Shanghai Phoenix Enterprise Group Co Ltd
SSE:600679
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Shanghai Phoenix Enterprise Group Co Ltd
SSE:600679
|
CN |
Cash Flow Statement
Cash Flow Statement
Shanghai Phoenix Enterprise Group Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 |
61
|
52
|
182
|
244
|
233
|
225
|
120
|
53
|
72
|
91
|
71
|
85
|
92
|
92
|
96
|
79
|
62
|
52
|
34
|
25
|
18
|
16
|
28
|
43
|
54
|
57
|
60
|
55
|
51
|
54
|
30
|
35
|
31
|
23
|
25
|
19
|
25
|
17
|
38
|
29
|
16
|
37
|
36
|
40
|
40
|
44
|
7
|
7
|
15
|
(1)
|
11
|
5
|
7
|
5
|
4
|
2
|
(5)
|
0
|
18
|
28
|
37
|
36
|
32
|
19
|
2
|
(7)
|
(4)
|
(20)
|
(11)
|
10
|
20
|
40
|
54
|
54
|
46
|
50
|
41
|
37
|
44
|
46
|
44
|
61
|
55
|
49
|
65
|
49
|
58
|
75
|
|
| Change in Working Capital |
(38)
|
35
|
(6)
|
(199)
|
(59)
|
(149)
|
(30)
|
85
|
(15)
|
(36)
|
(81)
|
(48)
|
(116)
|
(116)
|
(9)
|
(55)
|
(70)
|
15
|
(54)
|
(28)
|
(64)
|
(102)
|
(127)
|
(135)
|
(64)
|
(24)
|
(5)
|
52
|
(64)
|
(117)
|
(124)
|
(206)
|
(56)
|
(72)
|
(38)
|
21
|
(124)
|
(105)
|
(128)
|
(180)
|
(82)
|
(46)
|
(110)
|
(34)
|
(1)
|
37
|
62
|
38
|
(89)
|
(71)
|
(113)
|
(129)
|
(111)
|
(143)
|
(142)
|
(145)
|
(131)
|
(158)
|
(126)
|
(123)
|
(127)
|
(136)
|
(108)
|
(154)
|
(154)
|
(122)
|
(187)
|
(183)
|
(175)
|
(260)
|
(376)
|
(340)
|
(284)
|
(256)
|
(199)
|
(338)
|
(185)
|
(223)
|
(280)
|
(282)
|
(301)
|
(358)
|
(410)
|
(539)
|
(418)
|
(518)
|
(266)
|
5
|
|
| Cash from Operating Activities |
70
N/A
|
116
+65%
|
155
+34%
|
(8)
N/A
|
114
N/A
|
72
-37%
|
132
+85%
|
234
+77%
|
214
-9%
|
72
-66%
|
169
+134%
|
218
+30%
|
122
-44%
|
122
N/A
|
89
-27%
|
37
-58%
|
13
-65%
|
129
+901%
|
(5)
N/A
|
(15)
-192%
|
9
N/A
|
3
-66%
|
(5)
N/A
|
(1)
+76%
|
28
N/A
|
53
+90%
|
44
-17%
|
80
+84%
|
5
-94%
|
(59)
N/A
|
(79)
-34%
|
(140)
-77%
|
(8)
+94%
|
(14)
-85%
|
8
N/A
|
99
+1 120%
|
(18)
N/A
|
(46)
-156%
|
(55)
-20%
|
(124)
-125%
|
15
N/A
|
57
+288%
|
(14)
N/A
|
76
N/A
|
108
+43%
|
121
+12%
|
170
+40%
|
132
-22%
|
30
-77%
|
70
+136%
|
29
-59%
|
11
-60%
|
32
+183%
|
(22)
N/A
|
62
N/A
|
50
-19%
|
40
-20%
|
39
-4%
|
(2)
N/A
|
(43)
-1 859%
|
(26)
+40%
|
6
N/A
|
27
+372%
|
39
+44%
|
22
-44%
|
(16)
N/A
|
31
N/A
|
19
-37%
|
123
+531%
|
114
-7%
|
122
+7%
|
106
-13%
|
65
-38%
|
88
+35%
|
51
-42%
|
92
+81%
|
225
+143%
|
198
-12%
|
230
+16%
|
233
+1%
|
(15)
N/A
|
55
N/A
|
(22)
N/A
|
130
N/A
|
212
+63%
|
(14)
N/A
|
100
N/A
|
108
