North Navigation Control Technology Co Ltd
SSE:600435
Cash Flow Statement
Cash Flow Statement
North Navigation Control Technology 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
|
19
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(16)
|
(16)
|
(16)
|
(16)
|
(14)
|
(17)
|
(20)
|
(20)
|
(24)
|
(23)
|
(23)
|
(24)
|
(45)
|
(46)
|
(65)
|
(70)
|
(58)
|
(58)
|
(36)
|
(34)
|
(39)
|
(54)
|
(73)
|
(91)
|
(90)
|
(93)
|
(96)
|
(77)
|
(66)
|
(52)
|
(47)
|
(49)
|
(49)
|
(51)
|
(50)
|
(51)
|
(59)
|
(68)
|
(61)
|
(64)
|
(71)
|
(87)
|
(92)
|
(98)
|
(89)
|
(61)
|
(67)
|
(70)
|
(77)
|
(93)
|
(82)
|
(74)
|
(69)
|
(63)
|
(83)
|
(85)
|
(78)
|
(69)
|
(53)
|
(55)
|
(54)
|
(58)
|
(59)
|
(65)
|
(69)
|
(79)
|
(90)
|
(94)
|
(90)
|
(87)
|
(65)
|
(42)
|
(55)
|
(139)
|
(166)
|
(190)
|
(178)
|
(293)
|
(294)
|
(288)
|
(302)
|
(236)
|
(258)
|
(318)
|
|
| Change in Working Capital |
(37)
|
(34)
|
(33)
|
(34)
|
(18)
|
(23)
|
(26)
|
(30)
|
(37)
|
(45)
|
(37)
|
(32)
|
(44)
|
(66)
|
(91)
|
(115)
|
(80)
|
(79)
|
(64)
|
(94)
|
(22)
|
(53)
|
(50)
|
(20)
|
(76)
|
(23)
|
(20)
|
(1)
|
(54)
|
(36)
|
(120)
|
(18)
|
(217)
|
(82)
|
(33)
|
(176)
|
(251)
|
(268)
|
(278)
|
(290)
|
(237)
|
(219)
|
(398)
|
(411)
|
(495)
|
(499)
|
(486)
|
(471)
|
(373)
|
(389)
|
(231)
|
(261)
|
(418)
|
(409)
|
(423)
|
(409)
|
(454)
|
(453)
|
(464)
|
(463)
|
(460)
|
(486)
|
(477)
|
(488)
|
(473)
|
(485)
|
(500)
|
(519)
|
(590)
|
(597)
|
(590)
|
(590)
|
(561)
|
(561)
|
(600)
|
(579)
|
(586)
|
(609)
|
(559)
|
(617)
|
(557)
|
(574)
|
(618)
|
(567)
|
|
| Cash from Operating Activities |
(16)
N/A
|
(17)
-3%
|
11
N/A
|
24
+128%
|
15
-40%
|
17
+16%
|
4
-75%
|
(7)
N/A
|
(8)
-22%
|
(1)
+94%
|
(7)
-1 200%
|
(0)
+97%
|
64
N/A
|
22
-66%
|
(77)
N/A
|
(76)
+0%
|
(193)
-152%
|
(154)
+20%
|
(55)
+64%
|
(174)
-216%
|
(20)
+88%
|
(78)
-291%
|
(32)
+59%
|
(38)
-17%
|
73
N/A
|
86
+18%
|
138
+60%
|
249
+81%
|
172
-31%
|
273
+58%
|
126
-54%
|
170
+35%
|
286
+68%
|
245
-14%
|
291
+19%
|
219
-25%
|
260
+18%
|
132
-49%
|
126
-4%
|
182
+45%
|
245
+35%
|
60
-75%
|
37
-38%
|
50
+35%
|
264
+425%
|
218
-17%
|
149
-32%
|
46
-69%
|
(369)
N/A
|
(127)
+65%
|
205
N/A
|
117
-43%
|
57
-52%
|
165
+191%
|
(79)
N/A
|
81
N/A
|
841
+939%
|
786
-6%
|
874
+11%
|
294
-66%
|
(75)
N/A
|
(221)
-196%
|
(324)
-46%
|
113
N/A
|
340
+201%
|
1 120
+230%
|
642
-43%
|
985
+53%
|
310
-68%
|
148
-52%
|
130
-12%
|
(181)
N/A
|
470
N/A
