Qinghaihuading Industrial Co Ltd
SSE:600243
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Q
|
Qinghaihuading Industrial Co Ltd
SSE:600243
|
CN |
|
Aura Energy Ltd
LSE:AURA
|
AU |
|
Viaplay Group AB (publ)
STO:VPLAY B
|
SE |
|
Tesoro Minerals Corp
XTSX:TES
|
CA |
Cash Flow Statement
Cash Flow Statement
Qinghaihuading Industrial 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)
|
(21)
|
(21)
|
(24)
|
(28)
|
(28)
|
(33)
|
(55)
|
(39)
|
(45)
|
(40)
|
(25)
|
(51)
|
(52)
|
(52)
|
(58)
|
(56)
|
(53)
|
(62)
|
(52)
|
(63)
|
(72)
|
(42)
|
(46)
|
(30)
|
(27)
|
(56)
|
(53)
|
(59)
|
(63)
|
(68)
|
(77)
|
(82)
|
(75)
|
(72)
|
(65)
|
(73)
|
(73)
|
(75)
|
(86)
|
(85)
|
(89)
|
(89)
|
(83)
|
(98)
|
(101)
|
(103)
|
(101)
|
(83)
|
(86)
|
(102)
|
(95)
|
(70)
|
(54)
|
(43)
|
(45)
|
(62)
|
(61)
|
(45)
|
(41)
|
(33)
|
(29)
|
(29)
|
(36)
|
(64)
|
(64)
|
(59)
|
(45)
|
(15)
|
(14)
|
(16)
|
(29)
|
(29)
|
(32)
|
(34)
|
(23)
|
(25)
|
(23)
|
(20)
|
(14)
|
(12)
|
(11)
|
(11)
|
(15)
|
|
| Change in Working Capital |
(58)
|
(40)
|
(54)
|
(24)
|
(36)
|
(37)
|
(4)
|
(5)
|
(34)
|
(60)
|
(71)
|
(112)
|
(111)
|
(94)
|
(105)
|
(61)
|
(18)
|
(21)
|
(14)
|
(26)
|
(5)
|
10
|
17
|
18
|
14
|
3
|
(46)
|
(64)
|
(84)
|
(96)
|
(89)
|
(56)
|
(282)
|
(96)
|
(149)
|
(202)
|
(277)
|
(278)
|
(181)
|
(239)
|
(231)
|
(224)
|
(242)
|
(155)
|
(219)
|
(284)
|
(275)
|
(299)
|
(369)
|
(300)
|
(379)
|
(361)
|
(449)
|
(454)
|
(415)
|
(419)
|
(279)
|
(275)
|
(277)
|
(332)
|
(269)
|
(249)
|
(324)
|
(282)
|
(221)
|
(260)
|
(179)
|
(152)
|
(47)
|
(26)
|
28
|
(10)
|
(113)
|
(95)
|
(149)
|
(122)
|
(138)
|
(129)
|
(133)
|
(134)
|
(99)
|
(91)
|
(74)
|
(70)
|
|
| Cash from Operating Activities |
18
N/A
|
34
+85%
|
23
-31%
|
25
+8%
|
28
+13%
|
28
-1%
|
32
+16%
|
24
-27%
|
74
+213%
|
28
-62%
|
76
+173%
|
97
+27%
|
45
-53%
|
65
+43%
|
18
-72%
|
28
+53%
|
9
-67%
|
(4)
N/A
|
3
N/A
|
(33)
N/A
|
(73)
-123%
|
(43)
+41%
|
(8)
+81%
|
1
N/A
|
71
+6 717%
|
16
-78%
|
(84)
N/A
|
(129)
-54%
|
(80)
+38%
|
(69)
+14%
|
(10)
+86%
|
23
N/A
|
29
+24%
|
56
+96%
|
88
+56%
|
51
-42%
|
65
+27%
|
41
-37%
|
54
+33%
|
13
-76%
|
(60)
N/A
|
(103)
-71%
|
(114)
-10%
|
2
N/A
|
(56)
N/A
|
(143)
-154%
|
(159)
-11%
|
(267)
-68%
|
(324)
-21%
|
(198)
+39%
|
(255)
-29%
|
(128)
+50%
|
(74)
+43%
|
(10)
+87%
|
35
N/A
|
(0)
N/A
|
51
N/A
|
(2)
N/A
|
6
N/A
|
(23)
N/A
|
(12)
