Jiangsu SOPO Chemical Co Ltd
SSE:600746
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Jiangsu SOPO Chemical Co Ltd
SSE:600746
|
CN |
|
P
|
P H Capital Ltd
BSE:500143
|
IN |
|
H
|
Harvey Norman Holdings Ltd
OTC:HNORY
|
AU |
|
NINGBO BIRD Co Ltd
SSE:600130
|
CN |
Cash Flow Statement
Cash Flow Statement
Jiangsu SOPO Chemical 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 |
(32)
|
(30)
|
(31)
|
(36)
|
(38)
|
(47)
|
(49)
|
(45)
|
(44)
|
(37)
|
(40)
|
(45)
|
(56)
|
(64)
|
(71)
|
(74)
|
(68)
|
(64)
|
(57)
|
(51)
|
(51)
|
(54)
|
(56)
|
(57)
|
(63)
|
(65)
|
(72)
|
(67)
|
(60)
|
(56)
|
(54)
|
(55)
|
(56)
|
(48)
|
(37)
|
(35)
|
(34)
|
(38)
|
(44)
|
(46)
|
(41)
|
(35)
|
(30)
|
(27)
|
(25)
|
(28)
|
(29)
|
(32)
|
(35)
|
(42)
|
(67)
|
(84)
|
(85)
|
(82)
|
(56)
|
(32)
|
(26)
|
(17)
|
(12)
|
(11)
|
(10)
|
(28)
|
(33)
|
(42)
|
(53)
|
(89)
|
(313)
|
(567)
|
(684)
|
(741)
|
(619)
|
(394)
|
(266)
|
(66)
|
120
|
176
|
149
|
96
|
58
|
32
|
46
|
25
|
(31)
|
(26)
|
|
| Change in Working Capital |
40
|
31
|
54
|
125
|
71
|
95
|
87
|
130
|
237
|
196
|
183
|
24
|
(14)
|
14
|
14
|
10
|
(23)
|
(9)
|
(8)
|
0
|
1
|
(10)
|
(9)
|
(11)
|
(18)
|
(13)
|
(12)
|
(11)
|
(8)
|
(12)
|
(13)
|
(12)
|
(65)
|
(16)
|
(32)
|
(46)
|
(68)
|
(69)
|
(71)
|
(71)
|
(67)
|
(66)
|
(61)
|
(59)
|
(60)
|
(58)
|
(56)
|
(56)
|
(60)
|
(63)
|
(69)
|
(72)
|
(65)
|
(69)
|
(63)
|
(61)
|
(61)
|
(57)
|
(57)
|
(56)
|
(57)
|
(94)
|
(118)
|
(107)
|
(211)
|
(223)
|
(228)
|
(277)
|
(317)
|
(369)
|
(389)
|
(428)
|
(424)
|
(460)
|
(498)
|
(517)
|
(508)
|
(499)
|
(516)
|
(535)
|
(513)
|
(526)
|
(558)
|
(558)
|
|
| Cash from Operating Activities |
96
N/A
|
116
+21%
|
138
+19%
|
227
+65%
|
168
-26%
|
164
-3%
|
158
-4%
|
200
+27%
|
268
+34%
|
220
-18%
|
206
-6%
|
35
-83%
|
43
+25%
|
34
-22%
|
56
+67%
|
85
+51%
|
29
-66%
|
78
+168%
|
66
-16%
|
26
-60%
|
26
-2%
|
18
-31%
|
28
+55%
|
84
+203%
|
78
-7%
|
107
+38%
|
82
-23%
|
37
-55%
|
78
+112%
|
40
-49%
|
52
+29%
|
85
+65%
|
62
-28%
|
83
+34%
|
68
-18%
|
56
-18%
|
65
+16%
|
55
-16%
|
69
+27%
|
68
-2%
|
40
-41%
|
45
+15%
|
41
-9%
|
16
-62%
|
18
+13%
|
40
+125%
|
55
+37%
|
60
+9%
|
179
+197%
|
236
+31%
|
169
-28%
|
208
+23%
|
(16)
N/A
|
(92)
-488%
|
(34)
+63%
|
(125)
-271%
|
(22)
+82%
|
7
N/A
|
3
