Nanjing Panda Electronics Co Ltd
SSE:600775
Cash Flow Statement
Cash Flow Statement
Nanjing Panda 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 |
(62)
|
(103)
|
(88)
|
(99)
|
(22)
|
25
|
6
|
16
|
(40)
|
(45)
|
(44)
|
(51)
|
(49)
|
(48)
|
(47)
|
(46)
|
(48)
|
(52)
|
(55)
|
(63)
|
(81)
|
(82)
|
(91)
|
(93)
|
(74)
|
(84)
|
(82)
|
(91)
|
(96)
|
(104)
|
(117)
|
(115)
|
(114)
|
(85)
|
(77)
|
(67)
|
(47)
|
(77)
|
(68)
|
(77)
|
(98)
|
(98)
|
(106)
|
(101)
|
(83)
|
(108)
|
(129)
|
(122)
|
(112)
|
(80)
|
(55)
|
(58)
|
(69)
|
(78)
|
(89)
|
(111)
|
(101)
|
(114)
|
(113)
|
(90)
|
(110)
|
(94)
|
(71)
|
(68)
|
(256)
|
(255)
|
(255)
|
(285)
|
(74)
|
(71)
|
(71)
|
(38)
|
(57)
|
(61)
|
(59)
|
(74)
|
(99)
|
(112)
|
(128)
|
(135)
|
(115)
|
(85)
|
(68)
|
(59)
|
(61)
|
(77)
|
(83)
|
(80)
|
|
| Change in Working Capital |
(167)
|
(485)
|
(1 169)
|
(1 072)
|
(437)
|
(191)
|
730
|
740
|
145
|
399
|
74
|
(46)
|
309
|
233
|
358
|
252
|
(136)
|
(183)
|
(133)
|
(50)
|
29
|
44
|
(9)
|
(51)
|
(1)
|
9
|
(57)
|
(87)
|
(148)
|
(160)
|
(90)
|
(107)
|
(156)
|
(201)
|
(162)
|
(207)
|
(222)
|
(192)
|
(112)
|
(21)
|
(503)
|
(588)
|
(804)
|
(917)
|
(646)
|
(769)
|
(721)
|
(818)
|
(612)
|
(491)
|
(487)
|
(414)
|
(554)
|
(582)
|
(603)
|
(688)
|
(539)
|
(532)
|
(559)
|
(540)
|
(551)
|
(532)
|
(527)
|
(420)
|
(649)
|
(670)
|
(644)
|
(698)
|
(622)
|
(700)
|
(705)
|
(711)
|
(648)
|
(648)
|
(687)
|
(665)
|
(590)
|
(581)
|
(608)
|
(650)
|
(649)
|
(662)
|
(633)
|
(630)
|
(705)
|
(689)
|
(690)
|
(689)
|
|
| Cash from Operating Activities |
22
N/A
|
247
+1 024%
|
(289)
N/A
|
(546)
-89%
|
(396)
+28%
|
(205)
+48%
|
454
N/A
|
516
+14%
|
182
-65%
|
276
+51%
|
118
-57%
|
86
-27%
|
249
+191%
|
266
+7%
|
217
-18%
|
182
-16%
|
(32)
N/A
|
(129)
-302%
|
(170)
-32%
|
(143)
+16%
|
(111)
+23%
|
(14)
+88%
|
31
N/A
|
62
+100%
|
248
+302%
|
132
-47%
|
82
-38%
|
60
-27%
|
(165)
N/A
|
(66)
+60%
|
(1)
+98%
|
(60)
-4 179%
|
(190)
-217%
|
(281)
-48%
|
(242)
+14%
|
(133)
+45%
|
(82)
+38%
|
(136)
-66%
|
(65)
+52%
|
(94)
-44%
|
9
N/A
|
199
+2 185%
|
20
-90%
|
(9)
N/A
|
44
N/A
|
(118)
N/A
|
82
N/A
|
75
-8%
|
109
+45%
|
270
+148%
|
224
-17%
|
114
-49%
|
53
-54%
|
173
+225%
|
108
-37%
|
287
+165%
|
158
-45%
|
(133)
N/A
|
(112)
+16%
|
(141)
-26%
|
46
N/A
|
(70)
N/A
|
(124)
-78%
|
(149)
-20%
|
(341)
-129%
|
(44)
+87%
|
50
N/A
|
238
+377%
|
535
+125%
|
418
-22%
|
401
-4%
|
294
-27%
|
208
-29%
|
315
+51%
|
347
+10%
|
240
-31%
|
150
-37%
|
(72)
N/A
|
(72)
+0%
|
23
N/A
|
(66)
N/A
|
85
N/A
|
(70)
N/A
|
(242)
-247%
|
(265)
-10%
|
(256)
