|
(31)
|
(30)
|
(34)
|
(50)
|
(34)
|
(32)
|
(28)
|
(16)
|
(24)
|
(25)
|
(24)
|
(23)
|
|
| Change in Working Capital |
(131)
|
(103)
|
(125)
|
(151)
|
(87)
|
(75)
|
(78)
|
(56)
|
(75)
|
(83)
|
(77)
|
29
|
(9)
|
(20)
|
(21)
|
(171)
|
(200)
|
(187)
|
(170)
|
(170)
|
(232)
|
(240)
|
(232)
|
(199)
|
(42)
|
(29)
|
(74)
|
(92)
|
(70)
|
(60)
|
(51)
|
(59)
|
(193)
|
(150)
|
(160)
|
(155)
|
(139)
|
(122)
|
(113)
|
(117)
|
(190)
|
(193)
|
(197)
|
(191)
|
(135)
|
(127)
|
(133)
|
(160)
|
(191)
|
(221)
|
(210)
|
(194)
|
(290)
|
(364)
|
(361)
|
(367)
|
(293)
|
(255)
|
(280)
|
(285)
|
(244)
|
(178)
|
(144)
|
(107)
|
(109)
|
(116)
|
(123)
|
(162)
|
(191)
|
(160)
|
(141)
|
(110)
|
(62)
|
(74)
|
(98)
|
(93)
|
(109)
|
(90)
|
(87)
|
(66)
|
(50)
|
(58)
|
(39)
|
(73)
|
|
| Cash from Operating Activities |
49
N/A
|
(15)
N/A
|
98
N/A
|
58
-41%
|
106
+85%
|
110
+4%
|
(40)
N/A
|
4
N/A
|
88
+2 216%
|
12
-87%
|
124
+976%
|
170
+38%
|
119
-30%
|
68
-43%
|
(68)
N/A
|
(131)
-93%
|
(50)
+62%
|
111
N/A
|
144
+30%
|
108
-25%
|
175
+62%
|
26
-85%
|
28
+5%
|
113
+309%
|
41
-64%
|
39
-3%
|
(29)
N/A
|
(146)
-408%
|
(227)
-55%
|
(97)
+57%
|
(77)
+21%
|
53
N/A
|
173
+223%
|
257
+49%
|
285
+11%
|
262
-8%
|
241
-8%
|
91
-62%
|
32
-65%
|
(37)
N/A
|
(177)
-385%
|
(65)
+63%
|
(47)
+27%
|
(46)
+3%
|
27
N/A
|
29
+7%
|
83
+189%
|
71
-14%
|
83
+16%
|
(13)
N/A
|
26
N/A
|
(27)
N/A
|
(217)
-707%
|
(298)
-38%
|
(322)
-8%
|
(311)
+3%
|
(315)
-1%
|
(226)
+28%
|
(254)
-12%
|
(222)
+12%
|
(93)
+58%
|
(26)
+72%
|
7
N/A
|
101
+1 285%
|
114
+13%
|
94
-18%
|
32
-66%
|
(69)
N/A
|
(206)
-199%
|
(193)
+6%
|
(140)
+28%
|
(51)
+63%
|
(40)
+23%
|
15
N/A
|
(20)
N/A
|
(80)
-291%
|
(39)
+52%
|
(39)
0%
|
(21)
+46%
|
(15)
+30%
|
(18)
-25%
|
(17)
+7%
|
(6)
+67%
|
20
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(38)
|
(31)
|
(38)
|
(32)
|
(18)
|
(17)
|
(23)
|
(21)
|
(20)
|
(20)
|
(16)
|
(24)
|
(86)
|
(117)
|
(138)
|
(129)
|
(66)
|
(31)
|
(8)
|
(7)
|
(70)
|
(84)
|
(106)
|
(129)
|
(107)
|
(166)
|
(94)
|
(74)
|
(51)
|
5
|
(51)
|
(64)
|
(67)
|
(55)
|
(53)
|
(46)
|
(54)
|
(59)
|
(52)
|
(45)
|
(27)
|
(19)
|
(18)
|
(18)
|
(10)
|
(7)
|