+47%
|
5
N/A
|
(80)
N/A
|
(44)
+46%
|
(104)
-138%
|
(151)
-46%
|
(80)
+47%
|
(67)
+17%
|
59
N/A
|
120
+105%
|
147
+23%
|
55
-62%
|
(27)
N/A
|
(34)
-27%
|
(89)
-162%
|
(62)
+30%
|
(78)
-26%
|
(87)
-12%
|
(95)
-8%
|
(67)
+29%
|
(70)
-5%
|
(48)
+32%
|
(29)
+39%
|
(38)
-30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(18)
|
(14)
|
(17)
|
(13)
|
(12)
|
(15)
|
(17)
|
(49)
|
(52)
|
(52)
|
(57)
|
(36)
|
(39)
|
(38)
|
(38)
|
(25)
|
(22)
|
(29)
|
(26)
|
(28)
|
(42)
|
(49)
|
(52)
|
(84)
|
(120)
|
(108)
|
(158)
|
(178)
|
(151)
|
(190)
|
(158)
|
(228)
|
(234)
|
(250)
|
(217)
|
(143)
|
(128)
|
(68)
|
(73)
|
(56)
|
(52)
|
(68)
|
(67)
|
(96)
|
(89)
|
(94)
|
(97)
|
(46)
|
(44)
|
(31)
|
(33)
|
(21)
|
(22)
|
(7)
|
(0)
|
(9)
|
(6)
|
(9)
|
(8)
|
(5)
|
(5)
|
(7)
|
(18)
|
(16)
|
(18)
|
(21)
|
(8)
|
(12)
|
(10)
|
(4)
|
(6)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
0
|
(4)
|
(6)
|
|
| Other Items |
1
|
1
|
0
|
(0)
|
1
|
0
|
5
|
5
|
1
|
2
|
(33)
|
(33)
|
(6)
|
(6)
|
19
|
23
|
6
|
0
|
0
|
0
|
(6)
|
0
|
(6)
|
(10)
|
(19)
|
(30)
|
(25)
|
(20)
|
22
|
0
|
0
|
28
|
0
|
0
|
0
|
30
|
50
|
50
|
52
|
22
|
0
|
1
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
0
|
(10)
|
(12)
|
47
|
49
|
61
|
63
|
5
|
43
|
42
|
50
|
55
|
35
|
35
|
130
|
178
|
306
|
330
|
248
|
92
|
(101)
|
(132)
|
(144)
|
(9)
|
250
|
223
|
233
|
241
|
112
|
122
|
108
|
77
|
(7)
|
17
|
15
|
(10)
|
|
| Cash from Investing Activities |
(18)
N/A
|
(17)
+5%
|
(14)
+19%
|
(17)
-20%
|
(12)
+26%
|
(11)
+12%
|
(10)
+6%
|
(12)
-18%
|
(48)
-296%
|
(50)
-4%
|
(85)
-69%
|
(91)
-7%
|
(42)
+54%
|
(45)
-9%
|
(20)
+57%
|
(16)
+20%
|
(19)
-19%
|
(16)
+15%
|
(17)
-9%
|
(19)
-7%
|
(34)
-82%
|
(47)
-40%
|
(54)
-15%
|
(63)
-15%
|
(103)
-65%
|
(150)
-46%
|
(133)
+11%
|
(178)
-34%
|
(156)
+12%
|
(118)
+24%
|
(163)
-38%
|
(131)
+20%
|
(228)
-74%
|
(234)
-3%
|
(250)
-7%
|
(187)
+25%
|
(93)
+50%
|
(78)
+16%
|
(15)
+80%
|
(51)
-233%
|
(55)
-8%
|
(51)
+8%
|
(68)
-35%
|
(66)
+3%
|
(95)
-44%
|
(88)
+8%
|
(93)
-7%
|
(97)
-4%
|
(46)
+53%
|
(53)
-16%
|
(43)
+20%
|
14
N/A
|
28
+97%
|
39
+43%
|
56
+43%
|
5
-92%
|
34
+632%
|
36
+6%
|
41
+14%
|
47
+14%
|
29
-38%
|
30
+2%
|
123
+315%
|
160
+30%
|
290
+81%
|
312
+8%
|
227
-27%
|
84
-63%
|
(113)
N/A
|
(142)
-25%
|
(148)
-5%
|
(15)
+90%
|
248
N/A
|
219
-12%
|
230
+5%
|
239
+4%
|
110
-54%
|
120
+9%
|
106
-11%
|