|
78
-83%
|
112
+43%
|
(24)
N/A
|
200
N/A
|
(513)
N/A
|
(438)
+15%
|
(180)
+59%
|
(548)
-204%
|
(224)
+59%
|
(118)
+47%
|
355
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(21)
|
(17)
|
(11)
|
(9)
|
(16)
|
(16)
|
(21)
|
(22)
|
(14)
|
(16)
|
(17)
|
(230)
|
(363)
|
(378)
|
(404)
|
(261)
|
(145)
|
(141)
|
(123)
|
(61)
|
(66)
|
(76)
|
(79)
|
(112)
|
(113)
|
(120)
|
(192)
|
(275)
|
(307)
|
(287)
|
(227)
|
(156)
|
(112)
|
(106)
|
(94)
|
(84)
|
(102)
|
(121)
|
(128)
|
(144)
|
(136)
|
(121)
|
(105)
|
(103)
|
(82)
|
(77)
|
(86)
|
(36)
|
(40)
|
(58)
|
(54)
|
(62)
|
(62)
|
(44)
|
(65)
|
(78)
|
(91)
|
(99)
|
(81)
|
(90)
|
(80)
|
(75)
|
(75)
|
(61)
|
(71)
|
(86)
|
(91)
|
(86)
|
(88)
|
(89)
|
(89)
|
(99)
|
(94)
|
(84)
|
(93)
|
(127)
|
(132)
|
(146)
|
(134)
|
(113)
|
(109)
|
(115)
|
(134)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(45)
|
(45)
|
(45)
|
(45)
|
1
|
1
|
0
|
0
|
18
|
18
|
6
|
13
|
0
|
0
|
12
|
(15)
|
(116)
|
(198)
|
(119)
|
(578)
|
(179)
|
(97)
|
3
|
485
|
181
|
124
|
(12)
|
(18)
|
(62)
|
(5)
|
(47)
|
(39)
|
8
|
6
|
5
|
9
|
109
|
0
|
110
|
103
|
5
|
0
|
0
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
57
|
56
|
0
|
58
|
1
|
1
|
0
|
0
|
0
|
(145)
|
(72)
|
77
|
126
|
(498)
|
(405)
|
(674)
|
(544)
|
324
|
(643)
|
(33)
|
6
|
(21)
|
539
|
551
|
378
|
495
|
472
|
171
|
205
|
|
| Cash from Investing Activities |
(19)
N/A
|
(21)
-11%
|
(18)
+15%
|
(12)
+34%
|
(54)
-360%
|
(60)
-12%
|
(61)
0%
|
(65)
-8%
|
(21)
+68%
|
(14)
+35%
|
(16)
-16%
|
(16)
-4%
|
(212)
-1 202%
|
(346)
-63%
|
(372)
-8%
|
(391)
-5%
|
(261)
+33%
|
(145)
+45%
|
(129)
+11%
|
(138)
-7%
|
(178)
-28%
|
(264)
-49%
|
(195)
+26%
|
(656)
-237%
|
(291)
+56%
|
(210)
+28%
|
(118)
+44%
|
292
N/A
|
(94)
N/A
|
(184)
-95%
|
(300)
-63%
|
(245)
+18%
|
(218)
+11%
|
(116)
+47%
|
(153)
-32%
|
(132)
+14%
|
(77)
+42%
|
(96)
-25%
|
(116)
-21%
|
(118)
-2%
|
(35)
+70%
|
(27)
+22%
|
(11)
+61%
|
(2)
+82%
|
(98)
-5 058%
|
(77)
+22%
|
(74)
+4%
|
(84)
-14%
|
(35)
+58%
|
(40)
-13%
|
(57)
-44%
|
(53)
+7%
|
(61)
-16%
|
(61)
+1%
|
(44)
+28%
|
(8)
+82%
|
(22)
-173%
|
(35)
-63%
|
(42)
-18%
|
(80)
-92%
|
(89)
-11%
|
(79)
+12%
|
(75)
+5%
|
(74)
+0%
|
(206)
-178%
|
(143)
+31%
|
(9)
+93%
|
35
N/A
|
(584)
N/A
|
(493)
+16%
|
(763)
-55%
|
(633)
+17%
|
224
N/A
|
(737)
N/A
|
(116)
+84%
|
(87)
+25%
|
(148)
-70%
|
408
N/A
|
406
0%
|
244
-40%
|
383
+57%
|
363
-5%
|
56
-84%
|
70
+25%
