Lanpec Technologies Ltd
SSE:601798
Cash Flow Statement
Cash Flow Statement
Lanpec Technologies Ltd
| 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 |
(97)
|
(86)
|
(95)
|
(90)
|
(85)
|
(80)
|
(64)
|
(83)
|
(72)
|
(73)
|
(78)
|
(58)
|
(58)
|
(56)
|
(54)
|
(44)
|
(42)
|
(42)
|
(37)
|
(32)
|
(48)
|
(54)
|
(51)
|
(59)
|
(53)
|
(44)
|
(38)
|
(34)
|
(31)
|
(34)
|
(38)
|
(43)
|
(49)
|
(64)
|
(58)
|
(42)
|
(54)
|
(44)
|
(60)
|
(61)
|
(52)
|
(47)
|
(38)
|
(39)
|
(33)
|
(32)
|
(35)
|
(28)
|
(25)
|
(35)
|
(52)
|
(63)
|
(65)
|
(67)
|
(61)
|
(78)
|
(74)
|
(72)
|
(64)
|
|
| Change in Working Capital |
(42)
|
(46)
|
(63)
|
(221)
|
(117)
|
(116)
|
(121)
|
(203)
|
(98)
|
(128)
|
(154)
|
(203)
|
(222)
|
(229)
|
(208)
|
(194)
|
(191)
|
(175)
|
(212)
|
(184)
|
(193)
|
(204)
|
(145)
|
(132)
|
(127)
|
(111)
|
(170)
|
(201)
|
(208)
|
(204)
|
(246)
|
(317)
|
(314)
|
(301)
|
(228)
|
(228)
|
(222)
|
(244)
|
(246)
|
(154)
|
(180)
|
(185)
|
(234)
|
(197)
|
(204)
|
(215)
|
(178)
|
(247)
|
(230)
|
(223)
|
(211)
|
(264)
|
(272)
|
(270)
|
(208)
|
(247)
|
(246)
|
(254)
|
(330)
|
|
| Cash from Operating Activities |
9
N/A
|
11
+17%
|
(43)
N/A
|
(117)
-175%
|
(178)
-52%
|
(115)
+35%
|
(83)
+28%
|
12
N/A
|
109
+835%
|
88
-19%
|
24
-73%
|
50
+108%
|
(17)
N/A
|
(19)
-9%
|
89
N/A
|
74
-17%
|
119
+61%
|
88
-26%
|
67
-24%
|
30
-55%
|
(29)
N/A
|
(33)
-14%
|
31
N/A
|
127
+307%
|
129
+2%
|
124
-4%
|
47
-62%
|
31
-35%
|
26
-16%
|
17
-32%
|
72
+314%
|
(25)
N/A
|
(37)
-51%
|
(127)
-245%
|
(151)
-19%
|
(205)
-36%
|
(181)
+11%
|
(24)
+87%
|
(32)
-33%
|
25
N/A
|
44
+76%
|
73
+65%
|
21
-71%
|
24
+11%
|
34
+45%
|
(42)
N/A
|
42
N/A
|
19
-55%
|
5
-71%
|
1
-74%
|
22
+1 454%
|
55
+150%
|
59
+9%
|
134
+127%
|
189
+41%
|
149
-21%
|
102
-31%
|
89
-13%
|
54
-39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(162)
|
(150)
|
(161)
|
(141)
|
(191)
|
(167)
|
(226)
|
(294)
|
(294)
|
(310)
|
(241)
|
(196)
|
(152)
|
(128)
|
(131)
|
(108)
|
(107)
|
(112)
|
(84)
|
(44)
|
(25)
|
(12)
|
(15)
|
(117)
|
(118)
|
(125)
|
(123)
|
(27)
|
(28)
|
(26)
|
(19)
|
(15)
|
(12)
|
(10)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(10)
|
(11)
|
(9)
|
(8)
|
(5)
|
(5)
|
(20)
|
(19)
|
(21)
|
(21)
|
|
| Other Items |