75
-30%
|
(11)
N/A
|
13
N/A
|
12
-14%
|
(16)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
2
|
5
|
6
|
(1)
|
20
|
2
|
11
|
13
|
2
|
27
|
51
|
62
|
52
|
42
|
14
|
(2)
|
41
|
71
|
186
|
155
|
150
|
120
|
(116)
|
(74)
|
(118)
|
(63)
|
124
|
195
|
285
|
300
|
243
|
210
|
114
|
151
|
154
|
130
|
210
|
37
|
23
|
45
|
(50)
|
57
|
92
|
47
|
(110)
|
(440)
|
(470)
|
(473)
|
(203)
|
109
|
68
|
(36)
|
(59)
|
(121)
|
(107)
|
11
|
(13)
|
(14)
|
(4)
|
(13)
|
(55)
|
(11)
|
(11)
|
(22)
|
(82)
|
(99)
|
(142)
|
(66)
|
0
|
(13)
|
36
|
(33)
|
(30)
|
(63)
|
(68)
|
2
|
(2)
|
25
|
(11)
|
(60)
|
(66)
|
(2)
|
46
|
63
|
|
| Cash Paid for Dividends |
(11)
|
(17)
|
(12)
|
(12)
|
(8)
|
(4)
|
(10)
|
(10)
|
(13)
|
(14)
|
(17)
|
(21)
|
(15)
|
(16)
|
(24)
|
(25)
|
(34)
|
(34)
|
(26)
|
(25)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(22)
|
(23)
|
(26)
|
(30)
|
(34)
|
(49)
|
(54)
|
(55)
|
(58)
|
(49)
|
(49)
|
(62)
|
(63)
|
(62)
|
(66)
|
(43)
|
(44)
|
(46)
|
(45)
|
(61)
|
(56)
|
(59)
|
(48)
|
(38)
|
(35)
|
(32)
|
(37)
|
(36)
|
(35)
|
(35)
|
(34)
|
(40)
|
(45)
|
(36)
|
(35)
|
(32)
|
(37)
|
(38)
|
(35)
|
(26)
|
(18)
|
(11)
|
(8)
|
(11)
|
(11)
|
(12)
|
(11)
|
(9)
|
(7)
|
(10)
|
(12)
|
(9)
|
(9)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
| Other |
0
|
(0)
|
0
|
11
|
0
|
0
|
13
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
245
|
0
|
246
|
11
|
1
|
0
|
0
|
45
|
42
|
0
|
0
|
(2)
|
6
|
0
|
0
|
5
|
1
|
0
|
0
|
0
|
78
|
69
|
97
|
83
|
1 058
|
1 051
|
949
|
955
|
(44)
|
(31)
|
44
|
57
|
(0)
|
2
|
0
|
(3)
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(5)
|
(2)
|
0
|
(0)
|
1
|
(9)
|
(9)
|
0
|
(12)
|
(6)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(9)
N/A
|
(12)
-31%
|
(5)
+55%
|
(2)
+68%
|
12
N/A
|
(2)
N/A
|
13
N/A
|
15
+16%
|
4
-76%
|
27
+633%
|
36
+33%
|
41
+13%
|
37
-9%
|
26
-30%
|
(10)
N/A
|
(27)
-171%
|
6
N/A
|
37
+493%
|
160
+337%
|
365
+129%
|
372
+2%
|
342
-8%
|
108
-68%
|
(85)
N/A
|
(139)
-64%
|
(84)
+39%
|
101
N/A
|
214
+113%
|
297
+39%
|
308
+4%
|
237
-23%
|
154
-35%
|
64
-59%
|
99
+55%
|
110
+11%
|
85
-23%
|
149
+75%
|
(24)
N/A
|
(38)
-55%
|
(19)
+49%
|
(14)
+27%
|
82
N/A
|
143
+74%
|
85
-41%
|
887
+949%
|
555
-37%
|
419
-24%
|
434
+3%
|
(286)
N/A
|
42
N/A
|
80
+88%
|
(16)
N/A
|
(95)
-479%
|
(154)
-63%
|
(140)
+9%
|
(26)
+81%
|
(59)
-126%
|
(59)
+0%
|
(41)
+31%