-57%
|
97
+3 117%
|
31
-68%
|
58
+87%
|
15
-75%
|
171
+1 064%
|
754
+341%
|
1 112
+47%
|
1 707
+54%
|
2 037
+19%
|
2 342
+15%
|
2 269
-3%
|
2 022
-11%
|
1 704
-16%
|
757
-56%
|
197
-74%
|
80
-59%
|
(70)
N/A
|
626
N/A
|
806
+29%
|
784
-3%
|
932
+19%
|
979
+5%
|
974
-1%
|
1 100
+13%
|
1 111
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(25)
|
(21)
|
(36)
|
(47)
|
(51)
|
(47)
|
(56)
|
(61)
|
(60)
|
(59)
|
(35)
|
(11)
|
(15)
|
(15)
|
(14)
|
(15)
|
(12)
|
(11)
|
(10)
|
(11)
|
(8)
|
(7)
|
(8)
|
(107)
|
(125)
|
(144)
|
(194)
|
(89)
|
(71)
|
(67)
|
(16)
|
(19)
|
(19)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(8)
|
(34)
|
(47)
|
(47)
|
(50)
|
(76)
|
(404)
|
(75)
|
(381)
|
(375)
|
(55)
|
(400)
|
(470)
|
(509)
|
(610)
|
(721)
|
(554)
|
(513)
|
(633)
|
(587)
|
(849)
|
(914)
|
(695)
|
(659)
|
(594)
|
(609)
|
(694)
|
(949)
|
|
| Other Items |
(2)
|
3
|
4
|
6
|
37
|
33
|
32
|
30
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
6
|
6
|
(166)
|
(185)
|
(187)
|
(166)
|
206
|
51
|
45
|
87
|
(80)
|
89
|
77
|
(40)
|
78
|
164
|
184
|
(98)
|
(250)
|
(470)
|
(1 238)
|
(1 235)
|
(1 219)
|
(1 444)
|
254
|
662
|
818
|
1 204
|
276
|
270
|
(26)
|
(74)
|
(282)
|
(282)
|
(480)
|
(302)
|
172
|
103
|
|
| Cash from Investing Activities |
(27)
N/A
|
(22)
+19%
|
(17)
+24%
|
(30)
-76%
|
(9)
+69%
|
(18)
-94%
|
(15)
+17%
|
(27)
-77%
|
(61)
-128%
|
(60)
+1%
|
(59)
+2%
|
(35)
+41%
|
(9)
+74%
|
(13)
-39%
|
(13)
+2%
|
(12)
+4%
|
(15)
-21%
|
(12)
+21%
|
(11)
+8%
|
(9)
+13%
|
(10)
-6%
|
(7)
+30%
|
(6)
+9%
|
(7)
-13%
|
(107)
-1 406%
|
(125)
-17%
|
(144)
-15%
|
(193)
-34%
|
(88)
+55%
|
(70)
+20%
|
(66)
+6%
|
(15)
+78%
|
(10)
+34%
|
(9)
+7%
|
6
N/A
|
6
-2%
|
(1)
N/A
|
(1)
N/A
|
(1)
+10%
|
(1)
N/A
|
(5)
-478%
|
(5)
N/A
|
(5)
N/A
|
(5)
N/A
|
2
N/A
|
0
N/A
|
2
N/A
|
2
N/A
|
(167)
N/A
|
(186)
-12%
|
(188)
-1%
|
(167)
+11%
|
205
N/A
|
45
-78%
|
39
-14%
|
81
+107%
|
(88)
N/A
|
55
N/A
|
30
-46%
|
(87)
N/A
|
28
N/A
|
89
+214%
|
(220)
N/A
|
(173)
+21%
|
(630)
-265%
|
(845)
-34%
|
(1 293)
-53%
|
(1 635)
-26%
|
(1 689)
-3%
|
(1 953)
-16%
|
(356)
+82%
|
(59)
+84%
|
264
N/A
|
691
+162%
|
(357)
N/A
|
(317)
+11%
|
(875)
-177%
|
(988)
-13%
|
(977)
+1%
|
(941)
+4%
|
(1 074)
-14%
|
(911)
+15%
|
(522)
+43%
|
(846)
