Aurora Optoelectronics Co Ltd
SSE:600666
Cash Flow Statement
Cash Flow Statement
Aurora Optoelectronics 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(35)
|
(40)
|
(40)
|
(40)
|
(37)
|
(40)
|
(40)
|
(41)
|
(41)
|
(42)
|
(48)
|
(46)
|
(48)
|
(48)
|
(49)
|
(55)
|
(63)
|
(65)
|
(69)
|
(82)
|
(87)
|
(90)
|
(101)
|
(100)
|
(91)
|
(90)
|
(89)
|
(85)
|
(94)
|
(98)
|
(115)
|
(119)
|
(119)
|
(136)
|
(143)
|
(129)
|
(137)
|
(135)
|
(61)
|
(50)
|
(23)
|
(7)
|
(46)
|
(70)
|
(85)
|
(86)
|
(97)
|
(86)
|
(95)
|
(192)
|
(200)
|
(189)
|
(167)
|
(53)
|
(40)
|
(69)
|
(87)
|
(92)
|
(83)
|
(54)
|
(32)
|
(27)
|
(14)
|
(13)
|
(18)
|
(20)
|
(25)
|
(26)
|
(19)
|
(15)
|
(10)
|
(11)
|
(13)
|
(22)
|
(24)
|
(22)
|
(20)
|
(13)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(17)
|
|
| Change in Working Capital |
(155)
|
(110)
|
(113)
|
(139)
|
12
|
(17)
|
(3)
|
(81)
|
(2)
|
0
|
22
|
90
|
(0)
|
1
|
(5)
|
3
|
103
|
99
|
95
|
132
|
(28)
|
(13)
|
14
|
(124)
|
112
|
164
|
114
|
220
|
(2)
|
(109)
|
(95)
|
(261)
|
(433)
|
(433)
|
(466)
|
(377)
|
(459)
|
(412)
|
(358)
|
(324)
|
(30)
|
(28)
|
(51)
|
(44)
|
(38)
|
(85)
|
(95)
|
(74)
|
(77)
|
(56)
|
1
|
(73)
|
196
|
127
|
71
|
43
|
(223)
|
(171)
|
(186)
|
(139)
|
(71)
|
(74)
|
(58)
|
(66)
|
(185)
|
(179)
|
(225)
|
(247)
|
(165)
|
(168)
|
(187)
|
(147)
|
(60)
|
(3)
|
(73)
|
(60)
|
(174)
|
(255)
|
(171)
|
(179)
|
(230)
|
(198)
|
(98)
|
(97)
|
|
| Cash from Operating Activities |
(67)
N/A
|
(1)
+98%
|
(27)
-2 142%
|
3
N/A
|
122
+4 588%
|
104
-14%
|
120
+15%
|
57
-52%
|
108
+88%
|
110
+3%
|
109
-1%
|
148
+35%
|
109
-26%
|
104
-4%
|
115
+11%
|
123
+7%
|
108
-12%
|
111
+2%
|
110
-1%
|
152
+39%
|
61
-60%
|
69
+15%
|
65
-7%
|
(48)
N/A
|
275
N/A
|
267
-3%
|
271
+1%
|
345
+27%
|
40
-88%
|
51
+27%
|
101
+97%
|
111
+9%
|
71
-36%
|
96
+35%
|
37
-61%
|
37
0%
|
(41)
N/A
|
(43)
-4%
|
(35)
+18%
|
(137)
-291%
|
147
N/A
|
228
+55%
|
121
-47%
|
(18)
N/A
|
277
N/A
|
(43)
N/A
|
(72)
-65%
|
170
N/A
|
(104)
N/A
|
193
N/A
|
355
+84%
|
258
-27%
|
394
+53%
|
313
-20%
|
149
-53%
|
126
-15%
|
(9)
N/A
|
(7)
+27%
|
121
N/A
|
230
+89%
|
222
-4%
|
142
-36%
|
118
-17%
|
85
-28%
|
(37)
N/A
|
33
N/A
|
65
+100%
|
41
-38%
|
28
-32%
|
21
-24%
|
(16)
N/A
|
12
N/A
|
17
+33%
|
15
-10%
|
(173)
N/A
|
(257)
-49%
|
(343)
-33%
|
(456)
-33%
|
