Dasheng Times Cultural Investment Co Ltd
SSE:600892
Cash Flow Statement
Cash Flow Statement
Dasheng Times Cultural Investment 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 |
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(9)
|
(10)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(71)
|
(27)
|
(31)
|
(40)
|
17
|
(47)
|
(47)
|
(48)
|
(44)
|
(96)
|
(96)
|
(84)
|
(84)
|
(36)
|
(35)
|
(37)
|
(37)
|
(25)
|
(27)
|
(24)
|
(23)
|
(12)
|
(6)
|
(7)
|
(6)
|
1
|
(4)
|
(5)
|
(4)
|
(8)
|
(8)
|
(8)
|
(7)
|
(16)
|
(14)
|
(16)
|
(16)
|
(10)
|
(11)
|
|
| Change in Working Capital |
18
|
34
|
34
|
35
|
19
|
3
|
4
|
10
|
41
|
63
|
44
|
45
|
53
|
14
|
33
|
18
|
(22)
|
(11)
|
(12)
|
(11)
|
6
|
6
|
1
|
12
|
(14)
|
(3)
|
(44)
|
(58)
|
(16)
|
(21)
|
23
|
30
|
(22)
|
(10)
|
(10)
|
33
|
(7)
|
(8)
|
(8)
|
(55)
|
(3)
|
(4)
|
(5)
|
(6)
|
(12)
|
68
|
(29)
|
(36)
|
(49)
|
(17)
|
151
|
137
|
(99)
|
(250)
|
(347)
|
(353)
|
(129)
|
(123)
|
(133)
|
(129)
|
(130)
|
(132)
|
(142)
|
(153)
|
(152)
|
(160)
|
(163)
|
(172)
|
(177)
|
(178)
|
(199)
|
(185)
|
(184)
|
(187)
|
(191)
|
(221)
|
(245)
|
(239)
|
(209)
|
(181)
|
(176)
|
(190)
|
(198)
|
(284)
|
|
| Cash from Operating Activities |
10
N/A
|
20
+104%
|
18
-11%
|
15
-16%
|
5
-70%
|
(6)
N/A
|
(2)
+71%
|
6
N/A
|
10
+55%
|
11
+10%
|
8
-31%
|
3
-63%
|
(8)
N/A
|
(17)
-111%
|
(16)
+8%
|
(19)
-20%
|
3
N/A
|
4
+48%
|
2
-51%
|
(6)
N/A
|
(3)
+40%
|
(2)
+53%
|
(4)
-131%
|
11
N/A
|
(29)
N/A
|
(24)
+17%
|
(77)
-216%
|
(115)
-49%
|
(63)
+45%
|
(50)
+22%
|
(5)
+89%
|
(22)
-313%
|
(18)
+19%
|
(40)
-126%
|
(24)
+40%
|
71
N/A
|
19
-73%
|
74
+287%
|
102
+39%
|
58
-43%
|
108
+87%
|
61
-44%
|
25
-59%
|
26
+2%
|
(9)
N/A
|
48
N/A
|
52
+8%
|
72
+39%
|
182
+154%
|
230
+26%
|
186
-19%
|
134
-28%
|
55
-59%
|
(44)
N/A
|
(77)
-75%
|
(40)
+49%
|
(33)
+16%
|
(76)
-128%
|
(22)
+70%
|
15
N/A
|
36
+143%
|
63
+74%
|
90
+43%
|
123
+36%
|
92
-25%
|
106
+15%
|
74
-30%
|
7
-91%
|
6
-14%
|
6
-4%
|
34
+488%
|
38
+12%
|
26
-32%
|
17
-33%
|
(11)
N/A
|
(30)
-167%
|
(56)
-85%
|
(50)
+10%
|
(40)
+19%
|
(50)
-24%
|
(95)
-89%
|
(127)
-34%
|
(151)
-19%
|
(243)
-61%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(13)
|
0
|
(13)
|
(13)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(7)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(4)
|
(10)
|
(12)
|
(12)
|
(8)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(2)
|
(8)
|
|
| Other Items |
(9)
|
(9)
|
0
|
(8)
|
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
|
(6)
|
19
|
19
|
17
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(11)
|
(505)
|
(519)
|
(939)
|
(1 270)
|
(832)
|
(574)
|
(474)
|
(153)
|
(66)
|
