China Marine Information Electronics Co Ltd
SSE:600764
Cash Flow Statement
Cash Flow Statement
China Marine Information Electronics 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 |
(23)
|
(20)
|
(22)
|
(17)
|
(14)
|
(17)
|
(15)
|
(11)
|
(16)
|
(22)
|
(28)
|
(48)
|
(57)
|
(69)
|
(74)
|
(71)
|
(72)
|
(63)
|
(57)
|
(58)
|
(62)
|
(61)
|
(67)
|
(58)
|
(46)
|
(39)
|
(27)
|
(23)
|
(25)
|
(25)
|
(25)
|
(29)
|
(26)
|
(24)
|
(25)
|
(24)
|
(23)
|
(22)
|
(24)
|
(25)
|
(29)
|
(30)
|
(38)
|
(45)
|
(37)
|
(35)
|
(30)
|
(19)
|
(21)
|
(17)
|
(10)
|
(14)
|
(17)
|
(19)
|
(48)
|
(38)
|
(44)
|
(77)
|
(88)
|
(90)
|
(174)
|
(196)
|
(180)
|
(220)
|
(162)
|
(165)
|
(157)
|
(168)
|
(173)
|
(187)
|
(206)
|
(190)
|
(184)
|
(176)
|
(146)
|
(159)
|
(132)
|
(202)
|
(225)
|
(239)
|
(251)
|
(213)
|
(236)
|
(206)
|
(209)
|
(185)
|
(168)
|
(182)
|
|
| Change in Working Capital |
69
|
143
|
247
|
128
|
(16)
|
(12)
|
29
|
13
|
1
|
(44)
|
(76)
|
(88)
|
(74)
|
(12)
|
(8)
|
61
|
82
|
84
|
58
|
(41)
|
(77)
|
(120)
|
(25)
|
27
|
(36)
|
8
|
(57)
|
(124)
|
(61)
|
(83)
|
(127)
|
(59)
|
(65)
|
(112)
|
(39)
|
(74)
|
(85)
|
(28)
|
(46)
|
(27)
|
(108)
|
(37)
|
(145)
|
(38)
|
(113)
|
(155)
|
(95)
|
(97)
|
(99)
|
(89)
|
(80)
|
(176)
|
(71)
|
(71)
|
(120)
|
(70)
|
(104)
|
(117)
|
(75)
|
(120)
|
(951)
|
(1 211)
|
(1 389)
|
(1 592)
|
(847)
|
(735)
|
(706)
|
(665)
|
(885)
|
(599)
|
(982)
|
(992)
|
(1 025)
|
(1 414)
|
(1 039)
|
(1 003)
|
(858)
|
(801)
|
(810)
|
(816)
|
(825)
|
(858)
|
(838)
|
(886)
|
(800)
|
(807)
|
(786)
|
(709)
|
|
| Cash from Operating Activities |
2
N/A
|
19
+755%
|
183
+871%
|
32
-82%
|
(118)
N/A
|
(134)
-14%
|
(115)
+14%
|
(48)
+58%
|
109
N/A
|
68
-38%
|
47
-31%
|
133
+181%
|
63
-52%
|
170
+169%
|
25
-85%
|
(168)
N/A
|
71
N/A
|
19
-73%
|
81
+329%
|
122
+51%
|
(43)
N/A
|
19
N/A
|
122
+538%
|
174
+43%
|
(15)
N/A
|
(136)
-807%
|
(215)
-58%
|
(152)
+29%
|
194
N/A
|
186
-4%
|
171
-8%
|
75
-56%
|
(206)
N/A
|
(197)
+4%
|
(133)
+32%
|
(167)
-26%
|
6
N/A
|
15
+135%
|
(45)
N/A
|
(63)
-39%
|
(77)
-22%
|
(34)
+55%
|
29
N/A
|
117
+308%
|
(30)
N/A
|
10
N/A
|
33
+236%
|
73
+120%
|
89
+21%
|
101
+14%
|
66
-35%
|
27
-60%
|
20
-25%
|
(9)
N/A
|
(112)
-1 100%
|
(92)
+18%
|
(56)
+39%
|
(100)
-78%
|
(25)
+75%
|
(97)
-294%
|
465
N/A
|
322
-31%
|
281
-13%
|
219
-22%
|
70
-68%
|
112
+59%
|
209
+87%
|
312
+49%
|
171
-45%
|
531
+210%
|
610
+15%
|
532
-13%
|
609
+14%
|
74
-88%
|
574
+673%
|
870
+52%
|
965
+11%
|
1 018
+6%
|
464
-54%
