Shenzhen Gongjin Electronics Co Ltd
SSE:603118
Cash Flow Statement
Cash Flow Statement
Shenzhen Gongjin Electronics Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
168
|
169
|
138
|
149
|
151
|
215
|
199
|
211
|
264
|
231
|
219
|
250
|
253
|
314
|
396
|
413
|
535
|
536
|
524
|
491
|
403
|
365
|
333
|
334
|
327
|
392
|
441
|
418
|
409
|
351
|
298
|
341
|
403
|
495
|
517
|
480
|
|
Change in Working Capital |
(846)
|
(878)
|
(910)
|
(915)
|
(942)
|
(965)
|
(951)
|
(964)
|
(970)
|
(931)
|
(1 007)
|
(1 019)
|
(1 050)
|
(1 091)
|
(1 025)
|
(1 048)
|
(1 075)
|
(1 145)
|
(1 182)
|
(1 163)
|
(1 100)
|
(1 031)
|
(1 043)
|
(1 102)
|
(1 161)
|
(1 265)
|
(1 280)
|
(1 223)
|
(1 265)
|
(1 209)
|
(1 237)
|
(1 281)
|
(1 415)
|
(1 306)
|
(1 284)
|
(1 232)
|
|
Cash from Operating Activities |
312
N/A
|
(69)
N/A
|
(175)
-152%
|
(35)
+80%
|
(105)
-198%
|
553
N/A
|
503
-9%
|
617
+23%
|
894
+45%
|
675
-24%
|
822
+22%
|
582
-29%
|
204
-65%
|
244
+19%
|
125
-49%
|
162
+30%
|
516
+218%
|
512
-1%
|
698
+36%
|
938
+34%
|
945
+1%
|
886
-6%
|
558
-37%
|
533
-4%
|
333
-38%
|
186
-44%
|
157
-16%
|
158
+0%
|
411
+161%
|
298
-28%
|
492
+65%
|
525
+7%
|
370
-30%
|
672
+82%
|
993
+48%
|
569
-43%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(192)
|
(235)
|
(272)
|
(460)
|
(524)
|
(622)
|
(550)
|
(389)
|
(346)
|
(288)
|
(459)
|
(497)
|
(541)
|
(537)
|
(423)
|
(470)
|
(479)
|
(458)
|
(408)
|
(304)
|
(323)
|
(275)
|
(282)
|
(359)
|
(322)
|
(322)
|
(361)
|
(341)
|
(335)
|
(387)
|
(422)
|
(452)
|
(503)
|
(522)
|
(514)
|
(528)
|
|
Other Items |
2
|
1
|
(529)
|
(56)
|
4
|
(24)
|
(563)
|
(1 107)
|
(1 580)
|
(1 239)
|
(179)
|
(201)
|
735
|
359
|
177
|
242
|
(358)
|
(294)
|
(54)
|
(501)
|
(571)
|
(128)
|
(203)
|
167
|
177
|
(485)
|
372
|
173
|
279
|
517
|
(67)
|
76
|
619
|
600
|
296
|
465
|
|
Cash from Investing Activities |
(190)
N/A
|
(234)
-23%
|
(801)
-242%
|
(516)
+36%
|
(520)
-1%
|
(645)
-24%
|
(1 113)
-72%
|
(1 496)
-34%
|
(1 926)
-29%
|
(1 527)
+21%
|
(638)
+58%
|
(698)
-9%
|
194
N/A
|
(177)
N/A
|
(246)
-39%
|
(228)
+7%
|
(837)
-266%
|
(752)
+10%
|
(462)
+39%
|
(805)
-74%
|
(894)
-11%
|
(403)
+55%
|
(485)
-20%
|
(192)
+60%
|
(145)
+24%
|
(808)
-455%
|
12
N/A
|
(168)
N/A
|
(56)
+67%
|
130
N/A
|
(489)
N/A
|
(376)
+23%
|
116
N/A
|
78
-33%
|
(219)
N/A
|
(63)
+71%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(24)
|
583
|
466
|
(47)
|