(233)
+49%
|
(151)
+35%
|
(72)
+53%
|
22
N/A
|
37
+69%
|
(10)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(62)
|
(53)
|
(37)
|
(34)
|
(102)
|
(97)
|
(93)
|
(89)
|
(16)
|
(17)
|
(16)
|
(14)
|
(11)
|
(10)
|
(11)
|
(12)
|
(15)
|
(15)
|
(13)
|
(14)
|
(37)
|
(57)
|
(201)
|
(234)
|
(226)
|
(205)
|
(88)
|
(65)
|
(179)
|
(181)
|
(157)
|
(164)
|
(42)
|
(53)
|
(73)
|
(84)
|
(92)
|
(87)
|
(196)
|
(276)
|
(352)
|
(506)
|
(502)
|
(651)
|
(680)
|
(744)
|
(690)
|
(499)
|
(424)
|
(287)
|
(287)
|
(246)
|
(194)
|
(108)
|
(38)
|
(23)
|
(25)
|
(24)
|
(22)
|
(11)
|
(12)
|
(13)
|
(11)
|
(10)
|
(2)
|
0
|
(1)
|
1
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(65)
|
(483)
|
(453)
|
(455)
|
(560)
|
(150)
|
(170)
|
(186)
|
(11)
|
(2)
|
|
| Other Items |
(73)
|
(49)
|
(45)
|
(30)
|
7
|
7
|
3
|
4
|
2
|
2
|
2
|
6
|
11
|
11
|
11
|
6
|
3
|
3
|
4
|
4
|
3
|
25
|
52
|
65
|
(25)
|
(48)
|
(74)
|
(87)
|
132
|
131
|
135
|
136
|
11
|
4
|
4
|
(34)
|
(21)
|
(13)
|
(19)
|
18
|
0
|
0
|
0
|
(194)
|
(310)
|
(358)
|
(387)
|
(151)
|
(40)
|
(327)
|
(259)
|
(301)
|
(295)
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
29
|
25
|
(55)
|
(77)
|
(115)
|
(111)
|
(36)
|
|
| Cash from Investing Activities |
(135)
N/A
|
(102)
+24%
|
(82)
+20%
|
(64)
+21%
|
(95)
-47%
|
(89)
+6%
|
(90)
-1%
|
(85)
+5%
|
(15)
+83%
|
(15)
-3%
|
(13)
+11%
|
(8)
+40%
|
0
N/A
|
1
+100%
|
(1)
N/A
|
(6)
-700%
|
(12)
-121%
|
(12)
+6%
|
(10)
+16%
|
(11)
-9%
|
(34)
-219%
|
(31)
+8%
|
(149)
-377%
|
(169)
-14%
|
(252)
-49%
|
(252)
0%
|
(162)
+36%
|
(152)
+6%
|
(48)
+69%
|
(50)
-4%
|
(23)
+54%
|
(28)
-25%
|
(31)
-8%
|
(49)
-59%
|
(68)
-40%
|
(117)
-72%
|
(113)
+4%
|
(100)
+11%
|
(214)
-113%
|
(258)
-21%
|
(352)
-36%
|
(507)
-44%
|
(502)
+1%
|
(845)
-68%
|
(990)
-17%
|
(1 102)
-11%
|
(1 077)
+2%
|
(650)
+40%
|
(465)
+29%
|
(614)
-32%
|
(545)
+11%
|
(547)
0%
|
(490)
+10%
|
(68)
+86%
|
(38)
+44%
|
(23)
+40%
|
(25)
-7%
|
(24)
+2%
|
(22)
+10%
|
(12)
+47%
|
(12)
-2%
|
(13)
-15%
|
(11)
+16%
|
(10)
+15%
|
(2)
+75%
|
0
N/A
|
(1)
N/A
|
(1)
+47%
|
(6)
-737%
|
(7)
-27%
|
(7)
-1%
|
(7)
+4%
|
(8)
-8%
|
(9)
-12%
|
(65)
-657%
|
(483)
-645%
|
(454)
+6%
|
(426)
+6%
|
(535)
-26%
|
(204)
+62%
|
(247)
-21%
|
(300)
-22%
|
(121)
+60%
|
(38)
+69%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
132
|
107
|
