Jianmin Pharmaceutical Group Co Ltd
SSE:600976
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Jianmin Pharmaceutical Group Co Ltd
SSE:600976
|
CN |
|
Concejo AB (publ)
STO:CNCJO B
|
SE |
Cash Flow Statement
Cash Flow Statement
Jianmin Pharmaceutical Group 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(59)
|
(77)
|
(63)
|
(61)
|
(65)
|
(60)
|
(54)
|
(62)
|
(54)
|
(49)
|
(49)
|
(43)
|
(51)
|
(54)
|
(61)
|
(64)
|
(49)
|
(55)
|
(70)
|
(77)
|
(85)
|
(89)
|
(86)
|
(84)
|
(80)
|
(85)
|
(81)
|
(85)
|
(97)
|
(101)
|
(100)
|
(102)
|
(101)
|
(98)
|
(92)
|
(96)
|
(102)
|
(95)
|
(112)
|
(114)
|
(106)
|
(108)
|
(122)
|
(122)
|
(122)
|
(135)
|
(119)
|
(116)
|
(111)
|
(114)
|
(122)
|
(141)
|
(145)
|
(159)
|
(167)
|
(168)
|
(160)
|
(156)
|
(146)
|
(131)
|
(151)
|
(121)
|
(135)
|
(135)
|
(146)
|
(185)
|
(206)
|
(231)
|
(228)
|
(234)
|
(228)
|
(236)
|
(255)
|
(250)
|
(266)
|
(267)
|
(278)
|
(272)
|
(243)
|
(223)
|
(202)
|
(200)
|
(187)
|
(191)
|
|
| Change in Working Capital |
(145)
|
(188)
|
(115)
|
(104)
|
(130)
|
(124)
|
(150)
|
(155)
|
(118)
|
(119)
|
(125)
|
(142)
|
(74)
|
(57)
|
(89)
|
(43)
|
(179)
|
(219)
|
(141)
|
(174)
|
(93)
|
(59)
|
(100)
|
(78)
|
(160)
|
(178)
|
(202)
|
(261)
|
(151)
|
(161)
|
(160)
|
(129)
|
(259)
|
(183)
|
(211)
|
(233)
|
(300)
|
(258)
|
(282)
|
(276)
|
(284)
|
(313)
|
(299)
|
(361)
|
(392)
|
(456)
|
(488)
|
(479)
|
(462)
|
(514)
|
(548)
|
(566)
|
(609)
|
(598)
|
(634)
|
(723)
|
(719)
|
(748)
|
(743)
|
(724)
|
(759)
|
(743)
|
(699)
|
(673)
|
(733)
|
(785)
|
(877)
|
(939)
|
(1 133)
|
(1 179)
|
(1 204)
|
(1 246)
|
(1 136)
|
(1 192)
|
(1 296)
|
(1 346)
|
(1 469)
|
(1 490)
|
(1 551)
|
(1 631)
|
(1 576)
|
(1 644)
|
(1 640)
|
(1 644)
|
|
| Cash from Operating Activities |
4
N/A
|
(21)
N/A
|
18
N/A
|
(16)
N/A
|
(35)
-118%
|
7
N/A
|
7
-3%
|
0
-97%
|
56
+28 000%
|
22
-62%
|
34
+58%
|
74
+117%
|
(7)
N/A
|
40
N/A
|
29
-28%
|
46
+59%
|
125
+174%
|
119
-5%
|
124
+4%
|
102
-18%
|
67
-35%
|
65
-2%
|
89
+37%
|
124
+39%
|
150
+21%
|
91
-39%
|
(23)
N/A
|
(53)
-130%
|
(76)
-43%
|
(27)
+64%
|
61
N/A
|
69
+14%
|
98
+42%
|
75
-24%
|
67
-11%
|
67
+0%
|
45
-32%
|
89
+96%
|
56
-37%
|
56
-1%
|
103
+85%
|
107
+4%
|
130
+21%
|
49
-62%
|
48
-1%
|
2
-97%
|
21
+1 280%
|
87
+321%
|
114
+31%
|
41
-64%
|
54
+32%
|
72
+33%
|
35
-51%
|
93
+163%
|
130
+40%
|
92
-29%
|
64
-31%
|
73
+15%
|
41
-44%
|
35
-14%
|
74
+114%