61
|
(366)
|
217
|
731
|
269
|
126
|
(331)
|
(603)
|
(98)
|
(177)
|
(87)
|
(68)
|
(263)
|
(158)
|
(122)
|
49
|
651
|
222
|
466
|
247
|
(238)
|
82
|
(384)
|
(284)
|
795
|
1 057
|
2 090
|
3 032
|
287
|
137
|
(825)
|
(1 176)
|
|
Cash Paid for Dividends |
(95)
|
(91)
|
(167)
|
(171)
|
(93)
|
0
|
(85)
|
(80)
|
(84)
|
(85)
|
(113)
|
(110)
|
(118)
|
(118)
|
(51)
|
(55)
|
(41)
|
(43)
|
(418)
|
(418)
|
(423)
|
(428)
|
(118)
|
(116)
|
(110)
|
(104)
|
(113)
|
(112)
|
(110)
|
(110)
|
(126)
|
(133)
|
(142)
|
(147)
|
(145)
|
(153)
|
|
Other |
(12)
|
847
|
841
|
845
|
1 012
|
(45)
|
1 100
|
880
|
677
|
826
|
(261)
|
407
|
377
|
229
|
425
|
(30)
|
134
|
443
|
199
|
357
|
(45)
|
(380)
|
(386)
|
(538)
|
82
|
532
|
424
|
438
|
(737)
|
(1 183)
|
(1 553)
|
(1 849)
|
151
|
310
|
1 110
|
1 572
|
|
Cash from Financing Activities |
(132)
N/A
|
1 338
N/A
|
1 140
-15%
|
628
-45%
|
980
+56%
|
(503)
N/A
|
1 232
N/A
|
1 530
+24%
|
861
-44%
|
867
+1%
|
(705)
N/A
|
(306)
+57%
|
162
N/A
|
(66)
N/A
|
287
N/A
|
(153)
N/A
|
(169)
-11%
|
243
N/A
|
(341)
N/A
|
(12)
+96%
|
183
N/A
|
(586)
N/A
|
(38)
+94%
|
(407)
-981%
|
(266)
+35%
|
510
N/A
|
(72)
N/A
|
42
N/A
|
(52)
N/A
|
(236)
-353%
|
411
N/A
|
1 051
+156%
|
297
-72%
|
300
+1%
|
140
-53%
|
243
+73%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
7
|
7
|
1
|
2
|
(3)
|
4
|
13
|
19
|
18
|
7
|
2
|
(17)
|
(36)
|
(14)
|
(3)
|
4
|
18
|
5
|
12
|
8
|
21
|
15
|
(14)
|
(16)
|
(27)
|
(32)
|
(16)
|
(15)
|
(14)
|
13
|
25
|
25
|
24
|
13
|
(1)
|
|
Net Change in Cash |
(7)
N/A
|
1 042
N/A
|
171
-84%
|
79
-54%
|
357
+355%
|
(599)
N/A
|
627
N/A
|
664
+6%
|
(152)
N/A
|
34
N/A
|
(513)
N/A
|
(419)
+18%
|
543
N/A
|
(35)
N/A
|
152
N/A
|
(223)
N/A
|
(487)
-118%
|
21
N/A
|
(100)
N/A
|
133
N/A
|
242
+83%
|
(83)
N/A
|
51
N/A
|
(79)
N/A
|
(95)
-20%
|
(138)
-45%
|
65
N/A
|
15
-76%
|
288
+1 779%
|
179
-38%
|
427
+139%
|
1 225
+187%
|
808
-34%
|
1 074
+33%
|
927
-14%
|
748
-19%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
121
N/A
|
(304)
N/A
|
(447)
-47%
|
(495)
-11%
|
(629)
-27%
|
(69)
+89%
|
(47)
+32%
|
228
N/A
|
548
+140%
|
387
-29%
|
363
-6%
|
85
-77%
|
(337)
N/A
|
(293)
+13%
|
(299)
-2%
|
(308)
-3%
|
37
N/A
|
54
+46%
|
290
+434%
|
634
+119%
|
622
-2%
|
611
-2%
|
276
-55%
|
174
-37%
|
10
-94%
|
(136)
N/A
|
(203)
-49%
|
(183)
+10%
|
77
N/A
|
(89)
N/A
|
70
N/A
|
73
+5%
|
(133)
N/A
|
150
N/A
|
478
+219%
|
41
-91%
|