|
367
-21%
|
190
-48%
|
160
-16%
|
388
+143%
|
102
-74%
|
77
-24%
|
158
+104%
|
(42)
N/A
|
256
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
(10)
|
(30)
|
(38)
|
(44)
|
(38)
|
(31)
|
(25)
|
(28)
|
(26)
|
(13)
|
(15)
|
(13)
|
(14)
|
(15)
|
(12)
|
(31)
|
(32)
|
(32)
|
(39)
|
(2)
|
0
|
(3)
|
3
|
(10)
|
(10)
|
(4)
|
(3)
|
(10)
|
(10)
|
(13)
|
(17)
|
(17)
|
(23)
|
(24)
|
(20)
|
(26)
|
(32)
|
(32)
|
(37)
|
(33)
|
(26)
|
(31)
|
(28)
|
(10)
|
(5)
|
3
|
5
|
(9)
|
(11)
|
(19)
|
(51)
|
(76)
|
(73)
|
(65)
|
(34)
|
(117)
|
(128)
|
(144)
|
(199)
|
(148)
|
(191)
|
(203)
|
(196)
|
(196)
|
(178)
|
(188)
|
(202)
|
(225)
|
(218)
|
(242)
|
(330)
|
(333)
|
(352)
|
(360)
|
(242)
|
(262)
|
(260)
|
(256)
|
(274)
|
(246)
|
(229)
|
(180)
|
(187)
|
|
| Other Items |
(406)
|
(407)
|
(352)
|
(362)
|
24
|
25
|
(30)
|
(20)
|
37
|
27
|
27
|
27
|
(2)
|
8
|
8
|
8
|
0
|
0
|
0
|
11
|
11
|
20
|
16
|
5
|
5
|
(4)
|
14
|
14
|
14
|
35
|
21
|
21
|
(6)
|
(27)
|
(27)
|
(27)
|
0
|
0
|
11
|
11
|
22
|
22
|
14
|
35
|
24
|
24
|
22
|
24
|
24
|
47
|
64
|
41
|
462
|
0
|
0
|
422
|
812
|
0
|
706
|
706
|
(140)
|
(140)
|
(33)
|
(23)
|
31
|
(780)
|
(835)
|
(858)
|
(878)
|
(67)
|
(11)
|
(438)
|
(84)
|
(385)
|
(86)
|
(237)
|
(281)
|
(533)
|
(174)
|
417
|
(67)
|
0
|
(361)
|
(190)
|
(747)
|
(747)
|
(583)
|
(756)
|
|
| Cash from Investing Activities |
(412)
N/A
|
(412)
0%
|
(357)
+14%
|
(365)
-2%
|
23
N/A
|
14
-38%
|
(60)
N/A
|
(59)
+3%
|
(7)
+88%
|
(12)
-71%
|
(5)
+61%
|
2
N/A
|
(31)
N/A
|
(18)
+41%
|
(5)
+70%
|
(7)
-33%
|
(13)
-75%
|
(13)
-2%
|
(14)
-10%
|
(1)
+91%
|
(20)
-1 400%
|
(12)
+36%
|
(17)
-33%
|
(34)
-104%
|
3
N/A
|
(3)
N/A
|
11
N/A
|
17
+57%
|
4
-76%
|
25
+515%
|
17
-33%
|
18
+9%
|
(16)
N/A
|
(37)
-135%
|
(40)
-8%
|
(44)
-10%
|
(17)
+61%
|
(23)
-32%
|
(13)
+45%
|
(9)
+28%
|
(3)
+63%
|
(10)
-188%
|
(18)
-84%
|
(2)
+90%
|
(9)
-406%
|
(2)
+81%
|
(9)
-429%
|
(4)
+61%
|
14
N/A
|
42
+203%
|
67
+58%
|
46
-32%
|
453
+896%
|
428
-6%
|
402
-6%
|
371
-8%
|
737
+99%
|
739
+0%
|
641
-13%
|
672
+5%
|
(257)
N/A
|
(268)
-4%
|
(177)
+34%
|
(222)
-25%
|
(117)
+47%
|
(970)
-729%
|
(1 038)
-7%
|
(1 054)
-2%
|
(1 075)
-2%
|
(245)
+77%
|
(200)
+18%
|
(640)
-221%
|
(310)
+52%
|
(603)
-95%
|
(328)
+46%
|
(567)
-73%
|
(614)
-8%
|
(885)
-44%
|
(534)
+40%
|
174
N/A
|
(329)
N/A
|
224
N/A
|
(618)
N/A
|
(465)
+25%
|
(993)
-114%
|
(976)
+2%
|
(763)
+22%
|
(943)
-24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
195
|
237
|
205
|
124
|
(50)
