Tibet Tourism Co Ltd
SSE:600749
Cash Flow Statement
Cash Flow Statement
Tibet Tourism 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(3)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(11)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(14)
|
(14)
|
(13)
|
(12)
|
(10)
|
(10)
|
(8)
|
(8)
|
(6)
|
(6)
|
(7)
|
(5)
|
(6)
|
(8)
|
(4)
|
(4)
|
(6)
|
(5)
|
(6)
|
(18)
|
(5)
|
(4)
|
(5)
|
4
|
(7)
|
(7)
|
(5)
|
(2)
|
(1)
|
(1)
|
(2)
|
(6)
|
(8)
|
(9)
|
(6)
|
(4)
|
(4)
|
(4)
|
(13)
|
(12)
|
(15)
|
(19)
|
(10)
|
(10)
|
(10)
|
(9)
|
|
| Change in Working Capital |
(7)
|
(16)
|
(29)
|
(20)
|
(22)
|
(20)
|
(20)
|
(9)
|
(5)
|
3
|
22
|
(36)
|
(93)
|
(94)
|
(107)
|
(87)
|
12
|
(2)
|
15
|
31
|
35
|
45
|
35
|
85
|
22
|
12
|
10
|
(33)
|
(35)
|
(29)
|
(7)
|
11
|
(47)
|
(55)
|
(50)
|
(100)
|
(35)
|
(37)
|
(60)
|
(80)
|
(80)
|
(75)
|
(87)
|
(60)
|
(71)
|
(202)
|
(110)
|
(102)
|
(108)
|
37
|
(72)
|
(75)
|
(90)
|
(114)
|
(113)
|
(151)
|
(120)
|
(105)
|
(101)
|
(76)
|
(107)
|
(111)
|
(113)
|
(91)
|
(92)
|
(102)
|
(100)
|
(107)
|
(67)
|
(73)
|
(65)
|
(60)
|
(88)
|
(93)
|
(70)
|
(55)
|
(90)
|
(99)
|
(81)
|
(110)
|
(93)
|
(95)
|
|
| Cash from Operating Activities |
44
N/A
|
4
-90%
|
56
+1 233%
|
17
-69%
|
5
-70%
|
13
+154%
|
(43)
N/A
|
50
N/A
|
(21)
N/A
|
21
N/A
|
(52)
N/A
|
(47)
+8%
|
(19)
+61%
|
(20)
-6%
|
53
N/A
|
(8)
N/A
|
(5)
+29%
|
(25)
-364%
|
9
N/A
|
21
+127%
|
59
+175%
|
68
+15%
|
50
-26%
|
120
+139%
|
114
-5%
|
109
-4%
|
105
-4%
|
48
-54%
|
35
-26%
|
37
+6%
|
94
+153%
|
126
+34%
|
81
-36%
|
81
0%
|
80
-2%
|
42
-47%
|
68
+63%
|
68
-1%
|
26
-62%
|
24
-7%
|
(14)
N/A
|
(11)
+21%
|
1
N/A
|
31
+2 755%
|
38
+20%
|
(100)
N/A
|
(3)
+97%
|
0
N/A
|
(24)
N/A
|
123
N/A
|
15
-88%
|
8
-42%
|
34
+299%
|
17
-50%
|
16
-5%
|
(31)
N/A
|
38
N/A
|
61
+59%
|
81
+33%
|
107
+32%
|
80
-25%
|
62
-22%
|
22
-65%
|
56
+158%
|
21
-62%
|
14
-33%
|
64
+360%
|
18
-72%
|
42
+138%
|
27
-35%
|
(5)
N/A
|
11
N/A
|
(3)
N/A
|
2
N/A
|
86
+4 220%
|
97
+13%
|
116
+19%
|
171
+48%
|
76
-56%
|
45
-42%
|
75
+68%
|
58
-23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
0
|
0
|
0
|
(15)
|
0
|
(15)
|
(16)
|
(5)
|
(6)
|
(5)
|
(8)
|
(105)
|
(106)
|
(147)
|
(143)
|
(127)
|
(126)
