HNA Technology Co Ltd
SSE:600751
Cash Flow Statement
Cash Flow Statement
HNA Technology 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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
|
263
|
0
|
0
|
0
|
355
|
0
|
0
|
0
|
171
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(24)
|
(30)
|
(22)
|
(18)
|
(24)
|
(21)
|
(24)
|
(26)
|
(24)
|
(19)
|
(20)
|
(17)
|
(14)
|
(21)
|
(14)
|
(12)
|
(9)
|
(1)
|
(6)
|
(33)
|
(6)
|
(5)
|
(4)
|
22
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(5)
|
(6)
|
(6)
|
(9)
|
(7)
|
(8)
|
(5)
|
(12)
|
(11)
|
(19)
|
(57)
|
(63)
|
(79)
|
(147)
|
65
|
(153)
|
(311)
|
(1 170)
|
(1 861)
|
(1 698)
|
(1 577)
|
(7 275)
|
(7 054)
|
(7 429)
|
(7 754)
|
(7 160)
|
(7 654)
|
(7 662)
|
(7 598)
|
(8 749)
|
(8 874)
|
(8 468)
|
(8 128)
|
(3 483)
|
(2 569)
|
(2 522)
|
(2 549)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Change in Working Capital |
(21)
|
(2)
|
(12)
|
(30)
|
(31)
|
(30)
|
(26)
|
(36)
|
126
|
27
|
26
|
23
|
(118)
|
19
|
(19)
|
(9)
|
(36)
|
(57)
|
(38)
|
(37)
|
(3)
|
(17)
|
7
|
9
|
(13)
|
105
|
152
|
128
|
49
|
(76)
|
172
|
82
|
(1)
|
(3)
|
(141)
|
(160)
|
91
|
212
|
(66)
|
53
|
86
|
(28)
|
37
|
80
|
(68)
|
(28)
|
(216)
|
(544)
|
(1 666)
|
(6 728)
|
(9 638)
|
(13 321)
|
(15 296)
|
(14 909)
|
(16 078)
|
(15 430)
|
(15 665)
|
(15 430)
|
(16 899)
|
(18 565)
|
(16 045)
|
(16 410)
|
(13 525)
|
(13 484)
|
(16 635)
|
(17 577)
|
(18 991)
|
(788)
|
(8 448)
|
(2 688)
|
1 637
|
(11 520)
|
(86)
|
(234)
|
(1 030)
|
(1 427)
|
(2 335)
|
(2 343)
|
(1 560)
|
(1 140)
|
(760)
|
(635)
|
(643)
|
(673)
|
|
| Cash from Operating Activities |
133
N/A
|
111
-17%
|
119
+7%
|
44
-63%
|
15
-66%
|
49
+227%
|
32
-35%
|
24
-25%
|
102
+325%
|
(4)
N/A
|
(17)
-325%
|
47
N/A
|
(61)
N/A
|
54
N/A
|
17
-69%
|
(58)
N/A
|
(80)
-38%
|
(108)
-35%
|
(114)
-6%
|
(71)
+38%
|
(89)
-25%
|
(92)
-3%
|
(88)
+4%
|
(97)
-10%
|
(214)
-121%
|
(103)
+52%
|
(35)
+66%
|
(67)
-91%
|
(22)
+67%
|
(114)
-418%
|
138
N/A
|
50
-64%
|
28
-44%
|
(5)
N/A
|
(144)
-2 780%
|
(153)
-6%
|
148
N/A
|
285
+93%
|
21
-93%
|
146
+595%
|
129
-12%
|
9
-93%
|
66
+633%
|
136
+106%
|
(40)
N/A
|
(576)
-1 340%
|
(648)
-13%
|
(557)
+14%
|
1 669
N/A
|
(835)
N/A
|
(1 422)
-70%
|
(2 884)
-103%
|
(4 808)
-67%
|
19
N/A
|
5 142
+26 963%
|
7 990
+55%
|
3 066
-62%
|
7 195
+135%
|
1 619
-77%
|
(1 751)
N/A
|
3 804
N/A
|
3 567
-6%
|
1 929
-46%
|
8 143
+322%
|
18 218
+124%
|
6 280
-66%
|
9 175
+46%
|
21 865
+138%
|
(3 050)
N/A
|
3 251
N/A
|
3 171
-2%
|
(13 806)
N/A
|
(84)
+99%
|
(243)
-189%
|
(1 028)
-322%
|
(1 781)
-73%
|
(2 322)
-30%
|
(2 194)
