Kaile Science and Technology Co Ltd Hubei
SSE:600260
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kaile Science and Technology Co Ltd Hubei
SSE:600260
|
CN |
Cash Flow Statement
Cash Flow Statement
Kaile Science and Technology Co Ltd Hubei
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(158)
|
(260)
|
(285)
|
(311)
|
(305)
|
(293)
|
(251)
|
(182)
|
(206)
|
(126)
|
(124)
|
(144)
|
(104)
|
(95)
|
(114)
|
(113)
|
(127)
|
(129)
|
(168)
|
(203)
|
(281)
|
(336)
|
(340)
|
(404)
|
(378)
|
(431)
|
(387)
|
(269)
|
(197)
|
(58)
|
(97)
|
(142)
|
(144)
|
(213)
|
(222)
|
(172)
|
(167)
|
(104)
|
(28)
|
(20)
|
(17)
|
|
| Change in Working Capital |
(267)
|
(301)
|
(173)
|
(200)
|
(310)
|
(272)
|
(244)
|
(237)
|
(113)
|
(232)
|
(450)
|
(237)
|
(360)
|
36
|
(77)
|
434
|
551
|
218
|
348
|
(34)
|
170
|
(398)
|
(336)
|
(826)
|
(1 279)
|
(1 786)
|
(1 811)
|
(1 018)
|
3
|
(1 046)
|
86
|
(1 717)
|
(2 415)
|
(285)
|
(1 341)
|
(357)
|
(299)
|
(408)
|
(382)
|
(160)
|
(288)
|
|
| Cash from Operating Activities |
(264)
N/A
|
198
N/A
|
279
+41%
|
319
+15%
|
199
-38%
|
210
+5%
|
172
-18%
|
56
-67%
|
23
-59%
|
(82)
N/A
|
(141)
-72%
|
(22)
+85%
|
134
N/A
|
957
+617%
|
647
-32%
|
381
-41%
|
(565)
N/A
|
(1 639)
-190%
|
(1 344)
+18%
|
(1 345)
0%
|
(1 222)
+9%
|
157
N/A
|
387
+146%
|
1 682
+335%
|
2 268
+35%
|
1 637
-28%
|
2 192
+34%
|
1 353
-38%
|
2 669
+97%
|
1 771
-34%
|
1 063
-40%
|
1 627
+53%
|
1 748
+7%
|
2 043
+17%
|
1 862
-9%
|
925
-50%
|
(511)
N/A
|
(635)
-24%
|
(340)
+46%
|
(355)
-4%
|
(112)
+68%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(132)
|
(217)
|
(233)
|
(265)
|
(285)
|
(309)
|
(286)
|
(258)
|
(216)
|
(107)
|
(97)
|
(60)
|
(51)
|
(68)
|
(54)
|
(53)
|
(57)
|
(98)
|
(106)
|
(134)
|
(106)
|
(131)
|
(135)
|
(116)
|
(129)
|
(78)
|
(61)
|
(50)
|
(50)
|
(22)
|
(23)
|
(20)
|
(18)
|
(26)
|
(27)
|
(30)
|
(30)
|
(12)
|
(10)
|
(6)
|
(6)
|
|
| Other Items |
(3)
|
(7)
|
(25)
|
(40)
|
(77)
|
(22)
|
18
|
33
|
110
|
146
|
106
|
299
|
14
|
(99)
|
(104)
|
(415)
|
(254)
|
(251)
|
(237)
|
(129)
|
(36)
|
(116)
|
(138)
|
(81)
|
(93)
|
14
|
41
|
1
|
6
|
(5)
|
32
|
229
|
261
|
357
|
333
|
118
|
90
|
20
|
11
|
20
|
20
|
|
| Cash from Investing Activities |
(135)
N/A
|
(224)
-65%
|
(259)
-16%
|
(306)
-18%
|
(362)
-18%
|
(331)
+9%
|
(268)
+19%
|
(225)
+16%
|
(106)
+53%
|
39
N/A
|
9
-76%
|
239
+2 498%
|
(37)
N/A
|
(167)
-351%
|
(158)
+5%
|
(468)
-196%
|
(310)
+34%
|
(349)
-12%
|
(342)
+2%
|
(263)
+23%
|
(142)
+46%
|
(246)
-73%
|
(273)
-11%
|
(198)
+28%
|
(222)
-13%
|
(64)
+71%
|
(20)
+68%
|
(48)
-138%
|
(44)
+9%
|
(27)
+38%
|
10
N/A
|
208
+2 046%
|
243
+17%
|
331
+36%
|
307
-7%
|
88
-71%
|
60
-32%
|
8
-87%
|
1
-85%
|
14
+1 041%
|
14
+1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