|
(32)
|
34
|
41
|
42
|
72
|
32
|
(5)
|
(17)
|
(41)
|
89
|
190
|
114
|
117
|
31
|
(11)
|
50
|
62
|
16
|
(2)
|
131
|
162
|
216
|
112
|
(244)
|
(209)
|
(248)
|
(148)
|
140
|
102
|
134
|
155
|
(14)
|
94
|
28
|
78
|
162
|
17
|
76
|
(123)
|
(77)
|
(106)
|
(160)
|
(85)
|
(101)
|
(103)
|
(38)
|
16
|
(9)
|
0
|
50
|
50
|
(37)
|
(27)
|
23
|
(47)
|
102
|
77
|
(13)
|
150
|
103
|
123
|
(202)
|
(345)
|
(375)
|
(326)
|
40
|
27
|
122
|
0
|
(15)
|
36
|
107
|
107
|
163
|
195
|
105
|
(15)
|
(99)
|
(77)
|
(126)
|
(16)
|
46
|
(42)
|
|
| Cash Paid for Dividends |
(16)
|
(19)
|
(20)
|
(15)
|
(9)
|
(9)
|
(13)
|
(19)
|
(19)
|
(29)
|
(29)
|
(26)
|
(27)
|
(34)
|
(30)
|
(29)
|
(31)
|
(30)
|
(40)
|
(41)
|
(39)
|
(24)
|
(14)
|
(48)
|
(48)
|
(49)
|
(54)
|
(26)
|
(36)
|
(60)
|
(57)
|
(52)
|
(53)
|
(29)
|
(33)
|
(33)
|
(29)
|
(30)
|
(30)
|
(30)
|
(32)
|
(33)
|
(38)
|
(50)
|
(43)
|
(42)
|
(43)
|
(39)
|
(38)
|
(35)
|
(25)
|
(13)
|
(10)
|
(9)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(31)
|
(74)
|
(82)
|
(91)
|
(70)
|
(37)
|
(39)
|
(38)
|
(231)
|
(225)
|
(218)
|
(212)
|
(241)
|
(243)
|
(241)
|
(241)
|
(272)
|
(275)
|
(275)
|
(274)
|
(193)
|
(196)
|
(197)
|
(198)
|
(116)
|
(160)
|
(168)
|
(174)
|
(124)
|
|
| Other |
(1)
|
1
|
(1)
|
1
|
(1)
|
(2)
|
2
|
1
|
2
|
10
|
8
|
8
|
(31)
|
0
|
(40)
|
(40)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
23
|
64
|
78
|
78
|
55
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
16
|
(7)
|
0
|
(0)
|
2 088
|
2 111
|
2 111
|
2 115
|
0
|
0
|
0
|
(37)
|
(32)
|
(47)
|
(48)
|
(46)
|
0
|
142
|
222
|
355
|
353
|
181
|
105
|
(9)
|
1
|
(6)
|
(14)
|
|
| Cash from Financing Activities |
178
N/A
|
218
+23%
|
185
-15%
|
110
-41%
|
(60)
N/A
|
(42)
+29%
|
22
N/A
|
23
+3%
|
25
+11%
|
54
+114%
|
11
-79%
|
(23)
N/A
|
(74)
-220%
|
(114)
-54%
|
19
N/A
|
121
+546%
|
82
-32%
|
87
+6%
|
(9)
N/A
|
(51)
-505%
|
11
N/A
|
38
+245%
|
3
-93%
|
(50)
N/A
|
83
N/A
|
113
+37%
|
162
+44%
|
87
-47%
|
(224)
N/A
|
(213)
+5%
|
(249)
-17%
|
(145)
+42%
|
133
N/A
|
119
-11%
|
147
+24%
|
168
+14%
|
(23)
N/A
|
84
N/A
|
18
-79%
|
69
+293%
|
130
+89%
|
(16)
N/A
|
23
N/A
|
(172)
N/A
|
(96)
+44%
|
(70)
+27%
|
(111)
-57%
|
(46)
+58%
|
(84)
-80%
|
(138)
-65%
|
(63)
+54%
|
3
N/A
|
(23)
N/A
|
28
N/A
|
41
+45%
|
42
+1%
|
(40)
N/A
|
(30)
+25%
|
19
N/A
|
(78)
N/A
|
29
N/A
|
11
-62%
|
(111)
N/A
|
81
N/A
|
65
-20%
|
2 179
+3 252%
|
1 878
-14%
|
1 535
-18%
|
1 515
-1%
|
(540)
N/A
|
(168)
+69%
|
(211)
-25%
|
(158)
+25%