|
(48)
-18%
|
(89)
-85%
|
(50)
+44%
|
(51)
-3%
|
(58)
-14%
|
(109)
-87%
|
(117)
-8%
|
(152)
-30%
|
(74)
+51%
|
(14)
+81%
|
(28)
-96%
|
21
N/A
|
(49)
N/A
|
(41)
+16%
|
(73)
-78%
|
(79)
-8%
|
(9)
+88%
|
(20)
-122%
|
6
N/A
|
(28)
N/A
|
(75)
-167%
|
(76)
-1%
|
(11)
+85%
|
37
N/A
|
53
+42%
|
|
| 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
|
|
| Net Change in Cash |
(9)
N/A
|
4
N/A
|
4
-16%
|
6
+76%
|
27
+333%
|
15
-44%
|
35
+128%
|
27
-24%
|
30
+11%
|
5
-83%
|
28
+448%
|
48
+71%
|
41
-14%
|
45
+11%
|
(11)
N/A
|
(15)
-31%
|
(3)
+78%
|
17
N/A
|
145
+753%
|
314
+117%
|
266
-15%
|
252
-5%
|
46
-82%
|
(146)
N/A
|
(171)
-17%
|
(218)
-28%
|
(117)
+47%
|
(93)
+20%
|
61
N/A
|
121
+98%
|
64
-47%
|
46
-28%
|
(135)
N/A
|
(79)
+42%
|
(52)
+34%
|
(50)
+4%
|
121
N/A
|
(61)
N/A
|
1
N/A
|
(58)
N/A
|
(130)
-126%
|
(72)
+45%
|
(39)
+45%
|
20
N/A
|
736
+3 503%
|
324
-56%
|
167
-49%
|
70
-58%
|
(656)
N/A
|
(210)
+68%
|
(218)
-4%
|
(131)
+40%
|
(141)
-8%
|
(124)
+12%
|
(49)
+61%
|
(22)
+55%
|
26
N/A
|
(25)
N/A
|
7
N/A
|
(24)
N/A
|
(72)
-199%
|
(15)
+79%
|
(8)
+48%
|
59
N/A
|
78
+33%
|
44
-43%
|
(5)
N/A
|
(57)
-956%
|
(69)
-20%
|
(50)
+28%
|
20
N/A
|
(9)
N/A
|
180
N/A
|
112
-38%
|
62
-45%
|
168
+171%
|
12
-93%
|
39
+225%
|
(17)
N/A
|
(68)
-310%
|
(157)
-132%
|
(45)
+71%
|
20
N/A
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
16
N/A
|
9
-44%
|
8
-6%
|
15
+82%
|
16
+8%
|
17
+6%
|
6
-62%
|
25
+288%
|
(24)
N/A
|
25
N/A
|
40
+60%
|
10
-76%
|
26
+166%
|
(20)
N/A
|
(10)
+49%
|
(16)
-54%
|
(26)
-64%
|
(27)
-4%
|
(59)
-121%
|
(101)
-71%
|
(85)
+16%
|
(57)
+33%
|
(51)
+10%
|
(13)
+75%
|
(104)
-719%
|
(192)
-84%
|
(287)
-50%
|
(258)
+10%
|
(219)
+15%
|
(200)
+9%
|
(135)
+32%
|
(199)
-47%
|
(178)
+11%
|
(162)
+9%
|
(165)
-2%
|
(78)
+53%
|
(87)
-12%
|
(13)
+85%
|
(60)
-354%
|
(116)
-93%
|
(155)
-33%
|
(182)
-17%
|
(65)
+64%
|
(153)
-135%
|
(232)
-52%
|
(253)
-9%
|
(364)
-44%
|
(370)
-2%
|
(242)
+35%
|
(287)
-18%
|
(161)
+44%
|
(95)
+41%
|
(32)
+67%
|
28
N/A
|
(1)
N/A
|
42
N/A
|
(8)
N/A
|
(3)
+64%
|
(31)
-921%
|
(18)
+43%
|
(0)
+98%
|
(87)
-25 494%
|
(62)
+29%
|
(120)
-94%
|
(169)
-41%
|
(101)
+40%
|
(75)
+26%
|
47
N/A
|
109
+134%
|
143
+30%
|
49
-66%
|
(29)
N/A
|
(37)
-28%
|
(93)
-148%
|
(64)
+31%
|
(80)
-25%
|
(89)
-11%
|
(96)
-8%
|
(69)
+28%
|
(74)
-7%
|
(48)
+36%
|
(33)
+31%
|
(44)
-33%
|
|