Zhuzhou Times New Material Technology Co Ltd
SSE:600458
Cash Flow Statement
Cash Flow Statement
Zhuzhou Times New Material Technology Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(154)
|
(154)
|
(206)
|
(166)
|
(190)
|
(412)
|
(220)
|
(286)
|
(293)
|
(136)
|
(297)
|
(271)
|
(304)
|
(206)
|
(185)
|
(177)
|
(149)
|
(215)
|
(290)
|
(389)
|
(424)
|
(395)
|
(351)
|
(512)
|
(471)
|
(555)
|
(671)
|
(504)
|
(563)
|
(635)
|
(596)
|
(427)
|
(374)
|
(237)
|
(13)
|
(352)
|
(334)
|
(457)
|
(658)
|
(402)
|
(450)
|
|
Change in Working Capital |
(543)
|
(512)
|
(621)
|
(1 458)
|
(1 879)
|
(2 351)
|
(2 828)
|
(2 668)
|
(2 513)
|
(2 168)
|
(1 813)
|
(2 895)
|
(3 052)
|
(3 382)
|
(3 659)
|
(2 980)
|
(3 065)
|
(3 062)
|
(3 077)
|
(2 816)
|
(2 850)
|
(2 903)
|
(2 882)
|
(2 823)
|
(2 803)
|
(2 690)
|
(2 723)
|
(2 665)
|
(2 651)
|
(2 751)
|
(2 748)
|
(2 720)
|
(2 741)
|
(2 717)
|
(2 696)
|
(2 803)
|
(2 774)
|
(2 951)
|
(3 030)
|
(3 035)
|
(3 105)
|
|
Cash from Operating Activities |
(84)
N/A
|
94
N/A
|
37
-61%
|
294
+707%
|
259
-12%
|
110
-58%
|
157
+42%
|
271
+73%
|
151
-44%
|
552
+266%
|
700
+27%
|
645
-8%
|
419
-35%
|
416
-1%
|
175
-58%
|
(91)
N/A
|
141
N/A
|
(56)
N/A
|
222
N/A
|
375
+69%
|
32
-92%
|
1
-96%
|
479
+39 825%
|
1 221
+155%
|
1 710
+40%
|
2 416
+41%
|
2 640
+9%
|
2 418
-8%
|
2 280
-6%
|
1 336
-41%
|
142
-89%
|
256
+81%
|
(25)
N/A
|
(531)
-2 041%
|
(314)
+41%
|
(655)
-109%
|
(797)
-22%
|
2
N/A
|
512
+21 305%
|
795
+55%
|
558
-30%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(295)
|
(310)
|
(310)
|
(439)
|
(477)
|
(490)
|
(615)
|
(679)
|
(795)
|
(908)
|
(840)
|
(641)
|
(550)
|
(615)
|
(634)
|
(845)
|
(878)
|
(724)
|
(686)
|
(624)
|
(577)
|
(595)
|
(583)
|
(467)
|
(473)
|
(443)
|
(432)
|
(376)
|
(330)
|
(323)
|
(340)
|
(341)
|
(355)
|
(362)
|
(409)
|
(414)
|
(451)
|
(462)
|
(459)
|
(555)
|
(522)
|
|
Other Items |
(49)
|
(97)
|
(1 840)
|
(1 728)
|
(1 629)
|
(1 463)
|
185
|
246
|
(543)
|
28
|
(228)
|
(330)
|
603
|
174
|
525
|
578
|
294
|
25
|
19
|
30
|
74
|
72
|
88
|
601
|
574
|
651
|
585
|
(33)
|
(48)
|
(220)
|
89
|
(19)
|
300
|
387
|
235
|
286
|
116
|
127
|
27
|
160
|
(24)
|
|
Cash from Investing Activities |
(344)
N/A
|
(407)
-18%
|
(2 150)
-428%
|
(2 167)
-1%
|
(2 106)
+3%
|
(1 952)
+7%
|
(430)
+78%
|
(433)
-1%
|
(1 339)
-209%
|
(880)
+34%
|
(1 068)
-21%
|
(971)
+9%
|
54
N/A
|
(441)
N/A
|
(108)
+75%
|
(267)
-146%
|
(584)
-119%
|
(699)
-20%
|
(668)
+4%
|
(595)
+11%
|
(503)
+15%
|
(522)
-4%
|
(495)
+5%
|
134
N/A
|
101
-25%
|
208
+106%
|
153
-27%
|
(409)
N/A
|
(378)
+8%
|
(543)
-44%
|
(251)
+54%
|
(361)
-44%
|
(56)
+85%
|
25
N/A
|
(174)
N/A
|
(128)
+26%
|
(335)
-161%
|
(336)
0%
|
(432)
-29%
|
(394)
+9%
|
(546)
-38%
|
|
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
|
125
|
0
|
|
Net Issuance of Debt |
