Guangdong Guanhao High-Tech Co Ltd
SSE:600433
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Guangdong Guanhao High-Tech Co Ltd
SSE:600433
|
CN |
Cash Flow Statement
Cash Flow Statement
Guangdong Guanhao High-Tech 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(16)
|
(15)
|
(15)
|
(20)
|
(19)
|
(20)
|
(24)
|
(33)
|
(39)
|
(39)
|
(50)
|
(43)
|
(39)
|
(40)
|
(28)
|
(26)
|
(22)
|
(24)
|
(25)
|
(26)
|
(29)
|
(31)
|
(34)
|
(35)
|
(45)
|
(58)
|
(50)
|
(58)
|
(38)
|
(24)
|
(40)
|
(37)
|
(64)
|
(60)
|
(83)
|
(74)
|
(70)
|
(68)
|
(52)
|
(57)
|
(55)
|
(56)
|
(52)
|
(50)
|
(47)
|
(50)
|
(39)
|
(58)
|
(73)
|
(99)
|
(106)
|
(96)
|
(93)
|
(90)
|
(94)
|
(119)
|
(114)
|
(144)
|
(157)
|
(150)
|
(169)
|
(132)
|
(133)
|
(135)
|
(144)
|
(159)
|
(301)
|
(340)
|
(406)
|
(443)
|
(351)
|
(327)
|
(269)
|
(256)
|
(206)
|
(143)
|
(139)
|
(97)
|
(64)
|
(93)
|
(84)
|
(86)
|
(91)
|
(88)
|
|
| Change in Working Capital |
(33)
|
(21)
|
(26)
|
(37)
|
(45)
|
(13)
|
2
|
3
|
(53)
|
(81)
|
(86)
|
(76)
|
(49)
|
(44)
|
(68)
|
(97)
|
(48)
|
(48)
|
(42)
|
(32)
|
(53)
|
(61)
|
(59)
|
(58)
|
(64)
|
(39)
|
(61)
|
(3)
|
(45)
|
(74)
|
(46)
|
(101)
|
(151)
|
(183)
|
(215)
|
(245)
|
(169)
|
(168)
|
(136)
|
(177)
|
(132)
|
(143)
|
(210)
|
(181)
|
(242)
|
(249)
|
(233)
|
(239)
|
(244)
|
(253)
|
(254)
|
(251)
|
(263)
|
(264)
|
(261)
|
(266)
|
(302)
|
(296)
|
(325)
|
(330)
|
(322)
|
(280)
|
(268)
|
(259)
|
(225)
|
(287)
|
(418)
|
(518)
|
(742)
|
(856)
|
(747)
|
(689)
|
(587)
|
(584)
|
(589)
|
(708)
|
(590)
|
(593)
|
(606)
|
(570)
|
(674)
|
(671)
|
(738)
|
(780)
|
|
| Cash from Operating Activities |
4
N/A
|
7
+95%
|
74
+926%
|
154
+108%
|
65
-58%
|
157
+142%
|
201
+28%
|
140
-30%
|
179
+28%
|
110
-39%
|
45
-59%
|
37
-17%
|
26
-29%
|
25
-6%
|
(65)
N/A
|
(77)
-18%
|
(30)
+61%
|
(47)
-58%
|
36
N/A
|
34
-7%
|
24
-30%
|
(43)
N/A
|
(103)
-142%
|
(50)
+52%
|
(34)
+32%
|
17
N/A
|
75
+349%
|
140
+85%
|
62
-56%
|
65
+4%
|
124
+92%
|
21
-83%
|
79
+276%
|
110
+40%
|
65
-42%
|
122
+89%
|
93
-24%
|
80
-14%
|
154
+94%
|
104
-32%
|
135
+30%
|
126
-7%
|
97
-23%
|
120
+23%
|
191
+60%
|
127
-34%
|
182
+43%
|
219
+20%
|
158
-28%
|
301
+90%
|
175
-42%
|
141
-19%
|
77
-46%
|
65
-16%
|
79
+23%
|
102
+28%
|
189
+86%
|
148
-22%
|
250
+69%
|
214
-14%
|
221
+4%
|
280
+27%
|
191
-32%
|
188
-1%
|
324
+72%
|
292
-10%
|
854
+192%
|
1 103
+29%
|
1 173
+6%
|
1 471
+25%
|
1 172
-20%
|
797
-32%
|
786
-1%
|