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(53)
|
(400)
|
(447)
|
(468)
|
(107)
|
(125)
|
(123)
|
(173)
|
(197)
|
(170)
|
(113)
|
(16)
|
(20)
|
5
|
(42)
|
(52)
|
(37)
|
0
|
(44)
|
(25)
|
(16)
|
0
|
(36)
|
(35)
|
(9)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
5
|
10
|
15
|
13
|
12
|
0
|
(35)
|
(46)
|
(55)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(108)
|
(49)
|
(173)
|
(328)
|
(374)
|
(435)
|
(361)
|
(481)
|
(338)
|
(476)
|
(426)
|
(145)
|
0
|
87
|
230
|
328
|
519
|
128
|
(88)
|
(35)
|
(355)
|
(181)
|
(159)
|
|
| Cash Paid for Dividends |
(18)
|
(23)
|
(27)
|
(27)
|
(24)
|
(23)
|
(20)
|
(18)
|
(15)
|
(12)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(17)
|
(21)
|
(22)
|
(24)
|
(14)
|
(12)
|
(13)
|
(12)
|
(7)
|
(6)
|
(5)
|
(12)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
(48)
|
(37)
|
(37)
|
0
|
0
|
0
|
(3)
|
(4)
|
(5)
|
(8)
|
(19)
|
(20)
|
(218)
|
(217)
|
(206)
|
(208)
|
(1 179)
|
(1 180)
|
(1 170)
|
(1 166)
|
(230)
|
(229)
|
(236)
|
(239)
|
(7)
|
(8)
|
(7)
|
(9)
|
(10)
|
(66)
|
|
| Other |
0
|
341
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
150
|
0
|
0
|
(21)
|
(42)
|
(65)
|
(87)
|
(87)
|
(88)
|
(88)
|
(73)
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(6)
|
17
|
54
|
267
|
267
|
278
|
1 240
|
1 017
|
1 017
|
928
|
(65)
|
0
|
0
|
1
|
(7)
|
(7)
|
(7)
|
(8)
|
(83)
|
(113)
|
(113)
|
(116)
|
(36)
|
(7)
|
(7)
|
|
| Cash from Financing Activities |
(71)
N/A
|
(82)
-14%
|
(133)
-63%
|
(173)
-30%
|
(131)
+24%
|
(148)
-13%
|
(144)
+3%
|
(191)
-33%
|
(212)
-11%
|
(183)
+14%
|
(123)
+32%
|
(25)
+80%
|
(30)
-19%
|
(5)
+82%
|
(52)
-865%
|
(61)
-18%
|
(45)
+26%
|
(69)
-52%
|
(49)
+29%
|
(29)
+41%
|
(19)
+33%
|
(19)
+1%
|
(39)
-104%
|
(38)
+4%
|
142
N/A
|
138
-3%
|
171
+24%
|
171
0%
|
(43)
N/A
|
(63)
-48%
|
(86)
-37%
|
(111)
-28%
|
(96)
+14%
|
(91)
+5%
|
(86)
+6%
|
(72)
+16%
|
(49)
+32%
|
(30)
+39%
|
(48)
-60%
|
(58)
-22%
|
(66)
-13%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(11)
N/A
|
(11)
N/A
|
0
N/A
|
(48)
N/A
|
(37)
+23%
|
(37)
N/A
|
(42)
-15%
|
(6)
+87%
|
(6)
N/A
|
8
N/A
|
(58)
N/A
|
213
N/A
|
86
-60%
|
(69)
N/A
|
845
N/A
|
364
-57%
|
440
+21%
|
241
-45%
|
(611)
N/A
|
(1 710)
-180%
|
(1 662)
+3%
|
(1 314)
+21%
|
(1 313)
+0%