(353)
|
36
|
2 604
|
2 071
|
2 175
|
1 700
|
448
|
562
|
70
|
45
|
(763)
|
(558)
|
(169)
|
(310)
|
(66)
|
57
|
527
|
314
|
372
|
(183)
|
(49)
|
445
|
207
|
(109)
|
(1 041)
|
(1 254)
|
(1 453)
|
(1 109)
|
(759)
|
(246)
|
(99)
|
100
|
86
|
657
|
616
|
373
|
556
|
(517)
|
(428)
|
(242)
|
38
|
|
Cash Paid for Dividends |
(102)
|
(73)
|
(65)
|
(80)
|
(84)
|
(111)
|
(124)
|
(115)
|
(112)
|
(135)
|
(127)
|
(121)
|
(118)
|
(161)
|
(167)
|
(158)
|
(165)
|
(91)
|
(101)
|
(151)
|
(160)
|
(145)
|
(161)
|
(167)
|
(175)
|
(170)
|
(145)
|
(94)
|
(70)
|
(140)
|
(138)
|
(137)
|
(140)
|
(116)
|
(115)
|
(111)
|
(113)
|
(153)
|
(154)
|
(155)
|
(154)
|
|
Other |
0
|
(16)
|
18
|
2
|
1
|
2
|
(31)
|
1 501
|
1 505
|
1 507
|
1 507
|
33
|
0
|
32
|
40
|
15
|
26
|
24
|
16
|
606
|
582
|
529
|
503
|
0
|
(210)
|
(609)
|
(436)
|
(643)
|
(429)
|
(9)
|
(181)
|
(103)
|
134
|
252
|
235
|
242
|
(11)
|
347
|
377
|
189
|
287
|
|
Cash from Financing Activities |
749
N/A
|
(53)
N/A
|
2 557
N/A
|
1 993
-22%
|
2 092
+5%
|
1 590
-24%
|
294
-82%
|
1 949
+564%
|
1 464
-25%
|
1 417
-3%
|
617
-56%
|
(647)
N/A
|
(258)
+60%
|
(438)
-70%
|
(194)
+56%
|
(86)
+56%
|
389
N/A
|
247
-36%
|
288
+16%
|
273
-5%
|
374
+37%
|
829
+122%
|
550
-34%
|
(275)
N/A
|
(1 425)
-418%
|
(2 033)
-43%
|
(2 034)
0%
|
(1 846)
+9%
|
(1 258)
+32%
|
(394)
+69%
|
(418)
-6%
|
(140)
+67%
|
80
N/A
|
794
+888%
|
736
-7%
|
504
-32%
|
432
-14%
|
(322)
N/A
|
(206)
+36%
|
(82)
+60%
|
171
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
5
|
(7)
|
(1)
|
(3)
|
(3)
|
2
|
(15)
|
(9)
|
(7)
|
3
|
27
|
22
|
21
|
9
|
14
|
6
|
26
|
42
|
7
|
11
|
(6)
|
(30)
|
2
|
4
|
5
|
13
|
(5)
|
(1)
|
(11)
|
(7)
|
(66)
|
(73)
|
(60)
|
(50)
|
44
|
47
|
89
|
22
|
28
|
10
|
|
Net Change in Cash |
321
N/A
|
(361)
N/A
|
436
N/A
|
120
-73%
|
243
+103%
|
(254)
N/A
|
23
N/A
|
1 771
+7 735%
|
267
-85%
|
1 082
+305%
|
251
-77%
|
(946)
N/A
|
238
N/A
|
(443)
N/A
|
(118)
+73%
|
(429)
-265%
|
(49)
+89%
|
(482)
-885%
|
(116)
+76%
|
61
N/A
|
(87)
N/A
|
302
N/A
|
504
+67%
|
1 082
+115%
|
390
-64%
|
597
+53%
|
772
+29%
|
158
-80%
|
643
+307%
|
388
-40%
|
(535)
N/A
|
(310)
+42%
|
(73)
+77%
|
228
N/A
|
198
-13%
|
(235)
N/A
|
(653)
-177%
|
(567)
+13%
|
(104)
+82%
|
348
N/A
|
193
-44%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(379)
N/A
|
(216)
+43%
|
(274)
-27%
|
(145)
+47%
|
(218)
-51%
|
(379)
-74%
|
(458)
-21%
|
(408)
+11%
|
(644)
-58%
|
(356)
+45%
|
(140)
+61%
|
4
N/A
|
(130)
N/A
|
(199)
-53%
|
(459)
-130%
|
(935)
-104%
|
(737)
+21%
|
(780)
-6%
|
(464)
+40%
|
(249)
+46%
|
(546)
-119%
|
(593)
-9%
|
(104)
+82%
|
754
N/A
|
1 237
+64%
|
1 974
+60%
|
2 208
+12%
|
2 042
-8%
|
1 950
-4%
|
1 013
-48%
|
(199)
N/A
|
(85)
+57%
|
(380)
-348%
|
(893)
-135%
|
(723)
+19%
|
(1 070)
-48%
|
(1 249)
-17%
|
(460)
+63%
|
54
N/A
|
241
+349%
|
36
-85%
|