|
(112)
|
(101)
|
(39)
|
(40)
|
(15)
|
(33)
|
(86)
|
(87)
|
(106)
|
(149)
|
(214)
|
(293)
|
(325)
|
(348)
|
(297)
|
(259)
|
(246)
|
(187)
|
(180)
|
(158)
|
(163)
|
(162)
|
(108)
|
(105)
|
(70)
|
(70)
|
(53)
|
(64)
|
(85)
|
(94)
|
(95)
|
(95)
|
(80)
|
(77)
|
(59)
|
(47)
|
(44)
|
(40)
|
(72)
|
(90)
|
(81)
|
(92)
|
(107)
|
(99)
|
(106)
|
(96)
|
(74)
|
(68)
|
(72)
|
(83)
|
(64)
|
(62)
|
(45)
|
(29)
|
(33)
|
(20)
|
(25)
|
(25)
|
(31)
|
(43)
|
(50)
|
(48)
|
(46)
|
(39)
|
|
| Other Items |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(17)
|
(40)
|
0
|
(3)
|
17
|
40
|
(8)
|
(21)
|
(24)
|
(24)
|
(16)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
67
|
136
|
136
|
123
|
58
|
0
|
0
|
0
|
0
|
0
|
(2)
|
18
|
185
|
620
|
191
|
175
|
13
|
(423)
|
443
|
10
|
392
|
(86)
|
(77)
|
496
|
(14)
|
466
|
5
|
(120)
|
5
|
8
|
(274)
|
(227)
|
(94)
|
(143)
|
163
|
103
|
143
|
208
|
|
| Cash from Investing Activities |
(13)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(15)
N/A
|
0
N/A
|
(15)
N/A
|
(16)
-8%
|
(5)
+67%
|
(6)
-8%
|
(5)
+7%
|
(8)
-51%
|
(112)
-1 303%
|
(113)
0%
|
(154)
-37%
|
(150)
+3%
|
(127)
+16%
|
(126)
+1%
|
(112)
+11%
|
(101)
+10%
|
(39)
+62%
|
(40)
-4%
|
(32)
+20%
|
(72)
-125%
|
(86)
-20%
|
(89)
-3%
|
(90)
-1%
|
(109)
-22%
|
(222)
-103%
|
(314)
-42%
|
(348)
-11%
|
(372)
-7%
|
(313)
+16%
|
(259)
+17%
|
(247)
+5%
|
(187)
+24%
|
(181)
+3%
|
(160)
+12%
|
(165)
-3%
|
(164)
+1%
|
(108)
+34%
|
(104)
+4%
|
(70)
+33%
|
(70)
+1%
|
15
N/A
|
72
+395%
|
51
-29%
|
29
-44%
|
(37)
N/A
|
(105)
-187%
|
(91)
+14%
|
(75)
+18%
|
(59)
+21%
|
(47)
+20%
|
(46)
+2%
|
(21)
+54%
|
113
N/A
|
530
+369%
|
110
-79%
|
84
-24%
|
(94)
N/A
|
(522)
-457%
|
337
N/A
|
(85)
N/A
|
319
N/A
|
(154)
N/A
|
(149)
+3%
|
413
N/A
|
(78)
N/A
|
404
N/A
|
(40)
N/A
|
(149)
-270%
|
(28)
+81%
|
(12)
+57%
|
(299)
-2 352%
|
(252)
+16%
|
(126)
+50%
|
(187)
-48%
|
114
N/A
|
55
-52%
|
97
+77%
|
168
+73%
|
|
| 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
|
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
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
28
|
0
|
0
|
0
|
(5)
|
(5)
|
25
|
25
|
32
|
0
|
(1)
|
29
|
22
|
0
|
65
|
35
|
81
|
91
|
51
|
51
|
10
|
(2)