|
(206)
-30%
|
(303)
-47%
|
(284)
+6%
|
(214)
+25%
|
(219)
-2%
|
31
N/A
|
224
+634%
|
265
+18%
|
142
-46%
|
(116)
N/A
|
(87)
+25%
|
(295)
-239%
|
(183)
+38%
|
(135)
+26%
|
(180)
-34%
|
|
| 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)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
1
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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 |
(231)
N/A
|
(175)
+24%
|
11
N/A
|
(223)
N/A
|
(155)
+31%
|
(162)
-5%
|
(153)
+6%
|
(84)
+45%
|
128
N/A
|
111
-13%
|
54
-51%
|
112
+106%
|
(41)
N/A
|
38
N/A
|
39
+1%
|
(54)
N/A
|
140
N/A
|
92
-35%
|
56
-38%
|
67
+20%
|
(51)
N/A
|
46
N/A
|
110
+137%
|
93
-15%
|
71
-23%
|
(26)
N/A
|
(42)
-63%
|
(48)
-15%
|
(26)
+45%
|
(2)
+94%
|
(61)
-3 494%
|
(52)
+15%
|
(88)
-70%
|
(115)
-30%
|
(26)
+78%
|
(43)
-67%
|
(34)
+20%
|
75
N/A
|
(41)
N/A
|
(4)
+91%
|
51
N/A
|
(60)
N/A
|
33
N/A
|
(56)
N/A
|
(136)
-141%
|
(63)
+54%
|
(85)
-35%
|
23
N/A
|
18
-19%
|
5
-73%
|
69
+1 316%
|
75
+8%
|
450
+502%
|
447
-1%
|
332
-26%
|
321
-3%
|
640
+99%
|
609
-5%
|
635
+4%
|
497
-22%
|
238
-52%
|
66
-72%
|
(6)
N/A
|
78
N/A
|
18
-77%
|
1 320
+7 114%
|
1 050
-20%
|
793
-24%
|
612
-23%
|
(253)
N/A
|
243
N/A
|
(320)
N/A
|
141
N/A
|
(735)
N/A
|
(58)
+92%
|
19
N/A
|
138
+614%
|
(86)
N/A
|
(39)
+54%
|
766
N/A
|
125
-84%
|
525
+320%
|
(345)
N/A
|
(449)
-30%
|
(1 211)
-169%
|
(1 001)
+17%
|
(940)
+6%
|
(867)
+8%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
13
N/A
|
178
+1 256%
|
29
-84%
|
(119)
N/A
|
(145)
-22%
|
(145)
0%
|
(86)
+41%
|
66
N/A
|
30
-54%
|
16
-46%
|
108
+560%
|
35
-68%
|
144
+314%
|
12
-92%
|
(183)
N/A
|
58
N/A
|
5
-91%
|
66
+1 147%
|
110
+66%
|
(73)
N/A
|
(13)
+82%
|
90
N/A
|
135
+51%
|
(17)
N/A
|
(136)
-694%
|
(219)
-61%
|
(149)
+32%
|
184
N/A
|
176
-4%
|
167
-5%
|
72
-57%
|
(215)
N/A
|
(207)
+4%
|
(146)
+30%
|
(184)
-26%
|
(11)
+94%
|
(8)
+28%
|
(69)
-763%
|
(83)
-21%
|
(102)
-23%
|
(66)
+35%
|
(3)
+95%
|
81
N/A
|
(63)
N/A
|
(16)
+74%
|
3
N/A
|
46
+1 724%
|
79
+72%
|
96
+23%
|
69
-28%
|
32
-55%
|
11
-65%
|
(20)
N/A
|
(131)
-545%
|
(143)
-9%
|
(132)
+7%
|
(173)
-31%
|
(90)
+48%
|
(131)
-46%
|
348
N/A
|
194
-44%
|
138
-29%
|
20
-86%
|
(78)
N/A
|
(79)
-2%
|
6
N/A
|
117
+1 811%
|
(25)
N/A
|
353
N/A
|
422
+19%
|
329
-22%
|
383
+16%
|
(144)
N/A
|
332
N/A
|
540
+63%
|
632
+17%
|
666
+5%
|
104
-84%
|
125
+20%
|
(73)
N/A
|
(101)
-39%
|
132
N/A
|
(172)
N/A
|
(168)
+2%
|
(71)
+58%
|
(222)
-215%
|
69
N/A
|
|