+6%
|
(1 299)
+41%
|
(594)
+54%
|
(464)
+22%
|
(471)
-1%
|
(660)
-40%
|
(623)
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(8)
|
(2)
|
(2)
|
(13)
|
(6)
|
(12)
|
(12)
|
(1)
|
(1)
|
(2)
|
(2)
|
(12)
|
0
|
(11)
|
(11)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(11)
|
0
|
(12)
|
(13)
|
(5)
|
0
|
(30)
|
(29)
|
(26)
|
(37)
|
(11)
|
(11)
|
(1)
|
9
|
8
|
8
|
(5)
|
(8)
|
(9)
|
(9)
|
(93)
|
(331)
|
(546)
|
(732)
|
(957)
|
(916)
|
(876)
|
(917)
|
(1 183)
|
(1 272)
|
(1 353)
|
(1 441)
|
(1 364)
|
(1 309)
|
(1 297)
|
(1 198)
|
(1 150)
|
(1 132)
|
(1 107)
|
(1 148)
|
(758)
|
(542)
|
(364)
|
(397)
|
(845)
|
(844)
|
(804)
|
(532)
|
(40)
|
(58)
|
(58)
|
(47)
|
(44)
|
(26)
|
(41)
|
(380)
|
|
| Other Items |
6
|
6
|
97
|
96
|
117
|
119
|
32
|
33
|
(25)
|
(25)
|
(26)
|
(26)
|
38
|
0
|
37
|
64
|
99
|
0
|
125
|
107
|
(17)
|
0
|
(41)
|
(13)
|
88
|
88
|
86
|
47
|
33
|
42
|
132
|
260
|
227
|
0
|
130
|
10
|
9
|
0
|
0
|
0
|
0
|
(3 090)
|
(8 343)
|
(6 588)
|
(3 455)
|
(3 548)
|
4 031
|
2 787
|
(33 534)
|
(30 182)
|
(32 451)
|
(32 948)
|
(4 286)
|
(3 503)
|
(3 952)
|
(3 844)
|
329
|
(635)
|
514
|
1 387
|
3 462
|
3 094
|
2 561
|
1 564
|
326
|
603
|
366
|
24 898
|
(1 697)
|
(1 530)
|
551
|
(23 979)
|
1 306
|
1 142
|
(810)
|
(813)
|
9
|
(197)
|
(387)
|
(787)
|
(991)
|
(1 137)
|
(1 019)
|
(413)
|
|
| Cash from Investing Activities |
2
N/A
|
(2)
N/A
|
94
N/A
|
93
-1%
|
105
+13%
|
114
+9%
|
21
-82%
|
23
+10%
|
(26)
N/A
|
(26)
N/A
|
(27)
-4%
|
(28)
-4%
|
26
N/A
|
0
N/A
|
25
N/A
|
53
+112%
|
92
+74%
|
92
N/A
|
118
+28%
|
100
-15%
|
(18)
N/A
|
(18)
N/A
|
(42)
-133%
|
(14)
+67%
|
82
N/A
|
82
N/A
|
80
-2%
|
41
-49%
|
22
-46%
|
31
+41%
|
120
+287%
|
247
+106%
|
222
-10%
|
0
N/A
|
101
N/A
|
(18)
N/A
|
(17)
+6%
|
(28)
-65%
|
(5)
+82%
|
(12)
-140%
|
(1)
+92%
|
(3 081)
-308 000%
|
(8 335)
-171%
|
(6 580)
+21%
|
(3 460)
+47%
|
(3 556)
-3%
|
4 023
N/A
|
2 778
-31%
|
(33 627)
N/A
|
(30 512)
+9%
|
(32 998)
-8%
|
(33 680)
-2%
|
(5 242)
+84%
|
(4 418)
+16%
|
(4 827)
-9%
|
(4 760)
+1%
|
(854)
+82%
|
(1 907)
-123%
|
(839)
+56%
|
(54)
+94%
|
2 098
N/A
|
1 785
-15%
|
1 264
-29%
|
365
-71%
|
(825)
N/A
|
(531)
+36%
|
(742)
-40%
|
23 750
N/A
|
(2 455)
N/A
|
(2 073)
+16%
|
187
N/A
|
(24 376)
N/A
|
460
N/A
|
298
-35%
|
(1 613)
N/A
|
(1 344)
+17%
|
(32)
+98%
|
(255)
-706%
|
(445)
-74%
|
(835)
-88%
|
(1 034)
-24%
|
(1 164)
-13%
|
(1 060)
+9%
|
(793)
+25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(78)
|
(82)
|
(87)
|
(120)
|
(119)
|
(125)
|
(114)
|
(15)
|
38
|
36
|
37
|
(13)
|
(61)
|
0
|
(5)
|
9
|
12
|
9
|
(4)
|
(22)
|
96
|
98
|
