Shanghai Dragon Corp
SSE:600630
Cash Flow Statement
Cash Flow Statement
Shanghai Dragon Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
280
|
133
|
101
|
150
|
124
|
109
|
178
|
120
|
91
|
95
|
156
|
141
|
185
|
204
|
76
|
106
|
63
|
90
|
42
|
4
|
11
|
(3)
|
49
|
110
|
86
|
51
|
55
|
49
|
74
|
110
|
124
|
111
|
99
|
114
|
151
|
114
|
116
|
72
|
69
|
76
|
52
|
|
Change in Working Capital |
(1 141)
|
(604)
|
(706)
|
(649)
|
(659)
|
(695)
|
(697)
|
(768)
|
(802)
|
(749)
|
(749)
|
(765)
|
(793)
|
(766)
|
(887)
|
(932)
|
(923)
|
(952)
|
(941)
|
(889)
|
(740)
|
(925)
|
(964)
|
(995)
|
(1 174)
|
(919)
|
(732)
|
(637)
|
(496)
|
(849)
|
(844)
|
(734)
|
(801)
|
(629)
|
(645)
|
(804)
|
(759)
|
(621)
|
(600)
|
(555)
|
(584)
|
|
Cash from Operating Activities |
(37)
N/A
|
57
N/A
|
(8)
N/A
|
169
N/A
|
130
-23%
|
94
-28%
|
150
+59%
|
1
-99%
|
(35)
N/A
|
(47)
-37%
|
(5)
+90%
|
(63)
-1 180%
|
(19)
+70%
|
52
N/A
|
(157)
N/A
|
(105)
+33%
|
(165)
-57%
|
(3)
+98%
|
31
N/A
|
(0)
N/A
|
(38)
-18 800%
|
(35)
+8%
|
(44)
-26%
|
(1)
+98%
|
106
N/A
|
(197)
N/A
|
(185)
+6%
|
34
N/A
|
57
+67%
|
189
+231%
|
251
+33%
|
132
-48%
|
85
-35%
|
75
-12%
|
(10)
N/A
|
(10)
+7%
|
81
N/A
|
104
+28%
|
293
+183%
|
259
-12%
|
227
-12%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(18)
|
(18)
|
(12)
|
(10)
|
(13)
|
(11)
|
(17)
|
(23)
|
(29)
|
(40)
|
(47)
|
(46)
|
(49)
|
(60)
|
(52)
|
(52)
|
(41)
|
(63)
|
(73)
|
(82)
|
(112)
|
(129)
|
(132)
|
(125)
|
(97)
|
(38)
|
(49)
|
(125)
|
(88)
|
(132)
|
(109)
|
(30)
|
(65)
|
(28)
|
(21)
|
(18)
|
(16)
|
(12)
|
(11)
|
(13)
|
(13)
|
|
Other Items |
5
|
23
|
95
|
62
|
102
|
130
|
34
|
97
|
5
|
(27)
|
9
|
22
|
128
|
127
|
115
|
74
|
181
|
170
|
170
|
205
|
40
|
54
|
54
|
20
|
20
|
7
|
7
|
12
|
12
|
15
|
72
|
66
|
66
|
22
|
(35)
|
(34)
|
(33)
|
4
|
4
|
1
|
3
|
|
Cash from Investing Activities |
(13)
N/A
|
5
N/A
|
83
+1 747%
|
52
-38%
|
89
+73%
|
119
+33%
|
18
-85%
|
74
+322%
|
(25)
N/A
|
(67)
-173%
|
(38)
+43%
|
(24)
+38%
|
79
N/A
|
68
-15%
|
63
-7%
|
22
-66%
|
141
+547%
|
107
-24%
|
98
-8%
|
123
+26%
|
(72)
N/A
|
(74)
-3%
|
(78)
-5%
|
(105)
-34%
|
(77)
+27%
|
(31)
+60%
|
(43)
-39%
|
(113)
-164%
|
(76)
+33%
|
(117)
-53%
|
(37)
+68%
|
36
N/A
|
1
-97%
|
(6)
N/A
|
(56)
-859%
|
(51)
+9%
|
(49)
+4%
|
(8)
+84%
|
(7)
+10%
|
(12)
-65%
|
(10)
+15%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
127
|
(58)
|
(31)
|
(155)
|
(282)
|
(185)
|
(154)
|
(89)
|
89
|
155
|
59
|
92
|
142
|
8
|
154
|
102
|
(112)
|