(180)
|
(34)
|
49
|
(1)
|
(162)
|
54
|
(16)
|
1
|
30
|
(11)
|
(27)
|
(26)
|
(14)
|
(34)
|
12
|
16
|
21
|
47
|
26
|
15
|
3
|
10
|
66
|
97
|
94
|
86
|
30
|
2
|
3
|
(3)
|
(3)
|
|
| Cash from Investing Activities |
(11)
N/A
|
(11)
+5%
|
(11)
-2%
|
(11)
+2%
|
(0)
+96%
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-200%
|
0
N/A
|
(1)
N/A
|
(1)
+14%
|
(13)
-2 117%
|
(19)
-43%
|
6
N/A
|
6
N/A
|
16
+172%
|
22
+35%
|
(3)
N/A
|
(3)
N/A
|
(0)
+96%
|
(7)
-6 400%
|
(13)
-95%
|
(13)
N/A
|
(13)
+1%
|
(6)
+51%
|
0
N/A
|
(11)
N/A
|
(505)
-4 370%
|
(519)
-3%
|
(939)
-81%
|
(1 271)
-35%
|
(832)
+34%
|
(575)
+31%
|
(475)
+17%
|
(157)
+67%
|
(75)
+52%
|
(191)
-154%
|
(45)
+76%
|
41
N/A
|
(3)
N/A
|
(162)
-4 809%
|
53
N/A
|
(17)
N/A
|
0
N/A
|
30
+7 275%
|
(11)
N/A
|
(29)
-150%
|
(29)
-2%
|
(18)
+40%
|
(38)
-115%
|
9
N/A
|
15
+71%
|
20
+31%
|
46
+136%
|
25
-47%
|
14
-45%
|
2
-88%
|
9
+427%
|
63
+613%
|
94
+51%
|
91
-4%
|
83
-8%
|
30
-64%
|
1
-98%
|
1
+53%
|
(5)
N/A
|
(11)
-144%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Net Issuance of Debt |
(8)
|
(8)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(10)
|
(10)
|
0
|
0
|
0
|
10
|
18
|
18
|
18
|
7
|
(1)
|
(1)
|
8
|
7
|
6
|
5
|
(5)
|
27
|
27
|
105
|
125
|
105
|
65
|
26
|
27
|
(7)
|
32
|
(6)
|
(75)
|
(5)
|
(57)
|
(82)
|
(33)
|
(29)
|
0
|
53
|
70
|
24
|
9
|
143
|
30
|
129
|
150
|
317
|
388
|
496
|
560
|
256
|
272
|
60
|
45
|
45
|
15
|
15
|
0
|
0
|
(50)
|
(50)
|
(70)
|
(50)
|
(20)
|
(20)
|
(40)
|
(80)
|
(40)
|
(80)
|
(39)
|
0
|
(39)
|
(10)
|
0
|
0
|
(10)
|
0
|
11
|
11
|
23
|
|
| Cash Paid for Dividends |
(6)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(8)
|
(8)
|
(8)
|
(7)
|
(9)
|
(10)
|
(8)
|
0
|
(5)
|
(2)
|
(3)
|
0
|
0
|
0
|
(0)
|
(3)
|
(1)
|
(5)
|
(10)
|
(10)
|
(11)
|
(10)
|
(8)
|
(9)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(15)
|
(14)
|
(9)
|
(14)
|
(17)
|
(8)
|
(6)
|
(6)
|
3
|
(4)
|
(4)
|
(6)
|
(2)
|
(2)
|
(1)
|
3
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
6
|
2
|
(1)
|
(1)
|
(6)
|
(53)
|
(80)
|
(80)
|
(80)
|
1 361
|
1 389
|
1 199
|
1 300
|
(240)
|
(238)
|
(297)
|
(398)
|
(295)
|
(426)
|
(175)
|
(175)
|
(129)
|
(77)
|
(78)
|
(78)
|
(87)
|
0
|
(17)
|
(17)
|
(14)
|
(8)
|
(1)
|
(10)
|
(12)
|
(12)
|
(12)
|
(4)
|
(3)
|
(3)
|
(8)
|
(8)
|
(13)
|
(13)
|
(9)
|
22
|
72
|
90
|
123
|
185
|
|
| Cash from Financing Activities |
(13)
N/A
|
(13)
+6%
|
(6)
+56%
|
(6)
-4%
|
(3)
+53%
|
(3)
+4%
|
(4)
-69%
|
(10)
-127%
|
(10)
+1%
|
(10)
+4%
|
(8)
+19%
|
(2)
+73%
|
10
N/A
|
18
+82%
|
18
-4%
|
17
-3%
|
6
-64%
|
(4)
N/A
|
(4)
+5%
|
5
N/A
|
4
-22%
|
4
+10%
|
4
-16%
|
(6)
N/A
|
25
N/A
|
26
+2%
|
103
+300%
|
122