|
81
+9%
|
83
+2%
|
149
+80%
|
126
-16%
|
175
+39%
|
175
0%
|
253
+44%
|
248
-2%
|
99
-60%
|
266
+168%
|
165
-38%
|
216
+31%
|
270
+25%
|
211
-22%
|
285
+35%
|
268
-6%
|
284
+6%
|
245
-14%
|
206
-16%
|
234
+14%
|
261
+11%
|
235
-10%
|
268
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(58)
|
(61)
|
(39)
|
(101)
|
(19)
|
(17)
|
(10)
|
62
|
(17)
|
(16)
|
(16)
|
(17)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(12)
|
(13)
|
(15)
|
(15)
|
(13)
|
(13)
|
(11)
|
(5)
|
(4)
|
(4)
|
(5)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(13)
|
(24)
|
(28)
|
(25)
|
(24)
|
(27)
|
(26)
|
(37)
|
(41)
|
(30)
|
(31)
|
(24)
|
(25)
|
(29)
|
(31)
|
(32)
|
(32)
|
(42)
|
(40)
|
(40)
|
(41)
|
(42)
|
(46)
|
(52)
|
(67)
|
(69)
|
(71)
|
(69)
|
(56)
|
(46)
|
(48)
|
(45)
|
(55)
|
(56)
|
(50)
|
(51)
|
(56)
|
(68)
|
(74)
|
(81)
|
(66)
|
(65)
|
(70)
|
(88)
|
(115)
|
(120)
|
(124)
|
(112)
|
(107)
|
|
| Other Items |
1
|
(4)
|
(86)
|
28
|
(72)
|
(66)
|
18
|
(46)
|
6
|
8
|
7
|
(9)
|
(24)
|
(121)
|
(48)
|
(51)
|
(1)
|
150
|
67
|
128
|
86
|
35
|
(131)
|
(169)
|
(184)
|
(305)
|
(41)
|
(39)
|
0
|
121
|
197
|
61
|
33
|
3
|
(161)
|
(59)
|
(121)
|
(25)
|
(87)
|
97
|
12
|
256
|
226
|
(173)
|
(36)
|
(86)
|
42
|
288
|
119
|
(90)
|
(163)
|
(305)
|
(107)
|
(174)
|
(99)
|
14
|
(28)
|
17
|
3
|
32
|
88
|
48
|
(10)
|
(37)
|
(119)
|
(68)
|
38
|
52
|
64
|
121
|
(80)
|
(80)
|
(75)
|
(6)
|
169
|
(172)
|
(13)
|
(121)
|
(185)
|
114
|
(127)
|
(38)
|
(13)
|
(16)
|
|
| Cash from Investing Activities |
(56)
N/A
|
(65)
-15%
|
(125)
-93%
|
(73)
+41%
|
(90)
-23%
|
(83)
+8%
|
8
N/A
|
16
+96%
|
(11)
N/A
|
(8)
+28%
|
(10)
-21%
|
(26)
-167%
|
(34)
-28%
|
(131)
-290%
|
(57)
+56%
|
(59)
-4%
|
(10)
+84%
|
138
N/A
|
54
-61%
|
113
+111%
|
72
-37%
|
23
-68%
|
(143)
N/A
|
(180)
-26%
|
(190)
-5%
|
(310)
-63%
|
(46)
+85%
|
(44)
+3%
|
(8)
+82%
|
112
N/A
|
187
+67%
|
51
-73%
|
24
-54%
|
(6)
N/A
|
(172)
-2 860%
|
(72)
+58%
|
(145)
-101%
|
(53)
+64%
|
(113)
-115%
|
72
N/A
|
(15)
N/A
|
229
N/A
|
189
-18%
|
(214)
N/A
|
(65)
+69%
|
(117)
-78%
|
18
N/A
|
263
+1 346%
|
89
-66%
|
(121)
N/A
|
(194)
-61%
|
(337)
-73%
|
(149)
+56%
|
(214)
-44%
|
(139)
+35%
|
(28)
+80%
|
(71)
-155%
|
(29)
+59%
|
(50)
-72%
|
(35)
+29%
|
18
N/A
|
(23)
N/A
|
(79)
-237%
|
(92)
-18%
|
(165)
-79%
|
(116)
+30%
|
(6)
+94%
|
(3)
+49%
|
7
N/A
|
70
+852%
|
(131)
N/A
|
(136)
-4%
|
(143)
-5%
|
(80)
+44%