|
(2)
|
(2)
|
(39)
|
(7)
|
(10)
|
(7)
|
23
|
0
|
37
|
30
|
113
|
140
|
126
|
127
|
41
|
109
|
132
|
115
|
148
|
76
|
22
|
28
|
455
|
465
|
186
|
(11)
|
(549)
|
(559)
|
(279)
|
(33)
|
45
|
(27)
|
(411)
|
(448)
|
(437)
|
(388)
|
(71)
|
(97)
|
(73)
|
(25)
|
93
|
113
|
19
|
57
|
70
|
78
|
194
|
27
|
(33)
|
(68)
|
(108)
|
14
|
146
|
146
|
24
|
25
|
(59)
|
(120)
|
(1)
|
(56)
|
|
| Cash Paid for Dividends |
(3)
|
0
|
0
|
0
|
(7)
|
(8)
|
(9)
|
(10)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(7)
|
(10)
|
(9)
|
(10)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
0
|
(14)
|
(13)
|
(11)
|
0
|
(10)
|
(8)
|
(12)
|
(15)
|
(10)
|
(19)
|
(21)
|
(22)
|
(27)
|
(24)
|
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(22)
|
(19)
|
(18)
|
(16)
|
(13)
|
(14)
|
(13)
|
(13)
|
(12)
|
(9)
|
(6)
|
(3)
|
(1)
|
(13)
|
(13)
|
(14)
|
(15)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(9)
|
(10)
|
(13)
|
(15)
|
(9)
|
(8)
|
(7)
|
(6)
|
|
| Other |
3
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
205
|
205
|
205
|
204
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
331
|
331
|
331
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
0
|
1
|
0
|
6
|
6
|
6
|
39
|
28
|
25
|
27
|
130
|
0
|
0
|
0
|
4
|
574
|
574
|
578
|
450
|
(119)
|
(118)
|
(122)
|
(20)
|
(24)
|
(44)
|
(44)
|
16
|
0
|
2
|
2
|
(92)
|
0
|
(56)
|
(55)
|
(1)
|
37
|
49
|
0
|
10
|
9
|
(4)
|
0
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
28
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(12)
N/A
|
(13)
-6%
|
16
N/A
|
15
-4%
|
25
+69%
|
231
+809%
|
198
-14%
|
228
+15%
|
220
-3%
|
14
-94%
|
58
+317%
|
30
-48%
|
71
+137%
|
82
+15%
|
39
-52%
|
36
-9%
|
(2)
N/A
|
(14)
-626%
|
(14)
N/A
|
(14)
N/A
|
(50)
-259%
|
(17)
+66%
|
308
N/A
|
311
+1%
|
344
+10%
|
0
N/A
|
27
N/A
|
23
-17%
|
101
+348%
|
124
+23%
|
117
-6%
|
110
-7%
|
23
-79%
|
90
+289%
|
106
+18%
|
93
-13%
|
127
+38%
|
60
-53%
|
6
-90%
|
12
+114%
|
473
+3 775%
|
471
0%
|
189
-60%
|
(2)
N/A
|
(437)
-21 755%
|
(440)
-1%
|
(154)
+65%
|
89
N/A
|
36
-60%
|
535
+1 406%
|
151
-72%
|
121
-20%
|
7
-94%
|
(510)
N/A
|
(190)
+63%
|
(231)
-22%
|
(106)
+54%
|
(62)
+41%
|
34
N/A
|
64
+91%
|
30
-53%
|
69
+129%
|
65
-6%