(9)
|
(18)
|
(20)
|
(46)
|
(44)
|
(40)
|
(52)
|
(27)
|
(33)
|
(29)
|
(31)
|
(31)
|
(24)
|
(21)
|
(10)
|
(12)
|
(12)
|
(12)
|
(9)
|
(13)
|
(21)
|
(26)
|
(22)
|
(15)
|
(10)
|
(6)
|
(7)
|
(7)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(8)
|
(10)
|
(10)
|
(9)
|
|
| Other Items |
11
|
(0)
|
(41)
|
(64)
|
(39)
|
(67)
|
9
|
32
|
13
|
54
|
25
|
26
|
9
|
18
|
17
|
12
|
(4)
|
(14)
|
(0)
|
72
|
120
|
191
|
162
|
265
|
245
|
191
|
241
|
93
|
51
|
37
|
(9)
|
(36)
|
39
|
35
|
49
|
96
|
71
|
61
|
60
|
65
|
94
|
134
|
114
|
66
|
12
|
(18)
|
1
|
(105)
|
16
|
(261)
|
(260)
|
(120)
|
(116)
|
293
|
328
|
291
|
503
|
367
|
365
|
353
|
20
|
23
|
(11)
|
9
|
38
|
15
|
1
|
(6)
|
14
|
55
|
69
|
67
|
30
|
0
|
15
|
35
|
22
|
22
|
20
|
3
|
3
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(27)
N/A
|
(31)
-14%
|
(79)
-154%
|
(95)
-21%
|
(57)
+41%
|
(84)
-48%
|
(14)
+83%
|
11
N/A
|
(8)
N/A
|
34
N/A
|
10
-72%
|
1
-89%
|
(77)
N/A
|
(100)
-29%
|
(121)
-21%
|
(117)
+3%
|
(69)
+41%
|
(45)
+34%
|
(8)
+83%
|
65
N/A
|
50
-23%
|
106
+112%
|
56
-47%
|
135
+140%
|
138
+2%
|
25
-82%
|
146
+490%
|
19
-87%
|
(1)
N/A
|
43
N/A
|
(60)
N/A
|
(99)
-66%
|
(29)
+71%
|
(20)
+29%
|
(4)
+81%
|
50
N/A
|
17
-67%
|
2
-90%
|
8
+341%
|
20
+163%
|
66
+236%
|
115
+74%
|
96
-16%
|
48
-50%
|
2
-95%
|
(26)
N/A
|
(8)
+67%
|
(124)
-1 371%
|
(4)
+97%
|
(307)
-8 186%
|
(305)
+1%
|
(160)
+47%
|
(167)
-5%
|
266
N/A
|
294
+11%
|
262
-11%
|
472
+80%
|
337
-29%
|
341
+1%
|
332
-3%
|
10
-97%
|
12
+14%
|
(23)
N/A
|
(2)
+89%
|
29
N/A
|
1
-96%
|
(20)
N/A
|
(32)
-62%
|
(8)
+74%
|
39
N/A
|
59
+50%
|
60
+2%
|
23
-63%
|
6
-75%
|
11
+98%
|
33
+197%
|
19
-42%
|
20
+3%
|
18
-9%
|
(2)
N/A
|
(5)
-113%
|
(7)
-36%
|
(8)
-8%
|
(9)
-17%
|
|
| 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
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
22
|
(7)
|
(82)
|
17
|
(73)
|
32
|
(8)
|
(49)
|
(104)
|
(33)
|
0
|
2
|
97
|
190
|
150
|
180
|
35
|
(165)
|
(75)
|
(134)
|
(4)
|
(4)
|
(59)
|
(115)
|
(80)
|
(97)
|
(99)
|
33
|
220
|
166
|
188
|
114
|
(185)
|
(250)
|
(245)
|
(228)
|
(107)
|
(61)
|
(32)
|
(1)
|
1
|
51
|
1
|
22
|
(5)
|
35
|
25
|
249
|