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(36)
|
(32)
|
(39)
|
(64)
|
(114)
|
(135)
|
(146)
|
(132)
|
(80)
|
(68)
|
(50)
|
(37)
|
(45)
|
(45)
|
(32)
|
(43)
|
(33)
|
(21)
|
(66)
|
(59)
|
(42)
|
(50)
|
(25)
|
(31)
|
(101)
|
(146)
|
(150)
|
(149)
|
(100)
|
(54)
|
(43)
|
(25)
|
(30)
|
(36)
|
(35)
|
(43)
|
(35)
|
(29)
|
(22)
|
(21)
|
(19)
|
(16)
|
(20)
|
(31)
|
(32)
|
(37)
|
(37)
|
(29)
|
(18)
|
(25)
|
(21)
|
(23)
|
(51)
|
(51)
|
(48)
|
(46)
|
(30)
|
(20)
|
(22)
|
(22)
|
(14)
|
(9)
|
(8)
|
(8)
|
(7)
|
(5)
|
(12)
|
(11)
|
(18)
|
(22)
|
(30)
|
(34)
|
(46)
|
(45)
|
(40)
|
(37)
|
(122)
|
(213)
|
(202)
|
(203)
|
(107)
|
(19)
|
(20)
|
(25)
|
(46)
|
(44)
|
(60)
|
(71)
|
|
| Other Items |
34
|
9
|
16
|
180
|
171
|
173
|
195
|
62
|
243
|
231
|
235
|
113
|
(83)
|
(83)
|
(72)
|
74
|
228
|
234
|
178
|
115
|
82
|
37
|
72
|
84
|
(29)
|
55
|
39
|
8
|
100
|
72
|
(5)
|
17
|
(36)
|
(24)
|
46
|
49
|
58
|
140
|
117
|
197
|
51
|
(61)
|
(74)
|
(146)
|
(71)
|
(54)
|
5
|
1
|
42
|
64
|
36
|
26
|
51
|
52
|
90
|
104
|
83
|
8
|
(18)
|
(0)
|
(97)
|
(103)
|
(21)
|
(35)
|
43
|
63
|
190
|
195
|
213
|
64
|
(139)
|
(165)
|
(209)
|
(141)
|
(68)
|
(152)
|
(118)
|
(45)
|
(114)
|
(14)
|
(227)
|
145
|
(170)
|
(150)
|
218
|
(293)
|
57
|
67
|
|
| Cash from Investing Activities |
(2)
N/A
|
(24)
-1 467%
|
(24)
-1%
|
117
N/A
|
57
-52%
|
38
-33%
|
49
+29%
|
(71)
N/A
|
163
N/A
|
163
0%
|
186
+14%
|
76
-59%
|
(129)
N/A
|
(129)
N/A
|
(104)
+19%
|
31
N/A
|
196
+525%
|
213
+9%
|
112
-48%
|
56
-50%
|
40
-29%
|
(13)
N/A
|
47
N/A
|
53
+13%
|
(130)
N/A
|
(91)
+30%
|
(112)
-23%
|
(142)
-27%
|
(1)
+100%
|
18
N/A
|
(48)
N/A
|
(8)
+84%
|
(66)
-737%
|
(60)
+9%
|
11
N/A
|
6
-43%
|
22
+261%
|
112
+398%
|
96
-14%
|
176
+84%
|
32
-82%
|
(77)
N/A
|
(94)
-23%
|
(177)
-88%
|
(103)
+42%
|
(91)
+12%
|
(32)
+65%
|
(27)
+14%
|
24
N/A
|
39
+66%
|
14
-63%
|
3
-83%
|
0
N/A
|
1
N/A
|
42
+5 125%
|
58
+40%
|
54
-8%
|
(12)
N/A
|
(40)
-230%
|
(22)
+45%
|
(112)
-407%
|
(112)
-1%
|
(28)
+75%
|
(43)
-53%
|
36
N/A
|
58
+60%
|
179
+208%
|
184
+3%
|
195
+6%
|
42
-78%
|
(169)
N/A
|
(199)
-17%
|
(255)
-28%
|
(185)
+27%
|
(108)
+42%
|
(189)
-75%
|
(240)
-27%
|
(257)
-7%
|
(316)
-23%
|
(217)
+31%
|
(334)
-54%
|
126
N/A
|
(190)
N/A
|
(176)
+8%
|
172
N/A
|
(336)
N/A
|
(3)
+99%
|
(5)
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(50)
|
(24)
|
(81)
|
55
|
30
|
4
|
(37)
|
(118)
|
(247)
|
(223)
|
(124)
|
(136)
|
(17)
|
(17)
|
27
|
(25)
|
(142)
|
(93)
|
(180)
|
(134)