|
72
+12%
|
94
+30%
|
(74)
N/A
|
(97)
-31%
|
(131)
-35%
|
(116)
+12%
|
44
N/A
|
223
+402%
|
184
-18%
|
59
-68%
|
58
-3%
|
(71)
N/A
|
(132)
-85%
|
(9)
+93%
|
(64)
-635%
|
|
| 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
|
|
| Net Change in Cash |
59
N/A
|
20
-66%
|
49
+147%
|
12
-76%
|
(22)
N/A
|
(14)
+34%
|
(42)
-194%
|
49
N/A
|
(1)
N/A
|
246
N/A
|
141
-43%
|
172
+22%
|
89
-48%
|
(119)
N/A
|
(43)
+64%
|
(128)
-196%
|
(61)
+52%
|
(68)
-13%
|
(64)
+7%
|
(44)
+31%
|
18
N/A
|
14
-24%
|
4
-68%
|
34
+677%
|
(22)
N/A
|
3
N/A
|
323
+11 021%
|
250
-23%
|
157
-37%
|
37
-77%
|
(227)
N/A
|
(223)
+2%
|
(131)
+41%
|
(54)
+59%
|
(50)
+8%
|
(35)
+29%
|
(90)
-155%
|
(2)
+98%
|
(33)
-1 744%
|
(47)
-42%
|
5
N/A
|
(55)
N/A
|
(63)
-14%
|
(26)
+59%
|
525
N/A
|
444
-16%
|
236
-47%
|
27
-89%
|
(498)
N/A
|
(422)
+15%
|
(230)
+45%
|
23
N/A
|
11
-54%
|
505
+4 706%
|
121
-76%
|
69
-43%
|
158
+130%
|
81
-49%
|
1
-99%
|
(41)
N/A
|
(120)
-193%
|
(522)
-335%
|
392
N/A
|
35
-91%
|
370
+969%
|
(71)
N/A
|
(20)
+72%
|
503
N/A
|
58
-89%
|
357
+519%
|
(142)
N/A
|
(268)
-89%
|
(147)
+45%
|
34
N/A
|
10
-71%
|
30
+198%
|
49
+66%
|
42
-14%
|
118
+180%
|
(32)
N/A
|
163
N/A
|
162
-1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
32
N/A
|
4
-87%
|
56
+1 233%
|
17
-69%
|
(9)
N/A
|
13
N/A
|
(58)
N/A
|
34
N/A
|
(26)
N/A
|
15
N/A
|
(57)
N/A
|
(55)
+3%
|
(124)
-124%
|
(125)
-1%
|
(94)
+25%
|
(151)
-60%
|
(132)
+12%
|
(150)
-14%
|
(103)
+32%
|
(80)
+23%
|
20
N/A
|
28
+39%
|
35
+26%
|
88
+151%
|
28
-68%
|
23
-18%
|
(2)
N/A
|
(101)
-5 522%
|
(179)
-77%
|
(256)
-43%
|
(231)
+10%
|
(222)
+4%
|
(216)
+3%
|
(178)
+18%
|
(167)
+6%
|
(145)
+13%
|
(111)
+23%
|
(90)
+19%
|
(138)
-52%
|
(138)
0%
|
(122)
+11%
|
(115)
+6%
|
(69)
+40%
|
(38)
+45%
|
(15)
+61%
|
(164)
-990%
|
(88)
+46%
|
(93)
-6%
|
(119)
-27%
|
29
N/A
|
(65)
N/A
|
(69)
-5%
|
(25)
+64%
|
(30)
-21%
|
(28)
+6%
|
(70)
-148%
|
(33)
+52%
|
(29)
+14%
|
(1)
+98%
|
15
N/A
|
(27)
N/A
|
(36)
-33%
|
(84)
-133%
|
(40)
+53%
|
(53)
-32%
|
(54)
-3%
|
(7)
+87%
|
(65)
-815%
|
(22)
+67%
|
(35)
-60%
|
(49)
-43%
|
(17)
+65%
|
(35)
-103%
|
(18)
+49%
|
61
N/A
|
73
+19%
|
84
+16%
|
128
+52%
|
26
-79%
|
(3)
N/A
|
29
N/A
|
18
-36%
|
|