415
|
385
|
415
|
145
|
158
|
(80)
|
(81)
|
(141)
|
(437)
|
(196)
|
(207)
|
(69)
|
30
|
73
|
86
|
(91)
|
(41)
|
(97)
|
(113)
|
58
|
78
|
77
|
96
|
7
|
(31)
|
(19)
|
(27)
|
(20)
|
(15)
|
(37)
|
(35)
|
(1)
|
(22)
|
0
|
(32)
|
(27)
|
|
| Cash Paid for Dividends |
(27)
|
(23)
|
(36)
|
(47)
|
(59)
|
(59)
|
(42)
|
(32)
|
(24)
|
(25)
|
(33)
|
(34)
|
(34)
|
(37)
|
(40)
|
(43)
|
(44)
|
(41)
|
(29)
|
(27)
|
(25)
|
(35)
|
(33)
|
(32)
|
(29)
|
(20)
|
(22)
|
(20)
|
(26)
|
(36)
|
(37)
|
(40)
|
(36)
|
(23)
|
(19)
|
(49)
|
(52)
|
(51)
|
(87)
|
(52)
|
(51)
|
(51)
|
(14)
|
(13)
|
(6)
|
(6)
|
(7)
|
(8)
|
(12)
|
(17)
|
(23)
|
(28)
|
(30)
|
(33)
|
(32)
|
(30)
|
(23)
|
(17)
|
(15)
|
(13)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(16)
|
(16)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(21)
|
(20)
|
(19)
|
(18)
|
(14)
|
(14)
|
(13)
|
(13)
|
|
| Other |
2
|
0
|
0
|
0
|
5
|
0
|
5
|
5
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(13)
|
(13)
|
(2)
|
(3)
|
(3)
|
(1)
|
12
|
11
|
16
|
14
|
0
|
0
|
9
|
8
|
7
|
8
|
40
|
45
|
51
|
48
|
5
|
(3)
|
(7)
|
(3)
|
4
|
6
|
2
|
0
|
(4)
|
(4)
|
(36)
|
(32)
|
(49)
|
(8)
|
24
|
21
|
82
|
41
|
17
|
59
|
10
|
10
|
1
|
0
|
14
|
64
|
51
|
51
|
29
|
(12)
|
37
|
37
|
43
|
45
|
|
| Cash from Financing Activities |
(3)
N/A
|
(29)
-753%
|
(117)
-304%
|
(29)
+76%
|
(127)
-343%
|
(22)
+82%
|
(45)
-103%
|
(76)
-68%
|
(129)
-71%
|
(59)
+54%
|
(33)
+44%
|
(33)
N/A
|
63
N/A
|
154
+144%
|
110
-29%
|
137
+25%
|
(6)
N/A
|
(203)
-3 461%
|
(101)
+50%
|
(158)
-56%
|
(29)
+81%
|
(39)
-34%
|
(92)
-133%
|
(147)
-61%
|
(109)
+26%
|
(117)
-7%
|
(120)
-3%
|
13
N/A
|
185
+1 332%
|
120
-35%
|
138
+15%
|
60
-56%
|
(223)
N/A
|
(276)
-24%
|
(267)
+3%
|
(278)
-4%
|
(147)
+47%
|
(101)
+32%
|
(103)
-2%
|
(39)
+62%
|
(50)
-29%
|
1
N/A
|
(5)
N/A
|
17
N/A
|
(4)
N/A
|
37
N/A
|
57
+56%
|
287
+399%
|
454
+58%
|
415
-9%
|
397
-4%
|
114
-71%
|
121
+6%
|
(116)
N/A
|
(109)
+6%
|
(165)
-52%
|
(458)
-177%
|
(213)
+53%
|
(225)
-6%
|
(86)
+62%
|
(22)
+75%
|
24
N/A
|
21
-16%
|
(116)
N/A
|
(34)
+71%
|
(91)
-170%
|
(47)
+49%
|
83
N/A
|
110
+32%
|
118
+8%
|
87
-27%
|
(2)
N/A
|
(50)