(115)
N/A
|
(163)
-41%
|
75
N/A
|
(263)
N/A
|
(48)
+82%
|
2
N/A
|
(294)
N/A
|
294
N/A
|
(136)
N/A
|
(553)
-308%
|
(373)
+32%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(157)
|
(121)
|
(112)
|
(122)
|
(138)
|
(78)
|
(54)
|
(34)
|
(19)
|
(16)
|
(11)
|
(20)
|
(22)
|
(24)
|
(29)
|
(18)
|
(14)
|
(12)
|
(6)
|
(6)
|
(10)
|
(11)
|
(16)
|
(17)
|
(79)
|
(82)
|
(296)
|
(325)
|
(274)
|
(346)
|
(270)
|
(329)
|
(459)
|
(571)
|
(605)
|
(665)
|
(660)
|
(606)
|
(494)
|
(381)
|
(349)
|
(330)
|
(294)
|
(320)
|
(349)
|
(341)
|
(397)
|
(333)
|
(159)
|
(66)
|
11
|
3
|
(44)
|
(39)
|
(83)
|
(79)
|
(51)
|
(44)
|
3
|
3
|
(16)
|
(12)
|
(13)
|
(17)
|
(25)
|
(25)
|
(38)
|
(41)
|
(41)
|
(46)
|
(46)
|
(123)
|
(260)
|
(443)
|
(519)
|
(624)
|
(720)
|
(673)
|
(722)
|
(644)
|
(741)
|
(732)
|
(805)
|
(983)
|
|
| Other Items |
29
|
29
|
0
|
29
|
2
|
2
|
2
|
2
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(169)
|
(169)
|
(169)
|
(118)
|
(0)
|
(10)
|
(0)
|
(25)
|
38
|
0
|
38
|
105
|
70
|
72
|
73
|
31
|
6
|
4
|
5
|
5
|
3
|
0
|
1
|
3
|
187
|
0
|
0
|
184
|
10
|
13
|
9
|
11
|
3
|
0
|
5
|
4
|
4
|
4
|
4
|
4
|
0
|
1
|
(80)
|
(128)
|
(173)
|
(384)
|
(396)
|
(333)
|
(346)
|
17
|
(89)
|
(217)
|
99
|
(11)
|
213
|
422
|
664
|
651
|
642
|
679
|
|
| Cash from Investing Activities |
(128)
N/A
|
(92)
+28%
|
(83)
+10%
|
(93)
-12%
|
(136)
-46%
|
(76)
+44%
|
(53)
+31%
|
(32)
+39%
|
(19)
+42%
|
(16)
+15%
|
(11)
+34%
|
(19)
-85%
|
(22)
-12%
|
(24)
-10%
|
(29)
-23%
|
(18)
+39%
|
(13)
+25%
|
(12)
+13%
|
(6)
+47%
|
(6)
N/A
|
(10)
-62%
|
(11)
-14%
|
(15)
-35%
|
(68)
-343%
|
(247)
-265%
|
(250)
-1%
|
(464)
-86%
|
(443)
+5%
|
(274)
+38%
|
(357)
-30%
|
(270)
+24%
|
(355)
-31%
|
(421)
-19%
|
(523)
-24%
|
(567)
-8%
|
(560)
+1%
|
(590)
-5%
|
(534)
+10%
|
(422)
+21%
|
(350)
+17%
|
(343)
+2%
|
(326)
+5%
|
(288)
+12%
|
(315)
-9%
|
(346)
-10%
|
(339)
+2%
|
(396)
-17%
|
(330)
+17%
|
28
N/A
|
121
+340%
|
197
+63%
|
187
-5%
|
(34)
N/A
|
(26)
+23%
|
(74)
-184%
|
(68)
+8%
|
(48)
+29%
|
(43)
+10%
|
9
N/A
|
7
-21%
|
(12)
N/A
|
(8)
+36%
|
(9)
-9%
|
(13)
-47%
|
(25)
-96%
|
(25)
0%
|
(118)
-381%
|
(170)
-43%
|
(214)
-26%
|
(430)
-101%
|
(441)
-3%
|
(456)
-3%
|
(606)
-33%
|
(426)
+30%
|
(608)
-43%
|
(841)
-38%
|
(621)
+26%
|
(684)
-10%
|
(509)
+26%
|
(222)
+56%
|
(77)
+65%
|
(80)
-4%
|
(163)
-104%
|
(304)
-86%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
175
|
200
|
103
|
58
|
29
|
(114)
|