(23)
|
(139)
|
(39)
|
202
|
148
|
208
|
182
|
86
|
139
|
210
|
175
|
(37)
|
17
|
(97)
|
(153)
|
(21)
|
(58)
|
92
|
28
|
(49)
|
(74)
|
(218)
|
(158)
|
(103)
|
|
Cash Paid for Dividends |
(26)
|
(22)
|
(24)
|
(21)
|
(21)
|
(14)
|
(11)
|
(11)
|
(30)
|
(27)
|
(27)
|
(29)
|
(36)
|
(39)
|
(38)
|
(38)
|
(14)
|
(14)
|
(16)
|
(16)
|
(54)
|
(56)
|
(58)
|
(64)
|
(26)
|
(27)
|
(32)
|
(30)
|
(31)
|
(28)
|
(26)
|
(25)
|
(24)
|
(20)
|
(19)
|
(17)
|
(16)
|
(22)
|
(21)
|
(19)
|
(18)
|
|
Other |
(26)
|
18
|
19
|
24
|
25
|
1
|
5
|
(56)
|
(45)
|
(8)
|
0
|
0
|
0
|
3
|
25
|
25
|
25
|
17
|
0
|
0
|
0
|
(15)
|
(20)
|
(75)
|
(20)
|
3
|
19
|
55
|
73
|
15
|
(13)
|
(31)
|
(102)
|
18
|
6
|
35
|
28
|
(37)
|
(11)
|
(11)
|
(9)
|
|
Cash from Financing Activities |
75
N/A
|
(62)
N/A
|
(36)
+42%
|
(152)
-325%
|
(278)
-83%
|
(198)
+29%
|
(159)
+20%
|
(156)
+2%
|
14
N/A
|
120
+760%
|
20
-83%
|
108
+436%
|
146
+35%
|
(28)
N/A
|
140
N/A
|
88
-37%
|
(101)
N/A
|
(19)
+81%
|
(159)
-721%
|
(60)
+63%
|
143
N/A
|
77
-47%
|
130
+69%
|
43
-67%
|
40
-9%
|
116
+191%
|
197
+71%
|
200
+1%
|
5
-98%
|
3
-31%
|
(136)
N/A
|
(208)
-54%
|
(146)
+30%
|
(60)
+59%
|
79
N/A
|
46
-42%
|
(36)
N/A
|
(133)
-267%
|
(250)
-89%
|
(188)
+25%
|
(130)
+31%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(8)
|
(0)
|
8
|
7
|
6
|
0
|
(5)
|
(3)
|
(6)
|
(7)
|
(13)
|
(13)
|
2
|
(2)
|
3
|
1
|
(11)
|
3
|
4
|
2
|
1
|
(4)
|
12
|
15
|
16
|
2
|
(2)
|
(4)
|
(7)
|
(6)
|
(20)
|
(20)
|
(18)
|
(1)
|
(3)
|
0
|
4
|
2
|
1
|
3
|
0
|
|
Net Change in Cash |
18
N/A
|
(0)
N/A
|
48
N/A
|
76
+60%
|
(53)
N/A
|
15
N/A
|
4
-77%
|
(84)
N/A
|
(51)
+40%
|
(1)
+99%
|
(36)
-5 933%
|
9
N/A
|
208
+2 294%
|
90
-57%
|
50
-45%
|
6
-87%
|
(136)
N/A
|
87
N/A
|
(27)
N/A
|
65
N/A
|
34
-47%
|
(37)
N/A
|
20
N/A
|
(48)
N/A
|
84
N/A
|
(110)
N/A
|
(33)
+70%
|
118
N/A
|
(21)
N/A
|
71
N/A
|
58
-17%
|
(61)
N/A
|
(77)
-27%
|
8
N/A
|
10
+19%
|
(14)
N/A
|
(0)
+97%
|
(35)
-7 897%
|
37
N/A
|
62
+69%
|
87
+40%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(55)
N/A
|
39
N/A
|
(19)
N/A
|
159
N/A
|
117
-27%
|
83
-29%
|
133
+60%
|
(22)
N/A
|
(64)
-194%
|
(87)
-38%
|
(52)
+40%
|
(108)
-107%
|
(68)
+37%
|
(8)
+89%
|
(209)
-2 647%
|
(157)
+25%
|
(205)
-31%
|
(66)
+68%
|
(42)
+37%
|
(82)
-96%
|
(150)
-83%
|
(163)
-9%
|
(176)
-8%
|
(125)
+29%
|
9
N/A
|
(235)
N/A
|
(234)
+0%
|
(91)
+61%
|
(31)
+66%
|
58
N/A
|
142
+146%
|
102
-28%
|
20
-80%
|
48
+138%
|
(31)
N/A
|
(27)
+13%
|
65
N/A
|
92
+41%
|
282
+207%
|
246
-13%
|
214
-13%
|