-2 401%
|
(49)
+2%
|
(30)
+39%
|
28
N/A
|
34
+19%
|
13
-62%
|
(6)
N/A
|
(11)
-92%
|
1
N/A
|
12
+875%
|
(2)
N/A
|
6
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
18
N/A
|
(75)
N/A
|
(98)
-30%
|
(66)
+32%
|
(77)
-16%
|
5
N/A
|
(99)
N/A
|
(61)
+39%
|
(50)
+19%
|
(14)
+73%
|
100
N/A
|
138
+38%
|
105
-24%
|
122
+17%
|
(79)
N/A
|
(112)
-41%
|
(125)
-12%
|
(138)
-10%
|
36
N/A
|
16
-56%
|
196
+1 149%
|
93
-52%
|
(8)
N/A
|
101
N/A
|
69
-31%
|
(53)
N/A
|
(3)
+94%
|
(115)
-3 376%
|
(43)
+63%
|
66
N/A
|
1
-98%
|
15
+1 380%
|
(79)
N/A
|
(39)
+50%
|
14
N/A
|
34
+146%
|
110
+220%
|
(8)
N/A
|
(64)
-715%
|
(56)
+12%
|
(161)
-188%
|
51
N/A
|
44
-14%
|
19
-57%
|
25
+31%
|
40
+62%
|
132
+230%
|
234
+77%
|
533
+127%
|
95
-82%
|
119
+25%
|
(73)
N/A
|
(263)
-262%
|
(148)
+44%
|
(137)
+8%
|
(214)
-57%
|
(301)
-41%
|
(103)
+66%
|
(138)
-34%
|
23
N/A
|
(105)
N/A
|
10
N/A
|
5
-49%
|
(17)
N/A
|
109
N/A
|
4
-97%
|
(34)
N/A
|
(19)
+46%
|
(105)
-467%
|
(35)
+66%
|
5
N/A
|
6
+17%
|
(67)
N/A
|
(29)
+57%
|
(40)
-38%
|
(19)
+52%
|
14
N/A
|
(7)
N/A
|
(9)
-36%
|
(28)
-215%
|
(22)
+21%
|
(12)
+47%
|
(15)
-31%
|
17
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
(46)
N/A
|
60
N/A
|
26
-57%
|
89
+244%
|
93
+5%
|
(63)
N/A
|
(18)
+72%
|
68
N/A
|
(9)
N/A
|
108
N/A
|
146
+35%
|
33
-77%
|
(49)
N/A
|
(205)
-317%
|
(260)
-27%
|
(116)
+56%
|
80
N/A
|
137
+72%
|
101
-27%
|
105
+5%
|
(58)
N/A
|
(78)
-35%
|
(17)
+79%
|
(66)
-296%
|
(127)
-93%
|
(123)
+3%
|
(220)
-79%
|
(278)
-26%
|
(92)
+67%
|
(128)
-40%
|
(11)
+92%
|
106
N/A
|
202
+91%
|
231
+15%
|
216
-7%
|
187
-14%
|
32
-83%
|
(21)
N/A
|
(81)
-295%
|
(204)
-151%
|
(84)
+59%
|
(65)
+23%
|
(64)
+2%
|
17
N/A
|
22
+26%
|
74
+245%
|
53
-28%
|
62
+18%
|
(59)
N/A
|
(18)
+69%
|
(67)
-266%
|
(269)
-301%
|
(326)
-21%
|
(355)
-9%
|
(340)
+4%
|
(346)
-2%
|
(256)
+26%
|
(277)
-8%
|
(243)
+12%
|
(103)
+58%
|
(38)
+64%
|
(5)
+88%
|
89
N/A
|
105
+17%
|
80
-23%
|
11
-86%
|
(95)
N/A
|
(228)
-140%
|
(208)
+9%
|
(150)
+28%
|
(58)
+61%
|
(47)
+19%
|
8
N/A
|
(24)
N/A
|
(82)
-244%
|
(42)
+49%
|
(41)
+1%
|
(23)
+43%
|
(20)
+16%
|
(26)
-32%
|
(27)
-2%
|
(16)
+41%
|
11
N/A
|
|