Sinoma Energy Conservation Ltd
SSE:603126
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sinoma Energy Conservation Ltd
SSE:603126
|
CN |
|
Wasion Holdings Ltd
HKEX:3393
|
HK |
Cash Flow Statement
Cash Flow Statement
Sinoma Energy Conservation Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(75)
|
(75)
|
(47)
|
(72)
|
(72)
|
(58)
|
(49)
|
(13)
|
(1)
|
(2)
|
(15)
|
(17)
|
(32)
|
(34)
|
(42)
|
(43)
|
(47)
|
(26)
|
(29)
|
(29)
|
(28)
|
(52)
|
(47)
|
(63)
|
(103)
|
(105)
|
(107)
|
(101)
|
(87)
|
(118)
|
(118)
|
(114)
|
(80)
|
(63)
|
(61)
|
(90)
|
(113)
|
(113)
|
(127)
|
(104)
|
(98)
|
(85)
|
(66)
|
(43)
|
(26)
|
(19)
|
(37)
|
(43)
|
|
| Change in Working Capital |
(239)
|
(215)
|
(155)
|
(193)
|
(201)
|
(229)
|
(242)
|
(240)
|
(256)
|
(231)
|
(271)
|
(329)
|
(337)
|
(383)
|
(334)
|
(322)
|
(344)
|
(350)
|
(379)
|
(293)
|
(332)
|
(362)
|
(345)
|
(413)
|
(409)
|
(379)
|
(393)
|
(312)
|
(279)
|
(221)
|
(238)
|
(335)
|
(361)
|
(402)
|
(400)
|
(424)
|
(455)
|
(474)
|
(487)
|
(472)
|
(470)
|
(491)
|
(482)
|
(462)
|
(440)
|
(459)
|
(461)
|
(505)
|
|
| Cash from Operating Activities |
250
N/A
|
157
-37%
|
95
-40%
|
202
+113%
|
120
-40%
|
234
+94%
|
255
+9%
|
217
-15%
|
328
+51%
|
364
+11%
|
391
+7%
|
371
-5%
|
276
-26%
|
154
-44%
|
69
-55%
|
(18)
N/A
|
(27)
-48%
|
(77)
-184%
|
94
N/A
|
297
+216%
|
129
-57%
|
298
+131%
|
176
-41%
|
121
-31%
|
161
+32%
|
228
+42%
|
276
+21%
|
145
-47%
|
123
-15%
|
37
-70%
|
(74)
N/A
|
45
N/A
|
211
+367%
|
84
-60%
|
128
+52%
|
135
+6%
|
(80)
N/A
|
(224)
-182%
|
(162)
+28%
|
171
N/A
|
77
-55%
|
159
+106%
|
4
-97%
|
(128)
N/A
|
25
N/A
|
154
+508%
|
112
-27%
|
160
+42%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(135)
|
(185)
|
(175)
|
(219)
|
(245)
|
(203)
|
(194)
|
(158)
|
(102)
|
(98)
|
(62)
|
(58)
|
(57)
|
(36)
|
(34)
|
(26)
|
(17)
|
(29)
|
(25)
|
(18)
|
(7)
|
(4)
|
(12)
|
(21)
|
(24)
|
(20)
|
(37)
|
(68)
|
(76)
|
(106)
|
(115)
|
(180)
|
(273)
|
(289)
|
(285)
|
(212)
|
(117)
|
(99)
|
(104)
|
(83)
|
(75)
|
(49)
|
(35)
|
(45)
|
(47)
|
(144)
|
(252)
|
(416)
|
|
| Other Items |
6
|
5
|
(264)
|
(259)
|
(257)
|
(256)
|
17
|
13
|
13
|
13
|
13
|
11
|
11
|
91
|
89
|
89
|
0
|
5
|
3
|
(1)
|
(1)
|
2
|
(2)
|
70
|
103
|
101
|
107
|
63
|
30
|
46
|
44
|
21
|
24
|
12
|
52
|
64
|
61
|
79
|
61
|
55
|
59
|
35
|
28
|
43
|
39
|
10
|
(7)
|
(4)
|
|
| Cash from Investing Activities |
(130)
N/A
|
(179)
-38%
|
(440)
-145%
|
(478)
-9%
|
(502)
-5%
|
(459)
+9%
|
(178)
+61%
|
(145)
+19%
|
(89)
+39%
|
(85)
+4%
|
(49)
+42%
|
(46)
+5%
|
(46)
+1%
|
55
N/A
|
55
-1%
|
63
+14%
|
70
+12%
|
(24)
N/A
|
(22)
+9%
|
(19)
+15%
|
(8)
+60%
|
(2)
+72%
|
(14)
-562%
|
49
N/A
|
78
+61%
|
81
+4%
|
70
-14%
|
(5)
N/A
|
(46)
-883%
|
(60)
-29%
|
(71)
-20%
|
(160)
-124%
|
(250)
-56%
|
(278)
-11%
|
(233)
+16%
|
(149)
+36%
|
(57)
+62%
|
(19)
+66%
|
(42)
-121%
|
(28)
+34%
|
(16)
+43%
|
(14)
+15%
|
(8)
+43%
|
(2)
+74%
|
(8)
-295%
|
(134)
-1 596%
|
(259)
-93%
|
(420)
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