|
(150)
+89%
|
(6)
+96%
|
84
N/A
|
197
+134%
|
9
-96%
|
(209)
N/A
|
(158)
+24%
|
(400)
-153%
|
(197)
+51%
|
(232)
-18%
|
|
| 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)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
2
|
4
|
8
|
9
|
6
|
5
|
7
|
10
|
17
|
17
|
19
|
18
|
12
|
9
|
|
| Net Change in Cash |
(3)
N/A
|
13
N/A
|
(12)
N/A
|
25
N/A
|
28
+13%
|
(2)
N/A
|
(1)
+64%
|
(18)
-2 100%
|
(5)
+73%
|
(22)
-358%
|
24
N/A
|
(26)
N/A
|
4
N/A
|
15
+273%
|
(9)
N/A
|
11
N/A
|
(31)
N/A
|
(2)
+94%
|
6
N/A
|
(12)
N/A
|
(4)
+70%
|
(8)
-131%
|
(18)
-114%
|
39
N/A
|
113
+189%
|
120
+7%
|
109
-9%
|
14
-87%
|
(53)
N/A
|
(93)
-78%
|
(101)
-8%
|
(40)
+60%
|
(44)
-9%
|
(17)
+61%
|
(12)
+31%
|
(10)
+13%
|
15
N/A
|
24
+57%
|
21
-14%
|
9
-58%
|
(31)
N/A
|
(25)
+22%
|
4
N/A
|
1
-88%
|
19
+3 780%
|
42
+115%
|
57
+36%
|
62
+9%
|
13
-79%
|
50
+286%
|
(19)
N/A
|
30
N/A
|
177
+495%
|
(59)
N/A
|
(45)
+23%
|
(84)
-84%
|
(148)
-78%
|
18
N/A
|
27
+50%
|
5
-83%
|
67
+1 326%
|
89
+33%
|
8
-91%
|
84
+972%
|
50
-40%
|
1 108
+2 107%
|
773
-30%
|
840
+9%
|
892
+6%
|
(298)
N/A
|
(43)
+86%
|
(13)
+70%
|
(285)
-2 115%
|
(417)
-46%
|
(421)
-1%
|
(387)
+8%
|
(159)
+59%
|
24
N/A
|
(168)
N/A
|
(201)
-20%
|
(235)
-17%
|
(319)
-36%
|
392
N/A
|
42
-89%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
71
N/A
|
91
+29%
|
117
+28%
|
191
+64%
|
122
-36%
|
113
-7%
|
111
-2%
|
144
+30%
|
207
+44%
|
161
-22%
|
147
-8%
|
(0)
N/A
|
32
N/A
|
19
-41%
|
42
+119%
|
71
+70%
|
14
-80%
|
67
+366%
|
55
-17%
|
17
-70%
|
15
-8%
|
10
-32%
|
21
+100%
|
76
+268%
|
(30)
N/A
|
(18)
+39%
|
(62)
-246%
|
(157)
-152%
|
(11)
+93%
|
(31)
-192%
|
(15)
+51%
|
70
N/A
|
42
-39%
|
64
+51%
|
65
+1%
|
52
-19%
|
64
+22%
|
54
-16%
|
68
+27%
|
67
-2%
|
34
-48%
|
40
+17%
|
36
-10%
|
11
-71%
|
14
+30%
|
40
+196%
|
55
+37%
|
60
+9%
|
178
+195%
|
236
+32%
|
169
-29%
|
207
+23%
|
(16)
N/A
|
(97)
-491%
|
(40)
+59%
|
(131)
-232%
|
(30)
+77%
|
(27)
+11%
|
(44)
-65%
|
50
N/A
|
(19)
N/A
|
(17)
+8%
|
(389)
-2 136%
|
96
N/A
|
373
+288%
|
737
+97%
|
1 652
+124%
|
1 638
-1%
|
1 871
+14%
|
1 759
-6%
|
1 412
-20%
|
983
-30%
|
203
-79%
|
(316)
N/A
|
(552)
-75%
|
(657)
-19%
|
(223)
+66%
|
(108)
+52%
|
89
N/A
|
273
+207%
|
385
+41%
|
365
-5%
|
405
+11%
|
162
-60%
|
|