107
|
114
|
183
|
125
|
30
|
80
|
(86)
|
(28)
|
(322)
|
(378)
|
(381)
|
(368)
|
9
|
11
|
24
|
267
|
263
|
271
|
336
|
88
|
(160)
|
(176)
|
(257)
|
(240)
|
1 503
|
1 021
|
28 807
|
29 879
|
30 605
|
32 370
|
6 138
|
3 587
|
(5 998)
|
(7 791)
|
2 236
|
(3 300)
|
5 105
|
10 832
|
(1 714)
|
4 695
|
4 181
|
(5 829)
|
(9 165)
|
(4 043)
|
(2 529)
|
(38 227)
|
6 712
|
1 209
|
(830)
|
39 669
|
(964)
|
0
|
0
|
0
|
0
|
0
|
0
|
328
|
342
|
350
|
630
|
681
|
|
| Cash Paid for Dividends |
(31)
|
(30)
|
(29)
|
(33)
|
(30)
|
(29)
|
(28)
|
(24)
|
(29)
|
(28)
|
(24)
|
(22)
|
(18)
|
(19)
|
(12)
|
(10)
|
(7)
|
(2)
|
(5)
|
(5)
|
(4)
|
(6)
|
(8)
|
(26)
|
(13)
|
(18)
|
(23)
|
(13)
|
(37)
|
(36)
|
(34)
|
(25)
|
(16)
|
0
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(8)
|
(19)
|
(25)
|
(27)
|
(21)
|
(10)
|
(4)
|
(2)
|
(9)
|
(137)
|
(565)
|
(1 016)
|
(1 414)
|
(1 355)
|
(1 536)
|
(1 349)
|
(2 136)
|
(2 502)
|
(2 863)
|
(2 956)
|
(1 800)
|
(3 688)
|
(3 329)
|
(3 855)
|
(3 567)
|
(2 730)
|
(2 303)
|
(2 022)
|
(3 259)
|
(473)
|
(365)
|
238
|
1 223
|
(76)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(7)
|
(7)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
95
|
0
|
95
|
95
|
173
|
0
|
177
|
177
|
(165)
|
0
|
6
|
11
|
11 854
|
0
|
11 785
|
11 656
|
(26)
|
0
|
0
|
0
|
3 837
|
3 800
|
3 711
|
3 705
|
(21)
|
(7)
|
3 282
|
3 323
|
(5)
|
7
|
(3 251)
|
(3 287)
|
(892)
|
(881)
|
85
|
860
|
(203)
|
(204)
|
(1 651)
|
(5 290)
|
(3 239)
|
0
|
(3 379)
|
(514)
|
(682)
|
(683)
|
(2)
|
(3)
|
(30)
|
(60)
|
(85)
|
(431)
|
(117)
|
(89)
|
(103)
|
143
|
|
| Cash from Financing Activities |
(109)
N/A
|
(112)
-3%
|
(116)
-4%
|
(153)
-32%
|
(149)
+3%
|
(154)
-3%
|
(142)
+8%
|
(39)
+73%
|
10
N/A
|
8
-20%
|
13
+63%
|
(33)
N/A
|
(79)
-139%
|
(74)
+6%
|
(16)
+78%
|
(1)
+94%
|
5
N/A
|
8
+60%
|
(9)
N/A
|
(28)
-211%
|
92
N/A
|
92
N/A
|
99
+8%
|
88
-11%
|
154
+75%
|
90
-42%
|
(9)
N/A
|
50
N/A
|
(29)
N/A
|
30
N/A
|
(262)
N/A
|
(309)
-18%
|
(224)
+28%
|
(204)
+9%
|
182
N/A
|
185
+2%
|
(142)
N/A
|
101
N/A
|
267
+164%
|
274
+3%
|
12 171
+4 342%
|
11 917
-2%
|
11 598
-3%
|
11 459
-1%
|
(293)
N/A
|
(270)
+8%
|
1 369
N/A
|
1 003
-27%
|
32 508
+3 141%
|
33 116
+2%
|
33 300
+1%
|
34 664
+4%
|
4 762
-86%
|
2 043
-57%
|
(4 064)
N/A
|
(6 605)
-63%
|
(270)
+96%
|
(6 154)
-2 179%
|
(1 101)
+82%
|
5 746
N/A
|
(6 294)
N/A
|
484
N/A
|
411
-15%
|
(8 537)
N/A
|
(12 098)
-42%
|
(6 550)
+46%
|
(6 203)
+5%
|
(46 775)
-654%
|
3 001
N/A
|
(2 394)
N/A
|
(3 971)
-66%
|
40 377
N/A
|
(1 722)
N/A
|
(683)
+60%
|
(2)
+100%
|
(3)
-2%
|
(30)
-1 107%
|
(60)
-97%
|
(85)