(170)
|
(128)
|
(131)
|
(41)
|
69
|
85
|
27
|
(19)
|
29
|
(24)
|
31
|
123
|
44
|
78
|
(46)
|
(184)
|
(218)
|
(202)
|
65
|
267
|
366
|
286
|
174
|
(34)
|
(52)
|
(30)
|
(62)
|
213
|
231
|
269
|
670
|
500
|
420
|
450
|
177
|
140
|
21
|
48
|
(32)
|
169
|
199
|
(24)
|
(1)
|
(232)
|
(128)
|
(204)
|
(269)
|
(76)
|
(101)
|
184
|
23
|
(49)
|
(29)
|
(58)
|
16
|
(55)
|
(219)
|
(276)
|
(275)
|
(221)
|
(125)
|
(548)
|
(594)
|
(884)
|
(758)
|
46
|
79
|
791
|
1 314
|
1 090
|
1 071
|
1 030
|
271
|
388
|
601
|
422
|
1 313
|
1 341
|
|
| Cash Paid for Dividends |
(34)
|
(36)
|
(38)
|
(24)
|
(29)
|
(30)
|
(29)
|
(26)
|
(17)
|
(16)
|
(25)
|
(21)
|
(22)
|
(21)
|
(13)
|
(14)
|
(23)
|
(27)
|
(29)
|
(31)
|
(25)
|
(20)
|
(24)
|
(21)
|
(17)
|
(21)
|
(28)
|
(38)
|
(45)
|
(45)
|
(63)
|
(57)
|
(52)
|
(52)
|
(89)
|
(84)
|
(90)
|
(118)
|
(55)
|
(110)
|
(113)
|
(115)
|
(151)
|
(100)
|
(96)
|
(93)
|
(69)
|
(69)
|
(66)
|
(62)
|
(98)
|
(101)
|
(109)
|
(89)
|
(61)
|
(64)
|
(55)
|
(55)
|
(71)
|
(69)
|
(65)
|
(64)
|
(65)
|
(58)
|
(60)
|
(58)
|
(122)
|
(141)
|
(100)
|
(122)
|
(241)
|
(126)
|
(154)
|
(156)
|
(405)
|
(510)
|
(514)
|
(546)
|
(98)
|
(73)
|
(78)
|
(99)
|
(172)
|
(183)
|
|
| Other |
(3)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
53
|
0
|
42
|
(17)
|
(21)
|
(25)
|
(18)
|
218
|
225
|
229
|
232
|
111
|
0
|
104
|
102
|
611
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
385
|
385
|
386
|
386
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(58)
|
(97)
|
(100)
|
(70)
|
(42)
|
(3)
|
0
|
(363)
|
(114)
|
12
|
183
|
610
|
82
|
68
|
(82)
|
254
|
618
|
(18)
|
6
|
(218)
|
(280)
|
(46)
|
130
|
(252)
|
(239)
|
|
| Cash from Financing Activities |
139
N/A
|
162
+16%
|
66
-59%
|
36
-46%
|
1
-98%
|
(143)
N/A
|
(199)
-39%
|
(154)
+22%
|
(148)
+4%
|
(56)
+62%
|
44
N/A
|
64
+46%
|
57
-10%
|
13
-78%
|
69
+435%
|
3
-96%
|
(9)
N/A
|
74
N/A
|
(10)
N/A
|
30
N/A
|
146
+389%
|
21
-86%
|
(13)
N/A
|
10
N/A
|
159
+1 556%
|
353
+122%
|
442
+25%
|
351
-21%
|
740
+111%
|
532
-28%
|
498
-6%
|
529
+6%
|
(114)
N/A
|
161
N/A
|
142
-12%
|
185
+30%
|
580
+213%
|
382
-34%
|
365
-5%
|
339
-7%
|
63
-82%
|
409
+555%
|
254
-38%
|
333
+31%
|
257
-23%
|
76
-71%
|
130
+72%
|
(92)
N/A
|
(67)
+28%
|
(294)
-341%
|
(226)
+23%
|
(305)
-35%
|
(378)
-24%
|
(165)
+56%
|
(163)
+1%
|
120
N/A
|
(32)
N/A
|
(104)
-222%
|
(129)
-24%
|
(185)
-43%
|
(147)
+21%
|
(219)
-49%
|
(354)
-62%
|
(376)
-6%
|
(338)