+3%
|
(277)
-8%
|
(16)
+94%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(49)
|
(27)
|
(59)
|
(70)
|
(37)
|
(36)
|
(32)
|
(11)
|
(25)
|
(27)
|
(22)
|
(137)
|
(125)
|
(128)
|
(140)
|
(71)
|
(94)
|
(107)
|
(110)
|
(83)
|
(75)
|
(56)
|
(62)
|
(65)
|
(88)
|
(107)
|
(106)
|
(104)
|
(112)
|
(110)
|
(99)
|
(83)
|
(42)
|
(37)
|
(40)
|
(63)
|
(133)
|
(184)
|
(199)
|
(212)
|
(208)
|
(206)
|
(228)
|
(227)
|
(180)
|
(161)
|
(133)
|
(125)
|
(193)
|
(168)
|
(164)
|
(164)
|
(104)
|
(94)
|
(86)
|
(71)
|
(92)
|
(88)
|
(85)
|
(102)
|
(92)
|
(99)
|
(143)
|
(175)
|
(197)
|
(201)
|
(160)
|
(117)
|
(71)
|
(69)
|
(62)
|
(65)
|
(50)
|
(41)
|
(39)
|
(20)
|
(20)
|
(14)
|
(11)
|
(11)
|
(14)
|
(25)
|
(26)
|
(31)
|
(38)
|
(27)
|
(41)
|
(47)
|
|
| Other Items |
(45)
|
175
|
506
|
458
|
(300)
|
(275)
|
(495)
|
(438)
|
256
|
136
|
126
|
92
|
222
|
222
|
238
|
282
|
186
|
187
|
204
|
271
|
309
|
308
|
163
|
(27)
|
234
|
234
|
356
|
426
|
35
|
210
|
212
|
216
|
336
|
161
|
163
|
227
|
287
|
287
|
294
|
(445)
|
153
|
(163)
|
(192)
|
245
|
(410)
|
(20)
|
(2)
|
351
|
355
|
284
|
332
|
278
|
402
|
217
|
156
|
(16)
|
(81)
|
56
|
114
|
559
|
173
|
100
|
75
|
(111)
|
154
|
353
|
341
|
(23)
|
(142)
|
(171)
|
(199)
|
(0)
|
(431)
|
(220)
|
(414)
|
(476)
|
57
|
23
|
177
|
127
|
(106)
|
(91)
|
(143)
|
(131)
|
141
|
(62)
|
295
|
250
|
|
| Cash from Investing Activities |
(93)
N/A
|
148
N/A
|
447
+203%
|
388
-13%
|
(336)
N/A
|
(311)
+8%
|
(527)
-69%
|
(448)
+15%
|
231
N/A
|
108
-53%
|
104
-4%
|
(45)
N/A
|
97
N/A
|
94
-3%
|
98
+4%
|
211
+115%
|
92
-56%
|
80
-13%
|
94
+17%
|
188
+101%
|
234
+25%
|
253
+8%
|
101
-60%
|
(91)
N/A
|
146
N/A
|
127
-13%
|
250
+96%
|
323
+29%
|
(77)
N/A
|
100
N/A
|
113
+13%
|
133
+18%
|
293
+121%
|
124
-58%
|
123
-1%
|
165
+34%
|
154
-7%
|
104
-33%
|
95
-8%
|
(657)
N/A
|
(55)
+92%
|
(370)
-573%
|
(419)
-13%
|
18
N/A
|
(590)
N/A
|
(181)
+69%
|
(135)
+25%
|
225
N/A
|
162
-28%
|
116
-28%
|
168
+44%
|
114
-32%
|
298
+162%
|
124
-58%
|
70
-44%
|
(87)
N/A
|
(173)
-100%
|
(32)
+81%
|
29
N/A
|
457
+1 461%
|
81
-82%
|
1
-99%
|
(67)
N/A
|
(286)
-325%
|
(44)
+85%
|
152
N/A
|
180
+18%
|
(140)
N/A
|
(213)
-52%
|
(239)
-13%
|
(262)
-9%
|
(65)
+75%
|
(481)
-637%
|
(261)
+46%
|
(452)
-73%
|
(496)
-10%
|
36
N/A
|
9
-75%
|
166
+1 758%
|
116
-30%
|
(119)
N/A
|
(116)
+3%
|
(169)
-46%
|
(162)
+5%
|
103
N/A
|
(89)
N/A
|
255
N/A
|
203
-20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
253
|
124
|
1 093
|
(110)
|
92
|
(46)
|
(1 130)
|
(66)
|
(139)
|
(20)
|
14
|
(102)
|
41
|
(131)
|
(171)
|