|
(52)
|
0
|
(40)
|
55
|
60
|
0
|
60
|
(40)
|
(6)
|
(1)
|
(1)
|
39
|
(27)
|
(32)
|
(22)
|
(25)
|
4
|
3
|
(8)
|
(11)
|
(3)
|
(1)
|
11
|
(36)
|
(36)
|
(29)
|
(46)
|
(32)
|
(44)
|
(22)
|
(17)
|
13
|
23
|
(35)
|
(35)
|
(40)
|
(62)
|
(73)
|
(73)
|
(73)
|
(35)
|
12
|
(15)
|
(6)
|
(7)
|
0
|
(7)
|
15
|
(25)
|
190
|
167
|
84
|
120
|
(147)
|
(112)
|
(71)
|
(81)
|
(16)
|
174
|
237
|
235
|
207
|
(79)
|
(88)
|
5
|
13
|
380
|
155
|
|
| Cash Paid for Dividends |
(59)
|
(60)
|
(53)
|
(60)
|
(57)
|
(53)
|
(46)
|
(44)
|
(42)
|
(39)
|
(38)
|
(28)
|
(24)
|
(24)
|
(26)
|
(27)
|
(25)
|
(28)
|
(19)
|
(17)
|
(19)
|
(13)
|
(15)
|
(13)
|
(13)
|
(12)
|
(12)
|
(16)
|
(17)
|
(18)
|
(19)
|
(26)
|
(19)
|
(20)
|
(19)
|
(9)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(10)
|
(8)
|
(10)
|
(9)
|
(8)
|
(9)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(34)
|
(36)
|
(26)
|
(29)
|
2
|
(28)
|
(35)
|
(34)
|
(34)
|
(4)
|
(6)
|
(8)
|
(8)
|
(7)
|
(24)
|
(24)
|
(24)
|
(26)
|
|
| Other |
0
|
(0)
|
39
|
(2)
|
0
|
0
|
(40)
|
0
|
(17)
|
(17)
|
(17)
|
(17)
|
(31)
|
(31)
|
16
|
16
|
26
|
26
|
(21)
|
(21)
|
12
|
12
|
11
|
0
|
2
|
12
|
36
|
36
|
65
|
84
|
0
|
76
|
(21)
|
13
|
(23)
|
(39)
|
(2)
|
(36)
|
0
|
0
|
19
|
19
|
19
|
17
|
0
|
7
|
7
|
7
|
8
|
0
|
1
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(34)
|
(77)
|
(78)
|
(33)
|
445
|
448
|
0
|
0
|
(38)
|
(17)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(29)
|
0
|
(41)
|
(52)
|
|
| Cash from Financing Activities |
(108)
N/A
|
(85)
+21%
|
(96)
-13%
|
(7)
+93%
|
(28)
-301%
|
(48)
-74%
|
(123)
-154%
|
(162)
-32%
|
(306)
-89%
|
(279)
+9%
|
(179)
+36%
|
(180)
-1%
|
(72)
+60%
|
(72)
N/A
|
17
N/A
|
(36)
N/A
|
(142)
-290%
|
(95)
+33%
|
(220)
-132%
|
(171)
+22%
|
(59)
+66%
|
(65)
-11%
|
(44)
+32%
|
54
N/A
|
50
-8%
|
61
+23%
|
85
+40%
|
(19)
N/A
|
42
N/A
|
65
+57%
|
11
-84%
|
59
+460%
|
(67)
N/A
|
(68)
-2%
|
(63)
+7%
|
(73)
-16%
|
(13)
+83%
|
(48)
-278%
|
(23)
+53%
|
(24)
-7%
|
3
N/A
|
5
+75%
|
17
+237%
|
(31)
N/A
|
(45)
-47%
|
(30)
+33%
|
(45)
-49%
|
(33)
+28%
|
(45)
-37%
|
(30)
+33%
|
(25)
+17%
|
8
N/A
|
5
-38%
|
(52)
N/A
|
(51)
+2%
|
(54)
-6%
|
(67)
-24%
|
(79)
-17%
|
(69)
+13%
|
(78)
-14%
|
(39)
+50%
|
9
N/A
|
(28)
N/A
|
(9)
+69%
|
(9)
-7%
|
(16)
-72%
|
(43)
-167%
|
(21)
+51%
|
(105)
-397%
|
110
N/A
|
101
-9%
|
493
+390%
|
541
+10%
|
274
-49%
|
329
+20%
|
(137)
N/A
|
(133)
+3%
|
(67)
+50%
|
123
N/A
|
215
+75%
|
194
-10%
|
164
-16%
|
(122)