82
|
54
|
(26)
|
(26)
|
(21)
|
(59)
|
(19)
|
(19)
|
31
|
45
|
70
|
40
|
48
|
111
|
96
|
140
|
166
|
160
|
100
|
61
|
(32)
|
16
|
2
|
73
|
114
|
54
|
119
|
94
|
42
|
(19)
|
(7)
|
(31)
|
244
|
223
|
105
|
113
|
23
|
144
|
313
|
313
|
356
|
(100)
|
266
|
298
|
213
|
590
|
344
|
604
|
324
|
339
|
(101)
|
(405)
|
(124)
|
(16)
|
204
|
202
|
69
|
(65)
|
(107)
|
(95)
|
(92)
|
(75)
|
(8)
|
(13)
|
(7)
|
(6)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
10
|
35
|
19
|
56
|
43
|
26
|
94
|
|
| Cash Paid for Dividends |
(11)
|
(11)
|
(10)
|
(13)
|
(15)
|
(14)
|
(16)
|
(14)
|
(14)
|
(16)
|
(16)
|
(18)
|
(17)
|
(20)
|
(22)
|
(24)
|
(23)
|
(24)
|
(24)
|
(23)
|
(27)
|
(25)
|
(27)
|
(28)
|
(31)
|
(35)
|
(57)
|
(95)
|
(48)
|
(52)
|
(34)
|
(1)
|
(46)
|
(46)
|
(48)
|
(48)
|
(44)
|
(42)
|
(24)
|
(20)
|
(32)
|
(32)
|
(46)
|
(43)
|
(35)
|
(32)
|
(32)
|
(35)
|
(42)
|
(47)
|
(54)
|
(61)
|
(67)
|
(69)
|
(66)
|
(55)
|
(75)
|
(74)
|
(75)
|
(73)
|
(41)
|
(28)
|
(13)
|
(9)
|
(7)
|
(30)
|
(34)
|
(34)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Other |
84
|
87
|
84
|
84
|
11
|
(22)
|
(21)
|
(21)
|
(51)
|
(19)
|
(64)
|
(89)
|
(156)
|
(98)
|
(104)
|
(77)
|
(40)
|
(133)
|
(106)
|
(110)
|
(71)
|
(34)
|
(47)
|
(65)
|
(139)
|
(194)
|
(201)
|
(204)
|
(53)
|
(51)
|
(54)
|
(51)
|
38
|
35
|
(6)
|
(26)
|
6
|
22
|
0
|
0
|
(11)
|
(54)
|
1 113
|
1 117
|
1 051
|
1 086
|
(82)
|
(91)
|
(52)
|
(63)
|
(83)
|
(83)
|
(57)
|
(41)
|
(21)
|
(16)
|
(108)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
920
|
920
|
1 066
|
1 066
|
303
|
254
|
103
|
0
|
(55)
|
(7)
|
|
| Cash from Financing Activities |
205
N/A
|
183
-11%
|
156
-15%
|
126
-20%
|
(30)
N/A
|
(61)
-107%
|
(57)
+8%
|
(94)
-66%
|
(84)
+11%
|
(54)
+36%
|
(49)
+10%
|
(62)
-27%
|
(103)
-66%
|
(78)
+24%
|
(77)
+1%
|
10
N/A
|
33
+225%
|
(18)
N/A
|
36
N/A
|
26
-26%
|
2
-94%
|
1
-29%
|
(106)
N/A
|
(76)
+28%
|
(167)
-119%
|
(156)
+7%
|
(144)
+8%
|
(245)
-70%
|
18
N/A
|
(8)
N/A
|
(47)
-461%
|
(71)
-52%
|
(15)
+78%
|
(42)
-173%
|
191
N/A
|
149
-22%
|
68
-55%
|
93
+38%
|
147
+58%
|
312
+113%
|
271
-13%
|
267
-1%
|
1 423
+433%
|
975
-32%
|
1 282
+32%
|
1 352
+5%
|
99
-93%
|
464
+367%
|
250
-46%
|
494
+98%
|
187
-62%
|
195
+4%
|
(225)
N/A
|
(514)
-129%
|
(210)
+59%
|
(87)
+59%
|
22
N/A
|
24
+10%
|
(111)
N/A
|
(241)