|
|
| 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
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
57
|
77
|
93
|
75
|
|
| Net Issuance of Debt |
4
|
(21)
|
(23)
|
(35)
|
(4)
|
5
|
(18)
|
(13)
|
2
|
80
|
(26)
|
15
|
97
|
58
|
252
|
235
|
140
|
142
|
105
|
(199)
|
(153)
|
128
|
(51)
|
421
|
176
|
(197)
|
(481)
|
(295)
|
(74)
|
(88)
|
297
|
(121)
|
(11)
|
(26)
|
29
|
73
|
29
|
38
|
19
|
34
|
23
|
70
|
12
|
(21)
|
(60)
|
(19)
|
25
|
51
|
144
|
136
|
63
|
70
|
83
|
9
|
111
|
(9)
|
(151)
|
(98)
|
(115)
|
23
|
71
|
102
|
100
|
22
|
(23)
|
(22)
|
(65)
|
(7)
|
4
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(7)
|
0
|
0
|
(4)
|
0
|
0
|
(2)
|
(2)
|
(6)
|
0
|
(7)
|
(5)
|
(37)
|
(40)
|
(46)
|
(51)
|
(24)
|
(23)
|
(26)
|
(26)
|
(18)
|
(115)
|
(116)
|
(109)
|
(125)
|
(34)
|
(28)
|
(38)
|
(31)
|
(45)
|
(62)
|
(40)
|
(38)
|
(36)
|
(89)
|
(103)
|
(96)
|
(99)
|
(85)
|
(61)
|
(57)
|
(40)
|
(36)
|
(50)
|
(56)
|
(56)
|
(27)
|
(60)
|
(55)
|
(56)
|
(59)
|
(51)
|
(56)
|
(53)
|
(63)
|
(51)
|
(49)
|
(49)
|
(59)
|
(7)
|
(8)
|
(8)
|
(6)
|
(8)
|
(7)
|
(7)
|
2
|
(43)
|
(43)
|
(43)
|
(42)
|
(41)
|
(39)
|
(37)
|
(60)
|
(60)
|
(60)
|
0
|
(60)
|
(60)
|
(60)
|
0
|
(30)
|
(43)
|
|
| Other |
0
|
23
|
11
|
10
|
39
|
78
|
71
|
71
|
46
|
(15)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
6
|
6
|
5
|
811
|
829
|
829
|
830
|
246
|
3
|
3
|
384
|
(220)
|
12
|
0
|
(373)
|
10
|
0
|
(3)
|
(1)
|
(0)
|
(36)
|
(36)
|
(36)
|
(57)
|
(13)
|
(13)
|
(13)
|
(41)
|
43
|
43
|
71
|
75
|
0
|
0
|
(72)
|
(27)
|
27
|
27
|
23
|
23
|
(59)
|
0
|
0
|
(39)
|
(20)
|
(20)
|
0
|
(47)
|
(38)
|
0
|
(116)
|
(70)
|
(91)
|
0
|
(66)
|
(56)
|
(56)
|
17
|
13
|
14
|
32
|
(24)
|
7
|
(20)
|
(31)
|
0
|
(28)
|
(2)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(6)
-91%
|
(16)
-161%
|
(29)
-80%
|
34
N/A
|
82
+140%
|
52
-37%
|
58
+11%
|
42
-28%
|
59
+42%
|
(31)
N/A
|
13
N/A
|
60
+350%
|
17
-72%
|
207
+1 122%
|
185
-11%
|
121
-34%
|
124
+2%
|
84
-32%
|
586
+597%
|
658
+12%
|
843
+28%
|
664
-21%
|
558
-16%
|
53
-90%
|
(228)
N/A
|
(125)
+45%
|
(553)
-341%
|
(93)
+83%
|
(121)
-30%
|
(138)
-14%
|
(151)
-9%
|
(49)
+68%
|
(62)
-27%
|
(59)
+6%
|
(28)
+52%
|
(104)
-273%
|
(97)
+7%
|
(102)
-5%
|
(84)
+17%
|
(47)
+45%
|
18
N/A
|
(36)
N/A
|
(112)
-209%
|
(73)
+35%
|
(31)
+58%
|
70
N/A
|
67
-4%
|
89
+34%
|
81
-10%
|
(68)
N/A
|
(8)
+88%
|
54
N/A
|
(17)
N/A
|
72
N/A
|
(37)
N/A
|
(259)