(37)
|
(179)
|
(122)
|
(82)
|
(132)
|
(61)
|
(66)
|
(66)
|
(61)
|
(212)
|
(187)
|
(85)
|
(72)
|
98
|
23
|
(126)
|
(58)
|
(119)
|
1
|
127
|
64
|
(3)
|
58
|
74
|
(45)
|
(261)
|
(463)
|
(485)
|
(249)
|
(69)
|
83
|
(20)
|
(200)
|
(30)
|
0
|
(80)
|
0
|
40
|
0
|
45
|
45
|
5
|
0
|
50
|
50
|
50
|
50
|
(45)
|
(45)
|
(45)
|
0
|
(50)
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(77)
|
(83)
|
(1 100)
|
(115)
|
(54)
|
(64)
|
975
|
5
|
(59)
|
(52)
|
(62)
|
(69)
|
(59)
|
(57)
|
(49)
|
(50)
|
(58)
|
(58)
|
(101)
|
(95)
|
(109)
|
(105)
|
(60)
|
(64)
|
(39)
|
(34)
|
(30)
|
(23)
|
(28)
|
(29)
|
(29)
|
(32)
|
(32)
|
(31)
|
(54)
|
(67)
|
(68)
|
(70)
|
(91)
|
(74)
|
(70)
|
(94)
|
(130)
|
(123)
|
(69)
|
(106)
|
(23)
|
(114)
|
(104)
|
(103)
|
(103)
|
(78)
|
(104)
|
(107)
|
(115)
|
(112)
|
(66)
|
(63)
|
(55)
|
(63)
|
(67)
|
(68)
|
(68)
|
(69)
|
(76)
|
(76)
|
(75)
|
(16)
|
(17)
|
0
|
0
|
(68)
|
(24)
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(424)
|
(374)
|
(288)
|
(247)
|
8
|
0
|
73
|
28
|
(1)
|
(1)
|
(20)
|
0
|
(25)
|
(24)
|
0
|
0
|
(49)
|
(49)
|
15
|
37
|
26
|
18
|
(18)
|
(55)
|
0
|
(8)
|
(21)
|
(4)
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
34
|
0
|
1 331
|
1 329
|
1 259
|
0
|
(10)
|
(8)
|
(90)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
0
|
167
|
167
|
(5)
|
3
|
(25)
|
41
|
78
|
104
|
99
|
43
|
39
|
53
|
52
|
42
|
(5)
|
0
|
(47)
|
(74)
|
(71)
|
(71)
|
(41)
|
(41)
|
39
|
34
|
72
|
86
|
30
|
28
|
(9)
|
5
|
|
| Cash from Financing Activities |
(249)
N/A
|
(333)
-34%
|
(295)
+11%
|
(471)
-60%
|
45
N/A
|
(153)
N/A
|
(83)
+46%
|
(33)
+60%
|
(198)
-495%
|
(72)
+63%
|
(69)
+5%
|
(191)
-179%
|
(42)
+78%
|
(213)
-406%
|
(245)
-15%
|
(112)
+54%
|
(286)
-156%
|
(229)
+20%
|
(168)
+27%
|
(190)
-13%
|
(144)
+24%
|
(154)
-7%
|
(144)
+6%
|
(180)
-25%
|
(250)
-39%
|
(228)
+9%
|
(136)
+41%
|
(98)
+28%
|
70
N/A
|
11
-85%
|
(154)
N/A
|
(92)
+40%
|
(152)
-64%
|
(31)
+79%
|
74
N/A
|
(3)
N/A
|
(36)
-1 186%
|
21
N/A
|
1 314
+6 069%
|
1 210
-8%
|
928
-23%
|
734
-21%
|
(625)
N/A
|
(381)
+39%
|
(228)
+40%
|
(77)
+66%
|
(94)
-22%
|
(365)
-288%
|
(130)
+64%
|
(209)
-61%
|
(178)
+15%
|
(73)
+59%
|
(64)
+13%
|
(67)
-6%
|
(70)
-4%
|
(67)
+4%
|
67
N/A
|
70
+5%
|
162
+131%
|
154
-5%
|
(22)
N/A
|
(15)
+31%
|
(138)
-799%
|
(73)
+47%
|
(44)
+40%
|
(17)
+61%
|
(26)
-51%
|
(24)
+9%
|
(28)
-18%
|
(57)
-105%
|
(8)
+87%
|
(26)
-238%
|
(29)
-11%
|
0
N/A
|
(71)
N/A
|
(87)
-23%
|
(84)
+4%
|
(66)
+22%
|
(35)
+46%
|
(36)
-2%
|
27
N/A
|
3
-89%
|
41
+1 325%
|
68
+66%
|
30
-55%
|
28
-8%
|