4
|
93
|
44
|
108
|
68
|
(65)
|
(14)
|
(167)
|
0
|
(20)
|
(26)
|
22
|
(78)
|
(158)
|
(158)
|
(141)
|
(37)
|
4
|
9
|
(36)
|
(41)
|
(51)
|
(53)
|
(6)
|
(6)
|
24
|
54
|
54
|
42
|
44
|
64
|
56
|
111
|
82
|
27
|
125
|
90
|
129
|
201
|
122
|
137
|
110
|
43
|
70
|
57
|
189
|
401
|
490
|
|
| Cash Paid for Dividends |
0
|
0
|
(48)
|
(55)
|
(59)
|
(92)
|
(56)
|
(53)
|
(51)
|
(58)
|
(51)
|
(41)
|
(40)
|
(47)
|
(44)
|
(46)
|
(46)
|
(45)
|
(45)
|
(46)
|
(46)
|
(42)
|
(48)
|
(44)
|
(44)
|
(51)
|
(45)
|
(44)
|
(50)
|
(50)
|
(58)
|
(52)
|
(60)
|
(67)
|
(61)
|
(64)
|
(65)
|
(67)
|
(67)
|
(68)
|
(69)
|
(62)
|
(64)
|
(63)
|
(62)
|
(18)
|
(18)
|
(27)
|
|
| Other |
(65)
|
(96)
|
250
|
253
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
9
|
0
|
4
|
5
|
9
|
0
|
0
|
0
|
(3)
|
0
|
2
|
2
|
(1)
|
0
|
0
|
0
|
16
|
24
|
17
|
26
|
2
|
0
|
14
|
1
|
11
|
0
|
(1)
|
26
|
11
|
0
|
8
|
(15)
|
(16)
|
0
|
0
|
(9)
|
(3)
|
|
| Cash from Financing Activities |
(61)
N/A
|
43
N/A
|
246
+469%
|
306
+24%
|
266
-13%
|
130
-51%
|
(70)
N/A
|
(221)
-217%
|
(178)
+20%
|
(74)
+58%
|
(72)
+2%
|
(10)
+87%
|
(109)
-1 025%
|
(201)
-84%
|
(197)
+2%
|
(178)
+10%
|
(75)
+58%
|
(32)
+57%
|
(29)
+8%
|
(85)
-190%
|
(90)
-6%
|
(92)
-2%
|
(99)
-8%
|
(51)
+48%
|
(51)
+0%
|
(33)
+36%
|
3
N/A
|
26
+729%
|
16
-37%
|
11
-34%
|
32
+197%
|
5
-83%
|
58
+971%
|
30
-49%
|
(32)
N/A
|
72
N/A
|
36
-50%
|
61
+71%
|
160
+160%
|
66
-59%
|
80
+21%
|
55
-31%
|
(36)
N/A
|
(9)
+76%
|
(21)
-150%
|
171
N/A
|
374
+119%
|
460
+23%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
0
|
0
|
0
|
3
|
6
|
(1)
|
0
|
(3)
|
(7)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
(1)
|
1
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(8)
|
(1)
|
(1)
|
3
|
8
|
4
|
3
|
2
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
0
|
1
|
0
|
2
|
1
|
|
| Net Change in Cash |
58
N/A
|
21
-64%
|
(98)
N/A
|
31
N/A
|
(116)
N/A
|
(93)
+20%
|
13
N/A
|
(149)
N/A
|
61
N/A
|
202
+229%
|
263
+30%
|
315
+20%
|
121
-62%
|
8
-93%
|
(73)
N/A
|
(134)
-83%
|
(34)
+75%
|
(134)
-299%
|
42
N/A
|
193
+356%
|
32
-83%
|
206
+536%
|
66
-68%
|
118
+79%
|
188
+60%
|
276
+47%
|
348
+26%
|
163
-53%
|
90
-45%
|
(17)
N/A
|
(121)
-622%
|
(110)
+9%
|
18
N/A
|
(161)
N/A
|
(130)
+20%
|
62
N/A
|
(97)
N/A
|
(180)
-86%
|
(45)
+75%
|
208
N/A
|
139
-33%
|
198
+42%
|
(43)
N/A
|
(139)
-222%
|
(3)
+98%
|
191
N/A
|
229
+20%
|
200
-13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
114
N/A
|
(28)
N/A
|
(80)
-192%
|
(17)
+79%
|
(125)
-639%
|
31
N/A
|
60
+96%
|
59
-2%
|
226
+281%
|
266
+18%
|
329
+24%
|
313
-5%
|
219
-30%
|
118
-46%
|
35
-70%
|
(45)
N/A
|
(44)
+1%
|
(106)
-139%
|
69
N/A
|
279
+305%
|
122
-56%
|
294
+141%
|
164
-44%
|
100
-39%
|
136
+36%
|
208
+52%
|
238
+15%
|
77
-68%
|
47
-39%
|
(69)
N/A
|
(188)
-175%
|
(135)
+28%
|
(63)
+54%
|
(205)
-228%
|
(157)
+24%
|
(78)
+51%
|
(197)
-154%
|
(323)
-64%
|
(265)
+18%
|
88
N/A
|
2
-98%
|
110
+4 921%
|
(31)
N/A
|
(173)
-459%
|
(21)
+88%
|
10
N/A
|
(140)
N/A
|
(257)
-84%
|
|