-41%
|
(106)
-25%
|
222
N/A
|
256
+16%
|
520
+103%
|
818
+57%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
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
|
(10)
|
(30)
|
(58)
|
(243)
|
(91)
|
(261)
|
(94)
|
294
|
176
|
343
|
227
|
192
|
86
|
6
|
(14)
|
(219)
|
(398)
|
(448)
|
(463)
|
(412)
|
(186)
|
(35)
|
(16)
|
(30)
|
(38)
|
(39)
|
(37)
|
(42)
|
(0)
|
4
|
(2)
|
(8)
|
9
|
8
|
0
|
7
|
|
| Net Change in Cash |
26
N/A
|
(3)
N/A
|
97
N/A
|
(16)
N/A
|
(30)
-88%
|
9
N/A
|
(89)
N/A
|
8
N/A
|
83
+938%
|
(22)
N/A
|
(31)
-41%
|
(14)
+55%
|
(114)
-714%
|
4
N/A
|
26
+550%
|
(6)
N/A
|
17
N/A
|
(8)
N/A
|
(5)
+38%
|
1
N/A
|
(15)
N/A
|
(18)
-20%
|
(31)
-72%
|
(23)
+26%
|
22
N/A
|
69
+214%
|
36
-48%
|
24
-33%
|
(29)
N/A
|
(53)
-83%
|
(4)
+92%
|
(12)
-200%
|
26
N/A
|
4
-85%
|
139
+3 375%
|
14
-90%
|
(11)
N/A
|
358
N/A
|
283
-21%
|
408
+44%
|
12 299
+2 914%
|
8 845
-28%
|
3 329
-62%
|
5 015
+51%
|
(3 793)
N/A
|
(4 402)
-16%
|
4 744
N/A
|
3 224
-32%
|
540
-83%
|
1 739
+222%
|
(1 178)
N/A
|
(2 143)
-82%
|
(5 379)
-151%
|
(2 617)
+51%
|
(3 843)
-47%
|
(3 081)
+20%
|
2 118
N/A
|
(523)
N/A
|
(94)
+82%
|
4 133
N/A
|
(306)
N/A
|
5 842
N/A
|
3 590
-39%
|
(248)
N/A
|
4 897
N/A
|
(1 249)
N/A
|
1 767
N/A
|
(1 572)
N/A
|
(2 691)
-71%
|
(1 251)
+53%
|
(629)
+50%
|
2 165
N/A
|
(1 385)
N/A
|
(668)
+52%
|
(2 681)
-301%
|
(3 170)
-18%
|
(2 384)
+25%
|
(2 505)
-5%
|
(1 832)
+27%
|
(1 542)
+16%
|
(1 268)
+18%
|
(1 371)
-8%
|
(1 200)
+12%
|
(592)
+51%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
129
N/A
|
103
-20%
|
117
+14%
|
42
-64%
|
2
-95%
|
43
+2 050%
|
20
-53%
|
12
-40%
|
101
+742%
|
(5)
N/A
|
(19)
-280%
|
45
N/A
|
(73)
N/A
|
54
N/A
|
6
-89%
|
(69)
N/A
|
(87)
-26%
|
(115)
-32%
|
(121)
-5%
|
(78)
+36%
|
(89)
-14%
|
(92)
-3%
|
(88)
+4%
|
(97)
-10%
|
(219)
-126%
|
(108)
+51%
|
(40)
+63%
|
(72)
-80%
|
(33)
+54%
|
(114)
-245%
|
126
N/A
|
37
-71%
|
23
-38%
|
(5)
N/A
|
(174)
-3 380%
|
(182)
-5%
|
122
N/A
|
248
+103%
|
10
-96%
|
135
+1 250%
|
128
-5%
|
18
-86%
|
74
+311%
|
144
+95%
|
(45)
N/A
|
(584)
-1 198%
|
(657)
-13%
|
(566)
+14%
|
1 576
N/A
|
(1 166)
N/A
|
(1 968)
-69%
|
(3 616)
-84%
|
(5 765)
-59%
|
(897)
+84%
|
4 266
N/A
|
7 073
+66%
|
1 883
-73%
|
5 923
+215%
|
266
-96%
|
(3 192)
N/A
|
2 440
N/A
|
2 258
-7%
|
632
-72%
|
6 945
+999%
|
17 068
+146%
|
5 148
-70%
|
8 069
+57%
|
20 717
+157%
|
(3 808)
N/A
|
2 708
N/A
|
2 807
+4%
|
(14 203)
N/A
|
(930)
+93%
|
(1 088)
-17%
|
(1 832)
-68%
|
(2 312)
-26%
|
(2 362)
-2%
|
(2 251)
+5%
|
(1 358)
+40%
|
(641)
+53%
|
(508)
+21%
|
(497)
+2%
|
(700)
-41%
|
(1 003)
-43%
|
|