-118%
|
(149)
+38%
|
(124)
+17%
|
(106)
+15%
|
(85)
+20%
|
(16)
+81%
|
(43)
-172%
|
(41)
+5%
|
(39)
+4%
|
(33)
+16%
|
(8)
+77%
|
(2)
+79%
|
(0)
+94%
|
(0)
+85%
|
(0)
+98%
|
920
N/A
|
920
N/A
|
1 066
+16%
|
1 076
+1%
|
338
-69%
|
273
-19%
|
158
-42%
|
146
-8%
|
(30)
N/A
|
87
N/A
|
|
| 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 |
4
N/A
|
80
+2 171%
|
47
-40%
|
64
+35%
|
(3)
N/A
|
(46)
-1 752%
|
(27)
+43%
|
(122)
-359%
|
9
N/A
|
41
+345%
|
47
+14%
|
78
+65%
|
6
-92%
|
27
+329%
|
37
+39%
|
127
+240%
|
128
+1%
|
81
-37%
|
136
+67%
|
168
+24%
|
28
-83%
|
39
+38%
|
(190)
N/A
|
(293)
-55%
|
(144)
+51%
|
(141)
+2%
|
(35)
+75%
|
(52)
-49%
|
11
N/A
|
(7)
N/A
|
32
N/A
|
11
-64%
|
25
+122%
|
5
-79%
|
160
+2 913%
|
69
-57%
|
(87)
N/A
|
(50)
+42%
|
(102)
-105%
|
(83)
+19%
|
66
N/A
|
(12)
N/A
|
1 042
N/A
|
112
-89%
|
570
+409%
|
207
-64%
|
(1 049)
N/A
|
(17)
+98%
|
(318)
-1 795%
|
74
N/A
|
(3)
N/A
|
(94)
-3 145%
|
(320)
-240%
|
(269)
+16%
|
(100)
+63%
|
16
N/A
|
(12)
N/A
|
(7)
+44%
|
(11)
-64%
|
(23)
-112%
|
60
N/A
|
4
-94%
|
1
-87%
|
(10)
N/A
|
(55)
-465%
|
(10)
+81%
|
23
N/A
|
1
-97%
|
(11)
N/A
|
6
N/A
|
(25)
N/A
|
5
N/A
|
9
+67%
|
6
-29%
|
682
+10 655%
|
180
-74%
|
269
+50%
|
194
-28%
|
(430)
N/A
|
(82)
+81%
|
(160)
-96%
|
(132)
+17%
|
(114)
+14%
|
39
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(129)
N/A
|
(54)
+58%
|
(64)
-17%
|
(32)
+50%
|
20
N/A
|
8
-62%
|
27
+255%
|
(31)
N/A
|
91
N/A
|
94
+3%
|
93
0%
|
134
+43%
|
98
-27%
|
94
-4%
|
104
+11%
|
111
+7%
|
93
-16%
|
96
+3%
|
96
+0%
|
138
+43%
|
24
-83%
|
13
-46%
|
(136)
N/A
|
(282)
-108%
|
49
N/A
|
63
+29%
|
184
+193%
|
280
+53%
|
(139)
N/A
|
(130)
+6%
|
(56)
+57%
|
(53)
+5%
|
30
N/A
|
43
+45%
|
(35)
N/A
|
(47)
-33%
|
(133)
-186%
|
(130)
+3%
|
(231)
-78%
|
(413)
-79%
|
(204)
+51%
|
(278)
-36%
|
(381)
-37%
|
(669)
-75%
|
(403)
+40%
|
(787)
-95%
|
(762)
+3%
|
(330)
+57%
|
(528)
-60%
|
(93)
+82%
|
69
N/A
|
12
-83%
|
200
+1 637%
|
205
+3%
|
110
-46%
|
103
-6%
|
(34)
N/A
|
(31)
+9%
|
100
N/A
|
218
+119%
|
210
-4%
|
128
-39%
|
106
-17%
|
75
-29%
|
(39)
N/A
|
33
N/A
|
65
+97%
|
41
-36%
|
24
-42%
|
16
-33%
|
(22)
N/A
|
6
N/A
|
9
+53%
|
6
-28%
|
(237)
N/A
|
(740)
-212%
|
(796)
-8%
|
(910)
-14%
|
(793)
+13%
|
(300)
+62%
|
(241)
+20%
|
(163)
+32%
|
27
N/A
|
(12)
N/A
|
|