|
88
N/A
|
(239)
N/A
|
(77)
+68%
|
(191)
-147%
|
(273)
-43%
|
(1)
+100%
|
(247)
-38 936%
|
(162)
+34%
|
(124)
+23%
|
(123)
+1%
|
|
| 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
|
97
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(41)
|
0
|
(368)
|
(396)
|
35
|
0
|
(24)
|
(13)
|
(28)
|
(33)
|
(10)
|
(40)
|
(5)
|
71
|
96
|
106
|
20
|
(137)
|
(150)
|
(138)
|
(80)
|
4
|
(21)
|
(55)
|
6
|
28
|
71
|
93
|
30
|
(15)
|
(45)
|
(35)
|
(30)
|
(6)
|
(6)
|
(6)
|
16
|
0
|
47
|
45
|
35
|
35
|
5
|
7
|
5
|
0
|
(25)
|
(25)
|
(22)
|
7
|
29
|
21
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
0
|
(8)
|
25
|
25
|
25
|
18
|
(2)
|
(23)
|
33
|
58
|
45
|
57
|
6
|
6
|
62
|
65
|
63
|
17
|
(35)
|
|
| Cash Paid for Dividends |
(33)
|
(35)
|
(29)
|
(22)
|
(10)
|
(9)
|
(9)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(8)
|
(10)
|
(14)
|
(14)
|
(19)
|
(18)
|
(8)
|
(8)
|
(21)
|
(19)
|
(22)
|
(22)
|
(45)
|
(46)
|
(49)
|
(48)
|
(61)
|
(62)
|
(68)
|
0
|
(67)
|
(64)
|
(60)
|
0
|
(60)
|
(61)
|
(62)
|
(62)
|
(62)
|
(61)
|
(62)
|
0
|
(36)
|
(36)
|
(34)
|
0
|
(19)
|
(19)
|
(20)
|
0
|
(35)
|
(35)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(25)
|
(33)
|
(32)
|
(32)
|
(63)
|
(57)
|
(59)
|
(59)
|
(126)
|
(126)
|
(124)
|
0
|
(154)
|
(155)
|
(156)
|
(157)
|
(188)
|
(189)
|
(188)
|
(188)
|
(142)
|
(141)
|
|
| Other |
390
|
391
|
371
|
404
|
0
|
30
|
23
|
(1)
|
(3)
|
(1)
|
6
|
(2)
|
0
|
(1)
|
20
|
20
|
(0)
|
275
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
11
|
(2)
|
(1)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
50
|
0
|
81
|
81
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(2)
|
(30)
|
(71)
|
(57)
|
(64)
|
(7)
|
23
|
2
|
10
|
(140)
|
(34)
|
(16)
|
3
|
12
|
1
|
18
|
(9)
|
22
|
27
|
(9)
|
1
|
|
| Cash from Financing Activities |
317
N/A
|
316
0%
|
(26)
N/A
|
(14)
+47%
|
25
N/A
|
24
-4%
|
(41)
N/A
|
(53)
-28%
|
(39)
+27%
|
(41)
-7%
|
(10)
+75%
|
(48)
-368%
|
(10)
+79%
|
64
N/A
|
107
+67%
|
116
+8%
|
6
-95%
|
124
+2 002%
|
(189)
N/A
|
(176)
+7%
|
(88)
+50%
|
(279)
-216%
|
(42)
+85%
|
(74)
-77%
|
(16)
+78%
|
6
N/A
|
26
+336%
|
46
+80%
|
(19)
N/A
|
(52)
-178%
|
(107)
-107%
|
(98)
+9%
|
(98)
+0%
|
(84)
+14%
|
(71)
+15%
|
(69)
+3%
|
(44)
+36%
|
0
N/A
|
(14)
N/A
|
(16)
-18%
|
(78)
-390%
|
(78)
N/A
|
(108)
-38%
|
(106)
+2%
|
(7)
+93%
|
0
N/A
|
20
N/A
|
20
N/A
|
(55)
N/A
|
(26)
+52%
|
(20)
+25%
|