+10%
|
(278)
+18%
|
(609)
-119%
|
(804)
-32%
|
(682)
+15%
|
(824)
-21%
|
(388)
+53%
|
1
N/A
|
(7)
N/A
|
553
N/A
|
1 163
+110%
|
1 198
+3%
|
539
-55%
|
489
-9%
|
(45)
N/A
|
35
N/A
|
477
+1 251%
|
454
-5%
|
889
+96%
|
919
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(3)
|
(7)
|
(9)
|
(7)
|
(8)
|
5
|
6
|
9
|
9
|
(1)
|
(5)
|
(14)
|
(18)
|
(19)
|
(20)
|
(18)
|
(13)
|
|
| Net Change in Cash |
15
N/A
|
77
+421%
|
57
-26%
|
97
+71%
|
(69)
N/A
|
(62)
+10%
|
(50)
+19%
|
(47)
+7%
|
13
N/A
|
37
+195%
|
78
+109%
|
81
+5%
|
62
-24%
|
14
-78%
|
(26)
N/A
|
(92)
-253%
|
(52)
+43%
|
15
N/A
|
20
+29%
|
57
+189%
|
160
+179%
|
(33)
N/A
|
(131)
-297%
|
(108)
+18%
|
(122)
-13%
|
120
N/A
|
53
-55%
|
48
-11%
|
528
+1 008%
|
240
-55%
|
352
+46%
|
195
-45%
|
(456)
N/A
|
(252)
+45%
|
(360)
-43%
|
(253)
+30%
|
82
N/A
|
(72)
N/A
|
97
N/A
|
93
-5%
|
(145)
N/A
|
209
N/A
|
63
-70%
|
137
+118%
|
103
-25%
|
(136)
N/A
|
(84)
+39%
|
(204)
-144%
|
119
N/A
|
128
+7%
|
147
+15%
|
24
-84%
|
(335)
N/A
|
(126)
+62%
|
(157)
-24%
|
154
N/A
|
109
-29%
|
0
-100%
|
129
+64 350%
|
35
-73%
|
59
+69%
|
54
-9%
|
(172)
N/A
|
(200)
-17%
|
(39)
+81%
|
(11)
+72%
|
124
N/A
|
127
+2%
|
269
+111%
|
208
-22%
|
336
+61%
|
333
-1%
|
177
-47%
|
18
-90%
|
401
+2 108%
|
441
+10%
|
(345)
N/A
|
(248)
+28%
|
(566)
-128%
|
(499)
+12%
|
674
N/A
|
218
-68%
|
155
-29%
|
228
+48%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(153)
N/A
|
(114)
+26%
|
(38)
+67%
|
33
N/A
|
(73)
N/A
|
79
N/A
|
147
+86%
|
106
-28%
|
161
+52%
|
94
-42%
|
34
-64%
|
17
-50%
|
4
-74%
|
1
-82%
|
(94)
N/A
|
(95)
-1%
|
(43)
+54%
|
(59)
-36%
|
30
N/A
|
27
-8%
|
14
-50%
|
(54)
N/A
|
(119)
-120%
|
(67)
+44%
|
(112)
-68%
|
(65)
+42%
|
(220)
-240%
|
(185)
+16%
|
(212)
-14%
|
(282)
-33%
|
(146)
+48%
|
(308)
-111%
|
(380)
-23%
|
(461)
-21%
|
(540)
-17%
|
(543)
-1%
|
(568)
-5%
|
(527)
+7%
|
(340)
+35%
|
(277)
+19%
|
(213)
+23%
|
(204)
+4%
|
(196)
+4%
|
(200)
-2%
|
(157)
+22%
|
(215)
-36%
|
(215)
0%
|
(114)
+47%
|
(1)
+99%
|
235
N/A
|
186
-21%
|
145
-22%
|
33
-77%
|
26
-21%
|
(3)
N/A
|
23
N/A
|
138
+514%
|
104
-25%
|
253
+144%
|
217
-14%
|
205
-5%
|
268
+31%
|
179
-33%
|
172
-4%
|
299
+74%
|
267
-11%
|
816
+206%
|
1 062
+30%
|
1 132
+7%
|
1 425
+26%
|
1 126
-21%
|
674
-40%
|
525
-22%
|
(558)
N/A
|
(682)
-22%
|
(549)
+19%
|
(983)
-79%
|
(721)
+27%
|
(720)
+0%
|
(938)
-30%
|
(447)
+52%
|
(867)
-94%
|
(1 358)
-57%
|
(1 356)
+0%
|
|