(9)
N/A
|
5
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
(0)
|
(0)
|
(5)
|
(0)
|
(1)
|
(1)
|
3
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(9)
|
(9)
|
(7)
|
(14)
|
0
|
0
|
(4)
|
(1)
|
0
|
(0)
|
1
|
3
|
(1)
|
(4)
|
1
|
5
|
(4)
|
(4)
|
(5)
|
(5)
|
(0)
|
2
|
2
|
(6)
|
(8)
|
(8)
|
(10)
|
(4)
|
0
|
1
|
2
|
4
|
3
|
4
|
5
|
1
|
2
|
3
|
3
|
3
|
0
|
0
|
(1)
|
(2)
|
|
| Net Change in Cash |
(321)
N/A
|
62
N/A
|
(137)
N/A
|
(630)
-360%
|
(686)
-9%
|
(669)
+2%
|
(155)
+77%
|
35
N/A
|
215
+523%
|
312
+45%
|
154
-51%
|
(151)
N/A
|
305
N/A
|
148
-51%
|
70
-53%
|
281
+300%
|
(227)
N/A
|
(278)
-23%
|
(249)
+11%
|
(146)
+41%
|
(22)
+85%
|
84
N/A
|
(9)
N/A
|
(210)
-2 158%
|
144
N/A
|
31
-78%
|
197
+532%
|
285
+45%
|
(172)
N/A
|
44
N/A
|
(43)
N/A
|
(20)
+54%
|
(49)
-144%
|
(189)
-289%
|
(45)
+76%
|
30
N/A
|
34
+16%
|
(13)
N/A
|
1 343
N/A
|
458
-66%
|
881
+93%
|
563
-36%
|
(1 024)
N/A
|
(372)
+64%
|
(783)
-111%
|
(385)
+51%
|
(154)
+60%
|
(78)
+49%
|
141
N/A
|
177
+25%
|
209
+18%
|
154
-26%
|
288
+87%
|
229
-20%
|
108
-53%
|
136
+25%
|
50
-63%
|
(99)
N/A
|
79
N/A
|
475
+499%
|
101
-79%
|
(88)
N/A
|
(334)
-282%
|
(512)
-53%
|
(429)
+16%
|
93
N/A
|
206
+122%
|
68
-67%
|
286
+318%
|
114
-60%
|
122
+6%
|
200
+64%
|
(301)
N/A
|
22
N/A
|
(175)
N/A
|
(340)
-94%
|
106
N/A
|
(125)
N/A
|
63
N/A
|
104
+66%
|
(156)
N/A
|
(25)
+84%
|
(195)
-681%
|
(333)
-70%
|
(132)
+60%
|
(317)
-140%
|
(32)
+90%
|
189
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(27)
N/A
|
220
N/A
|
(348)
N/A
|
(616)
-77%
|
(432)
+30%
|
(242)
+44%
|
422
N/A
|
505
+20%
|
157
-69%
|
249
+58%
|
96
-61%
|
(51)
N/A
|
124
N/A
|
138
+11%
|
77
-44%
|
110
+43%
|
(126)
N/A
|
(236)
-86%
|
(280)
-19%
|
(226)
+19%
|
(185)
+18%
|
(70)
+62%
|
(31)
+55%
|
(3)
+90%
|
159
N/A
|
25
-85%
|
(24)
N/A
|
(44)
-86%
|
(276)
-525%
|
(176)
+36%
|
(100)
+43%
|
(143)
-42%
|
(232)
-63%
|
(318)
-37%
|
(281)
+11%
|
(195)
+31%
|
(215)
-10%
|
(320)
-49%
|
(264)
+17%
|
(305)
-16%
|
(199)
+35%
|
(7)
+96%
|
(207)
-2 700%
|
(236)
-14%
|
(136)
+42%
|
(279)
-105%
|
(52)
+82%
|
(50)
+3%
|
(84)
-68%
|
102
N/A
|
59
-42%
|
(50)
N/A
|
(51)
-2%
|
79
N/A
|
22
-72%
|
216
+876%
|
65
-70%
|
(221)
N/A
|
(197)
+11%
|
(243)
-23%
|
(46)
+81%
|
(169)
-265%
|
(267)
-58%
|
(324)
-21%
|
(538)
-66%
|
(245)
+55%
|
(110)
+55%
|
121
N/A
|
464
+285%
|
349
-25%
|
339
-3%
|
229
-32%
|
158
-31%
|
274
+73%
|
308
+13%
|
220
-29%
|
130
-41%
|
(86)
N/A
|
(83)
+3%
|
12
N/A
|
(80)
N/A
|
60
N/A
|
(96)
N/A
|
(272)
-184%
|
(303)
-11%
|
(283)
+7%
|
(317)
-12%
|
(63)
+80%
|
|