(27)
-39%
|
(18)
+36%
|
(46)
-162%
|
(54)
-17%
|
(45)
+17%
|
(27)
+40%
|
(27)
0%
|
(27)
N/A
|
(28)
-6%
|
(32)
-12%
|
(31)
+1%
|
(5)
+83%
|
(14)
-166%
|
(43)
-201%
|
(83)
-96%
|
(129)
-54%
|
(95)
+26%
|
(41)
+57%
|
(11)
+74%
|
(106)
-893%
|
(117)
-11%
|
(189)
-62%
|
(124)
+34%
|
(111)
+10%
|
(105)
+6%
|
(86)
+18%
|
(148)
-73%
|
(163)
-9%
|
(135)
+17%
|
(101)
+26%
|
(99)
+2%
|
(133)
-35%
|
(175)
-31%
|
|
| 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 |
265
N/A
|
231
-13%
|
(132)
N/A
|
(103)
+22%
|
(99)
+3%
|
(52)
+48%
|
(26)
+50%
|
(36)
-40%
|
7
N/A
|
(28)
N/A
|
14
N/A
|
(1)
N/A
|
(51)
-10 020%
|
(26)
+49%
|
79
N/A
|
102
+29%
|
122
+19%
|
381
+213%
|
(11)
N/A
|
39
N/A
|
50
+29%
|
(191)
N/A
|
(96)
+50%
|
(130)
-36%
|
(55)
+57%
|
(213)
-284%
|
(43)
+80%
|
(51)
-18%
|
(102)
-101%
|
33
N/A
|
141
+327%
|
22
-84%
|
24
+9%
|
(14)
N/A
|
(176)
-1 123%
|
(74)
+58%
|
(143)
-94%
|
(8)
+95%
|
(70)
-821%
|
112
N/A
|
10
-91%
|
258
+2 588%
|
211
-18%
|
(271)
N/A
|
(24)
+91%
|
(123)
-402%
|
59
N/A
|
370
+530%
|
148
-60%
|
(106)
N/A
|
(160)
-51%
|
(292)
-83%
|
(131)
+55%
|
(168)
-27%
|
(63)
+62%
|
20
N/A
|
(34)
N/A
|
17
N/A
|
(36)
N/A
|
(29)
+20%
|
61
N/A
|
27
-56%
|
(1)
N/A
|
43
N/A
|
(82)
N/A
|
(24)
+70%
|
40
N/A
|
154
+285%
|
215
+39%
|
159
-26%
|
29
-82%
|
(88)
N/A
|
(117)
-33%
|
66
N/A
|
187
+185%
|
(59)
N/A
|
105
N/A
|
(56)
N/A
|
(191)
-240%
|
70
N/A
|
(113)
N/A
|
0
N/A
|
(23)
N/A
|
(30)
-31%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(54)
N/A
|
(82)
-53%
|
(21)
+74%
|
(117)
-459%
|
(53)
+55%
|
(10)
+82%
|
(3)
+68%
|
62
N/A
|
40
-36%
|
5
-86%
|
18
+230%
|
57
+220%
|
(17)
N/A
|
31
N/A
|
20
-36%
|
37
+89%
|
117
+215%
|
107
-8%
|
111
+4%
|
87
-21%
|
52
-40%
|
53
+1%
|
77
+46%
|
114
+48%
|
145
+27%
|
87
-40%
|
(27)
N/A
|
(58)
-112%
|
(84)
-45%
|
(36)
+58%
|
51
N/A
|
59
+15%
|
89
+51%
|
67
-25%
|
56
-16%
|
54
-4%
|
22
-60%
|
61
+184%
|
31
-49%
|
32
+1%
|
76
+143%
|
81
+6%
|
93
+15%
|
8
-91%
|
19
+124%
|
(29)
N/A
|
(3)
+88%
|
63
N/A
|
84
+35%
|
10
-88%
|
23
+121%
|
40
+79%
|
(7)
N/A
|
53
N/A
|
90
+71%
|
51
-43%
|
21
-59%
|
27
+29%
|
(12)
N/A
|
(33)
-175%
|
5
N/A
|
11
+110%
|
14
+30%
|
94
+575%
|
80
-15%
|
127
+59%
|
130
+3%
|
197
+51%
|
192
-3%
|
49
-75%
|
215
+341%
|
109
-49%
|
148
+35%
|
196
+32%
|
130
-34%
|
219
+68%
|
204
-7%
|
214
+5%
|
156
-27%
|
91
-42%
|
114
+25%
|
137
+20%
|
123
-10%
|
160
+30%
|
|