N/A
|
(130)
-7%
|
(47)
+64%
|
(39)
+16%
|
315
N/A
|
77
-76%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
2
|
2
|
2
|
(1)
|
(3)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
1
|
3
|
4
|
2
|
3
|
1
|
4
|
5
|
1
|
(1)
|
(7)
|
(10)
|
(4)
|
(1)
|
3
|
4
|
2
|
2
|
0
|
4
|
4
|
1
|
(5)
|
(3)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
11
|
9
|
7
|
7
|
3
|
5
|
5
|
4
|
12
|
12
|
10
|
10
|
|
| Net Change in Cash |
(40)
N/A
|
7
N/A
|
35
+388%
|
101
+188%
|
142
+41%
|
61
-57%
|
58
-5%
|
(3)
N/A
|
65
N/A
|
(50)
N/A
|
169
N/A
|
109
-35%
|
(81)
N/A
|
(81)
N/A
|
(1)
+99%
|
30
N/A
|
66
+118%
|
249
+276%
|
(112)
N/A
|
(128)
-14%
|
(11)
+91%
|
(77)
-595%
|
(3)
+96%
|
105
N/A
|
(53)
N/A
|
22
N/A
|
17
-26%
|
(81)
N/A
|
46
N/A
|
25
-45%
|
(117)
N/A
|
(89)
+24%
|
(142)
-60%
|
(144)
-1%
|
(44)
+69%
|
32
N/A
|
(8)
N/A
|
17
N/A
|
18
+2%
|
28
+54%
|
49
+80%
|
(14)
N/A
|
(91)
-544%
|
(132)
-45%
|
(40)
+70%
|
(0)
+100%
|
94
N/A
|
75
-21%
|
12
-84%
|
82
+575%
|
21
-74%
|
23
+12%
|
41
+76%
|
(69)
N/A
|
54
N/A
|
53
-1%
|
20
-62%
|
(62)
N/A
|
(115)
-84%
|
(144)
-25%
|
(174)
-21%
|
(93)
+46%
|
(27)
+71%
|
(11)
+61%
|
49
N/A
|
31
-38%
|
170
+456%
|
184
+8%
|
208
+13%
|
264
+27%
|
52
-80%
|
401
+670%
|
352
-12%
|
174
-51%
|
269
+55%
|
(237)
N/A
|
(137)
+42%
|
(117)
+14%
|
44
N/A
|
238
+439%
|
(152)
N/A
|
350
N/A
|
(329)
N/A
|
(172)
+48%
|
349
N/A
|
(377)
N/A
|
422
N/A
|
190
-55%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
35
N/A
|
84
+140%
|
116
+38%
|
(72)
N/A
|
(1)
+99%
|
(63)
-12 540%
|
(14)
+78%
|
102
N/A
|
134
+31%
|
4
-97%
|
119
+3 114%
|
182
+53%
|
76
-58%
|
76
N/A
|
57
-26%
|
(6)
N/A
|
(20)
-255%
|
109
N/A
|
(71)
N/A
|
(74)
-4%
|
(33)
+55%
|
(47)
-41%
|
(30)
+35%
|
(32)
-7%
|
(73)
-126%
|
(93)
-27%
|
(107)
-15%
|
(69)
+35%
|
(96)
-38%
|
(112)
-18%
|
(122)
-9%
|
(165)
-35%
|
(38)
+77%
|
(50)
-33%
|
(27)
+47%
|
56
N/A
|
(53)
N/A
|
(75)
-40%
|
(77)
-3%
|
(145)
-89%
|
(4)
+97%
|
41
N/A
|
(34)
N/A
|
45
N/A
|
76
+70%
|
85
+11%
|
133
+57%
|
104
-22%
|
12
-89%
|
46
+286%
|
7
-84%
|
(12)
N/A
|
(19)
-65%
|
(73)
-279%
|
14
N/A
|
5
-66%
|
11
+128%
|
19
+73%
|
(24)
N/A
|
(65)
-166%
|
(40)
+38%
|
(4)
+91%
|
19
N/A
|
31
+60%
|
15
-50%
|
(21)
N/A
|
19
N/A
|
8
-56%
|
105
+1 145%
|
92
-12%
|
92
+0%
|
72
-22%
|
20
-73%
|
44
+123%
|
11
-75%
|
55
+400%
|
103
+86%
|
(15)
N/A
|
28
N/A
|
30
+8%
|
(122)
N/A
|
36
N/A
|
(42)
N/A
|
105
N/A
|
166
+58%
|
(57)
N/A
|
40
N/A
|
37
-9%
|
|