+19%
|
102
-17%
|
62
-40%
|
16
-74%
|
15
-5%
|
(17)
N/A
|
22
N/A
|
(15)
N/A
|
(79)
-437%
|
(11)
+87%
|
(66)
-530%
|
(88)
-33%
|
(41)
+54%
|
(85)
-108%
|
(58)
+32%
|
(27)
+54%
|
(10)
+62%
|
1 385
N/A
|
1 395
+1%
|
1 341
-4%
|
1 325
-1%
|
(121)
N/A
|
(98)
+19%
|
8
N/A
|
(20)
N/A
|
193
N/A
|
126
-35%
|
68
-46%
|
83
+23%
|
(83)
N/A
|
(45)
+46%
|
(46)
-2%
|
(75)
-64%
|
(84)
-11%
|
(60)
+28%
|
(72)
-19%
|
(81)
-13%
|
(73)
+11%
|
(92)
-27%
|
(68)
+26%
|
(38)
+44%
|
(38)
-1%
|
(59)
-53%
|
(89)
-53%
|
(48)
+46%
|
(87)
-79%
|
(48)
+44%
|
(30)
+39%
|
(50)
-67%
|
(24)
+51%
|
(21)
+12%
|
(20)
+7%
|
11
N/A
|
71
+536%
|
102
+44%
|
136
+33%
|
210
+55%
|
|
| 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)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(15)
N/A
|
(3)
+81%
|
2
N/A
|
(1)
N/A
|
2
N/A
|
(9)
N/A
|
(6)
+32%
|
(4)
+40%
|
(0)
+95%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
2
+186%
|
1
-30%
|
2
+50%
|
(2)
N/A
|
9
N/A
|
0
-96%
|
(2)
N/A
|
(1)
+60%
|
1
N/A
|
3
+383%
|
0
N/A
|
5
N/A
|
(4)
N/A
|
1
N/A
|
25
+2 191%
|
6
-75%
|
25
+295%
|
(7)
N/A
|
17
N/A
|
(0)
N/A
|
(18)
-9 050%
|
5
N/A
|
(41)
N/A
|
(11)
+73%
|
8
N/A
|
1
-89%
|
1
+44%
|
4
+223%
|
11
+150%
|
(4)
N/A
|
(2)
+56%
|
4
N/A
|
871
+21 670%
|
924
+6%
|
453
-51%
|
126
-72%
|
(771)
N/A
|
(443)
+43%
|
(280)
+37%
|
(43)
+85%
|
172
N/A
|
(109)
N/A
|
(55)
+50%
|
84
N/A
|
(120)
N/A
|
(283)
-136%
|
(15)
+95%
|
(77)
-408%
|
(47)
+39%
|
32
N/A
|
7
-78%
|
13
+82%
|
(10)
N/A
|
(4)
+64%
|
(32)
-809%
|
(22)
+30%
|
(17)
+22%
|
(33)
-92%
|
(9)
+72%
|
14
N/A
|
(47)
N/A
|
(29)
+38%
|
(32)
-9%
|
(17)
+47%
|
14
N/A
|
19
+35%
|
23
+20%
|
(9)
N/A
|
(23)
-164%
|
(24)
-4%
|
(20)
+16%
|
(45)
-126%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
19
+139%
|
16
-16%
|
13
-18%
|
4
-69%
|
(6)
N/A
|
(2)
+68%
|
6
N/A
|
10
+59%
|
11
+12%
|
8
-31%
|
3
-63%
|
(8)
N/A
|
(17)
-111%
|
(16)
+8%
|
(19)
-20%
|
3
N/A
|
4
+48%
|
2
-51%
|
(6)
N/A
|
(3)
+40%
|
(2)
+53%
|
(4)
-131%
|
10
N/A
|
(30)
N/A
|
(24)
+18%
|
(78)
-219%
|
(116)
-49%
|
(77)
+34%
|
(50)
+36%
|
(18)
+63%
|
(35)
-90%
|
(19)
+46%
|
(41)
-118%
|
(25)
+39%
|
69
N/A
|
19
-73%
|
67
+254%
|
89
+33%
|
45
-50%
|
95
+113%
|
61
-36%
|
25
-59%
|
26
+2%
|
(9)
N/A
|
47
N/A
|
51
+8%
|
71
+39%
|
181
+155%
|
230
+27%
|
186
-19%
|
131
-30%
|
45
-66%
|
(55)
N/A
|
(89)
-60%
|
(48)
+46%
|
(36)
+25%
|
(76)
-114%
|
(23)
+70%
|
14
N/A
|
35
+154%
|
63
+78%
|
90
+42%
|
121
+35%
|
89
-27%
|
103
+16%
|
70
-32%
|
4
-94%
|
5
+11%
|
5
+1%
|
33
+606%
|
37
+12%
|
25
-34%
|
16
-35%
|
(13)
N/A
|
(33)
-165%
|
(59)
-75%
|
(53)
+9%
|
(43)
+19%
|
(50)
-16%
|
(95)
-90%
|
(128)
-35%
|
(152)
-19%
|
(251)
-65%
|
|