0
|
25
|
11
|
0
|
0
|
0
|
0
|
58
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
0
|
(22)
|
(8)
|
(5)
|
(173)
|
(188)
|
(176)
|
(180)
|
(35)
|
1
|
2
|
6
|
258
|
272
|
321
|
327
|
71
|
59
|
10
|
(0)
|
3
|
0
|
0
|
1
|
2
|
0
|
0
|
2
|
24
|
2
|
3
|
3
|
5
|
0
|
70
|
4
|
68
|
0
|
3
|
68
|
|
| Cash from Investing Activities |
(122)
N/A
|
(124)
-1%
|
(150)
-21%
|
(141)
+6%
|
(191)
-35%
|
(167)
+12%
|
(226)
-35%
|
(236)
-5%
|
(236)
N/A
|
(253)
-7%
|
(184)
+27%
|
(196)
-7%
|
(152)
+22%
|
(128)
+16%
|
(131)
-2%
|
(108)
+17%
|
(107)
+2%
|
(138)
-29%
|
(110)
+20%
|
(44)
+60%
|
(47)
-7%
|
(20)
+58%
|
(19)
+2%
|
(291)
-1 398%
|
(306)
-5%
|
(301)
+2%
|
(303)
-1%
|
(62)
+79%
|
(27)
+57%
|
(24)
+11%
|
(13)
+45%
|
243
N/A
|
261
+7%
|
312
+19%
|
318
+2%
|
60
-81%
|
50
-18%
|
0
N/A
|
(10)
N/A
|
(7)
+37%
|
(9)
-35%
|
(9)
+1%
|
(7)
+25%
|
(5)
+25%
|
(4)
+10%
|
(4)
+11%
|
(4)
+4%
|
19
N/A
|
(4)
N/A
|
(6)
-59%
|
(8)
-26%
|
(3)
+59%
|
(4)
-29%
|
64
N/A
|
(1)
N/A
|
48
N/A
|
49
+2%
|
(19)
N/A
|
47
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
182
|
192
|
13
|
(25)
|
5
|
55
|
113
|
155
|
115
|
50
|
64
|
10
|
(105)
|
(155)
|
(155)
|
(170)
|
(85)
|
(70)
|
(65)
|
(70)
|
(30)
|
10
|
(10)
|
270
|
320
|
295
|
345
|
110
|
(20)
|
(95)
|
(42)
|
(155)
|
(177)
|
34
|
(111)
|
47
|
157
|
91
|
45
|
(77)
|
(85)
|
(180)
|
(24)
|
(40)
|
(51)
|
(10)
|
(74)
|
15
|
25
|
30
|
(29)
|
(47)
|
(36)
|
(211)
|
(171)
|
(135)
|
(165)
|
(35)
|
(20)
|
|
| Cash Paid for Dividends |
(45)
|
(22)
|
(23)
|
(25)
|
(27)
|
(44)
|
(44)
|
(48)
|
(48)
|
(35)
|
(58)
|
(58)
|
(59)
|
(54)
|
(51)
|
(46)
|
(45)
|
(43)
|
(39)
|
(37)
|
(36)
|
(35)
|
(25)
|
(25)
|
(28)
|
(30)
|
(25)
|
(28)
|
(29)
|
(32)
|
(32)
|
(32)
|
(30)
|
(27)
|
(28)
|
(26)
|
(27)
|
(47)
|
(25)
|
(27)
|
(25)
|
(6)
|
(26)
|
(22)
|
(22)
|
(18)
|
(17)
|
(21)
|
(23)
|
(23)
|
(23)
|
(21)
|
(20)
|
(20)
|
(18)
|
(14)
|
(11)
|
(9)
|
(8)
|
|
| Other |
0
|
814
|
822
|
830
|
0
|
0
|
3
|
(2)
|
0
|
0
|
0
|
0
|
186
|
186
|
186
|
184
|
(2)
|
(2)
|
(2)
|
5
|
5
|
5
|
10
|
4
|
4
|
4
|
(2)
|
4
|
0
|
0
|
0
|
(2)
|
0
|
1
|
1
|
12
|
13
|
14
|
19
|
12
|
13
|
12
|
8
|
5
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
123
N/A
|
984
+701%
|
811