-600%
|
(206)
+20%
|
(184)
+11%
|
(23)
+88%
|
43
N/A
|
74
+72%
|
74
+1%
|
(33)
N/A
|
(69)
-107%
|
(67)
+2%
|
(179)
-168%
|
(121)
+33%
|
(130)
-8%
|
(135)
-4%
|
(68)
+49%
|
(70)
-2%
|
(93)
-33%
|
(20)
+78%
|
(47)
-130%
|
(46)
+1%
|
(28)
+40%
|
(84)
-204%
|
(53)
+37%
|
(53)
+0%
|
(34)
+36%
|
(28)
+16%
|
35
N/A
|
31
-13%
|
|
| 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 |
(38)
N/A
|
(43)
-14%
|
(23)
+47%
|
(16)
+31%
|
(5)
+70%
|
39
N/A
|
(4)
N/A
|
(14)
-248%
|
13
N/A
|
45
+260%
|
(53)
N/A
|
(3)
+94%
|
(89)
-2 675%
|
(307)
-246%
|
(242)
+21%
|
(283)
-17%
|
(332)
-17%
|
(175)
+47%
|
(100)
+42%
|
274
N/A
|
460
+68%
|
500
+9%
|
437
-13%
|
(136)
N/A
|
(165)
-21%
|
(352)
-114%
|
(105)
+70%
|
(11)
+89%
|
(15)
-32%
|
(32)
-112%
|
(312)
-886%
|
(225)
+28%
|
19
N/A
|
66
+242%
|
79
+19%
|
59
-25%
|
79
+34%
|
(61)
N/A
|
(92)
-51%
|
(21)
+77%
|
163
N/A
|
51
-69%
|
(10)
N/A
|
(64)
-565%
|
93
N/A
|
111
+19%
|
145
+31%
|
29
-80%
|
(315)
N/A
|
(86)
+73%
|
80
N/A
|
57
-29%
|
49
-13%
|
87
+76%
|
(51)
N/A
|
36
N/A
|
560
+1 455%
|
545
-3%
|
648
+19%
|
191
-71%
|
(121)
N/A
|
(226)
-87%
|
(324)
-43%
|
5
N/A
|
65
+1 125%
|
909
+1 301%
|
453
-50%
|
899
+98%
|
(403)
N/A
|
(480)
-19%
|
(701)
-46%
|
(885)
-26%
|
601
N/A
|
(679)
N/A
|
(51)
+93%
|
(157)
-209%
|
25
N/A
|
(190)
N/A
|
(85)
+55%
|
11
N/A
|
(199)
N/A
|
111
N/A
|
(27)
N/A
|
456
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(34)
N/A
|
(37)
-8%
|
(7)
+82%
|
13
N/A
|
6
-58%
|
1
-75%
|
(12)
N/A
|
(28)
-133%
|
(30)
-8%
|
(15)
+51%
|
(22)
-54%
|
(17)
+25%
|
(166)
-884%
|
(341)
-105%
|
(455)
-33%
|
(481)
-6%
|
(454)
+6%
|
(299)
+34%
|
(196)
+34%
|
(297)
-51%
|
(81)
+73%
|
(144)
-77%
|
(109)
+25%
|
(116)
-7%
|
(39)
+67%
|
(27)
+30%
|
17
N/A
|
57
+230%
|
(103)
N/A
|
(35)
+66%
|
(162)
-367%
|
(57)
+65%
|
130
N/A
|
133
+2%
|
184
+39%
|
126
-32%
|
175
+40%
|
30
-83%
|
5
-84%
|
54
+1 055%
|
101
+86%
|
(75)
N/A
|
(83)
-11%
|
(54)
+35%
|
161
N/A
|
136
-15%
|
71
-48%
|
(40)
N/A
|
(405)
-920%
|
(168)
+59%
|
147
N/A
|
63
-57%
|
(5)
N/A
|
103
N/A
|
(123)
N/A
|
16
N/A
|
763
+4 668%
|
695
-9%
|
775
+11%
|
213
-72%
|
(165)
N/A
|
(301)
-83%
|
(399)
-32%
|
38
N/A
|
279
+636%
|
1 049
+276%
|
556
-47%
|
894
+61%
|
225
-75%
|
60
-73%
|
41
-32%
|
(271)
N/A
|
371
N/A
|
(16)
N/A
|
28
N/A
|
(117)
N/A
|
73
N/A
|
(645)
N/A
|
(583)
+10%
|
(315)
+46%
|
(660)
-110%
|
(333)
+50%
|
(233)
+30%
|
220
N/A
|
|