620
|
382
|
410
|
240
|
(25)
|
207
|
90
|
219
|
431
|
266
|
304
|
364
|
(202)
|
(824)
|
(492)
|
(116)
|
798
|
2 197
|
2 244
|
1 817
|
1 567
|
(514)
|
(993)
|
(1 542)
|
(2 115)
|
(1 056)
|
(2 322)
|
(1 906)
|
(1 936)
|
(1 495)
|
(179)
|
(1 205)
|
(1 708)
|
(1 911)
|
(2 003)
|
(1 067)
|
(3)
|
121
|
185
|
349
|
117
|
|
| Cash Paid for Dividends |
(125)
|
(193)
|
(191)
|
(186)
|
(183)
|
(192)
|
(188)
|
(220)
|
(251)
|
(249)
|
(255)
|
(284)
|
(272)
|
(232)
|
(222)
|
(209)
|
(206)
|
(234)
|
(340)
|
(400)
|
(430)
|
(379)
|
(423)
|
(496)
|
(561)
|
(446)
|
(371)
|
(211)
|
(190)
|
(358)
|
(304)
|
(294)
|
(194)
|
(106)
|
(84)
|
(69)
|
(62)
|
(76)
|
(66)
|
(48)
|
(32)
|
|
| Other |
33
|
(220)
|
(177)
|
(129)
|
86
|
143
|
118
|
163
|
(40)
|
57
|
0
|
126
|
344
|
246
|
351
|
133
|
247
|
46
|
(58)
|
1 045
|
696
|
1 172
|
1 174
|
180
|
281
|
93
|
401
|
101
|
7
|
(195)
|
(504)
|
(312)
|
(318)
|
(69)
|
(70)
|
59
|
41
|
(16)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
528
N/A
|
(31)
N/A
|
42
N/A
|
(74)
N/A
|
(122)
-65%
|
158
N/A
|
20
-88%
|
163
+725%
|
141
-14%
|
73
-48%
|
111
+51%
|
206
+85%
|
(131)
N/A
|
(809)
-519%
|
(363)
+55%
|
(191)
+47%
|
839
N/A
|
2 010
+140%
|
1 846
-8%
|
2 462
+33%
|
1 834
-26%
|
280
-85%
|
(242)
N/A
|
(1 858)
-668%
|
(2 395)
-29%
|
(1 409)
+41%
|
(2 293)
-63%
|
(2 016)
+12%
|
(2 119)
-5%
|
(2 047)
+3%
|
(987)
+52%
|
(1 811)
-84%
|
(2 219)
-23%
|
(2 086)
+6%
|
(2 157)
-3%
|
(1 077)
+50%
|
(25)
+98%
|
29
N/A
|
103
+253%
|
262
+154%
|
69
-74%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
8
|
8
|
9
|
8
|
7
|
7
|
6
|
5
|
0
|
(1)
|
(1)
|
1
|
2
|
3
|
3
|
2
|
0
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
129
N/A
|
(57)
N/A
|
62
N/A
|
(61)
N/A
|
(286)
-372%
|
37
N/A
|
(76)
N/A
|
(7)
+91%
|
57
N/A
|
30
-48%
|
(21)
N/A
|
424
N/A
|
(33)
N/A
|
(11)
+67%
|
135
N/A
|
(269)
N/A
|
(28)
+89%
|
29
N/A
|
167
+474%
|
860
+415%
|
475
-45%
|
190
-60%
|
(130)
N/A
|
(374)
-188%
|
(347)
+7%
|
166
N/A
|
(118)
N/A
|
(709)
-499%
|
508
N/A
|
(303)
N/A
|
87
N/A
|
24
-72%
|
(229)
N/A
|
288
N/A
|
12
-96%
|
(64)
N/A
|
(476)
-644%
|
(599)
-26%
|
(237)
+60%
|
(80)
+66%
|
(30)
+63%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(396)
N/A
|
(19)
+95%
|
45
N/A
|
54
+19%
|
(86)
N/A
|
(99)
-15%
|
(114)
-15%
|
(202)
-78%
|
(193)
+5%
|
(189)
+2%
|
(238)
-26%
|
(82)
+66%
|
82
N/A
|
889
+982%
|
593
-33%
|
328
-45%
|
(621)
N/A
|
(1 737)
-179%
|
(1 449)
+17%
|
(1 478)
-2%
|
(1 327)
+10%
|
26
N/A
|
252
+856%
|
1 566
+523%
|
2 139
+37%
|
1 559
-27%
|
2 131
+37%
|
1 303
-39%
|
2 619
+101%
|
1 749
-33%
|
1 040
-41%
|
1 606
+54%
|
1 730
+8%
|
2 017
+17%
|
1 836
-9%
|
895
-51%
|
(541)
N/A
|
(648)
-20%
|
(350)
+46%
|
(361)
-3%
|
(118)
+67%
|
|