-18%
|
780
-4%
|
808
+4%
|
13
-98%
|
71
+440%
|
105
+47%
|
65
-38%
|
13
-80%
|
4
-72%
|
(48)
N/A
|
22
N/A
|
(24)
N/A
|
(20)
+15%
|
(32)
-62%
|
(131)
-307%
|
(115)
+12%
|
(106)
+8%
|
(103)
+3%
|
(61)
+41%
|
(20)
+68%
|
(25)
-25%
|
249
N/A
|
296
+19%
|
269
-9%
|
319
+18%
|
87
-73%
|
(45)
N/A
|
(123)
-172%
|
(70)
+43%
|
(189)
-170%
|
(206)
-9%
|
8
N/A
|
(138)
N/A
|
33
N/A
|
143
+335%
|
58
-60%
|
39
-33%
|
(92)
N/A
|
(97)
-6%
|
(174)
-79%
|
(43)
+75%
|
(57)
-33%
|
(71)
-23%
|
(28)
+60%
|
(91)
-224%
|
(8)
+91%
|
0
N/A
|
5
+1 171%
|
(54)
N/A
|
(41)
+24%
|
(29)
+28%
|
(204)
-595%
|
(162)
+20%
|
(207)
-28%
|
(234)
-13%
|
(102)
+56%
|
(86)
+16%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
2
|
1
|
2
|
3
|
2
|
2
|
1
|
4
|
2
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
10
N/A
|
872
+8 620%
|
619
-29%
|
522
-16%
|
439
-16%
|
(269)
N/A
|
(238)
+12%
|
(120)
+49%
|
(62)
+48%
|
(153)
-145%
|
(158)
-3%
|
(193)
-23%
|
(147)
+24%
|
(169)
-15%
|
(62)
+63%
|
(68)
-11%
|
(121)
-77%
|
(167)
-38%
|
(149)
+10%
|
(117)
+21%
|
(137)
-17%
|
(72)
+47%
|
(12)
+83%
|
86
N/A
|
121
+40%
|
93
-23%
|
63
-32%
|
56
-11%
|
(46)
N/A
|
(129)
-181%
|
(8)
+94%
|
32
N/A
|
20
-38%
|
193
+887%
|
34
-83%
|
(110)
N/A
|
14
N/A
|
36
+164%
|
(5)
N/A
|
(74)
-1 446%
|
(63)
+15%
|
(111)
-77%
|
(30)
+73%
|
(39)
-30%
|
(43)
-10%
|
(75)
-75%
|
(52)
+30%
|
30
N/A
|
2
-94%
|
0
-81%
|
(41)
N/A
|
10
N/A
|
26
+169%
|
(6)
N/A
|
26
N/A
|
(10)
N/A
|
(83)
-726%
|
(32)
+61%
|
15
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(152)
N/A
|
(139)
+9%
|
(204)
-47%
|
(258)
-27%
|
(369)
-43%
|
(283)
+23%
|
(309)
-9%
|
(282)
+9%
|
(184)
+35%
|
(222)
-20%
|
(217)
+2%
|
(146)
+33%
|
(170)
-16%
|
(147)
+13%
|
(42)
+71%
|
(35)
+18%
|
12
N/A
|
(24)
N/A
|
(17)
+29%
|
(15)
+16%
|
(54)
-267%
|
(45)
+16%
|
16
N/A
|
10
-40%
|
11
+11%
|
(0)
N/A
|
(76)
-18 800%
|
4
N/A
|
(3)
N/A
|
(8)
-189%
|
54
N/A
|
(40)
N/A
|
(48)
-22%
|
(137)
-183%
|
(160)
-17%
|
(215)
-34%
|
(191)
+11%
|
(34)
+82%
|
(42)
-24%
|
16
N/A
|
35
+121%
|
64
+82%
|
14
-79%
|
16
+21%
|
28
+67%
|
(49)
N/A
|
36
N/A
|
14
-60%
|
(1)
N/A
|
(8)
-1 123%
|
11
N/A
|
46
+312%
|
51
+10%
|
129
+154%
|
184
+43%
|
129
-30%
|
83
-36%
|
67
-19%
|
33
-51%
|
|