Guangdong Ellington Electronics Technology Co Ltd
SSE:603328
Cash Flow Statement
Cash Flow Statement
Guangdong Ellington Electronics Technology Co 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
87
|
45
|
44
|
(16)
|
25
|
25
|
28
|
49
|
14
|
32
|
57
|
109
|
144
|
132
|
123
|
74
|
72
|
104
|
92
|
141
|
93
|
73
|
73
|
39
|
75
|
71
|
90
|
103
|
140
|
164
|
178
|
222
|
219
|
218
|
205
|
154
|
137
|
144
|
125
|
104
|
|
Change in Working Capital |
(599)
|
(501)
|
(483)
|
(529)
|
(538)
|
(559)
|
(580)
|
(546)
|
(559)
|
(546)
|
(561)
|
(588)
|
(585)
|
(587)
|
(575)
|
(533)
|
(540)
|
(531)
|
(494)
|
(513)
|
(523)
|
(515)
|
(555)
|
(535)
|
(505)
|
(502)
|
(478)
|
(446)
|
(431)
|
(411)
|
(420)
|
(441)
|
(449)
|
(454)
|
(461)
|
(477)
|
(464)
|
(498)
|
(513)
|
(539)
|
|
Cash from Operating Activities |
608
N/A
|
434
-29%
|
431
-1%
|
285
-34%
|
326
+14%
|
307
-6%
|
414
+35%
|
567
+37%
|
548
-3%
|
611
+12%
|
649
+6%
|
569
-12%
|
662
+16%
|
649
-2%
|
588
-9%
|
683
+16%
|
698
+2%
|
705
+1%
|
756
+7%
|
665
-12%
|
648
-3%
|
797
+23%
|
744
-7%
|
789
+6%
|
805
+2%
|
648
-19%
|
589
-9%
|
510
-13%
|
422
-17%
|
398
-6%
|
354
-11%
|
293
-17%
|
350
+19%
|
402
+15%
|
449
+12%
|
567
+26%
|
674
+19%
|
755
+12%
|
827
+10%
|
721
-13%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(62)
|
(59)
|
(76)
|
(90)
|
(94)
|
(101)
|
(98)
|
(109)
|
(121)
|
(125)
|
(128)
|
(132)
|
(123)
|
(124)
|
(151)
|
(212)
|
(245)
|
(259)
|
(220)
|
(158)
|
(149)
|
(157)
|
(197)
|
(215)
|
(200)
|
(227)
|
(215)
|
(209)
|
(226)
|
(388)
|
(448)
|
(517)
|
(512)
|
(349)
|
(277)
|
(243)
|
(386)
|
(376)
|
(409)
|
(380)
|
|
Other Items |
1
|
1
|
1
|
1
|
3
|
4
|
13
|
10
|
9
|
8
|
(9)
|
(71)
|
(72)
|
(103)
|
(121)
|
(462)
|
(382)
|
(1 151)
|
(1 202)
|
(405)
|
(362)
|
852
|
1 135
|
552
|
381
|
274
|
221
|
413
|
515
|
211
|
14
|
(67)
|
(511)
|
(815)
|
(790)
|
(872)
|
(961)
|
(607)
|
(446)
|
(560)
|
|
Cash from Investing Activities |
(61)
N/A
|
(58)
+6%
|
(76)
-31%
|
(90)
-18%
|
(91)
-2%
|
(97)
-6%
|
(86)
+12%
|
(99)
-16%
|
(112)
-13%
|
(117)
-4%
|
(137)
-17%
|
(203)
-48%
|
(195)
+4%
|
(227)
-17%
|
(273)
-20%
|
(674)
-147%
|
(627)
+7%
|
(1 409)
-125%
|
(1 422)
-1%
|
(564)
+60%
|
(511)
+9%
|
695
N/A
|
938
+35%
|
338
-64%
|
181
-46%
|
47
-74%
|
6
-88%
|
203
+3 405%
|
289
+42%
|
(176)
N/A
|
(433)
-146%
|
(584)
-35%
|
(1 023)
-75%
|
(1 164)
-14%
|
(1 067)
+8%
|
(1 115)
-4%
|
(1 347)
-21%
|
(983)
+27%
|
(856)
+13%
|
(940)
-10%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
381
|
126
|
95
|
98
|
(134)
|
84
|
18
|
(83)
|
|
Cash Paid for Dividends |
0
|
0
|
(29)
|
(29)
|
0
|
(112)
|
(84)
|
(83)
|
0
|
(220)
|
(220)
|
(220)
|
0
|
(497)
|
(747)
|
(747)
|
0
|
0
|
(853)
|
(853)
|
(854)
|
(854)
|
(1 450)
|
(1 450)
|
0
|
0
|
(350)
|
(469)
|
0
|
(569)
|
(220)
|
(100)
|
0
|
(1)
|
(70)
|
(71)
|
(72)
|
(72)
|
(152)
|
(151)
|
|
Other |
0
|
1 320
|
1 315
|
1 325
|
1 331
|
29
|
38
|
34
|
29
|
131
|
126
|
122
|
122
|
14
|
36
|
40
|
30
|
33
|
13
|
4
|
16
|
16
|
25
|
19
|
15
|
(12)
|
(53)
|
(71)
|
(82)
|
(43)
|
(9)
|
20
|
37
|
15
|
12
|
11
|
8
|
5
|
4
|
3
|
|
Cash from Financing Activities |
(103)
N/A
|
1 306
N/A
|
1 286
-1%
|
1 296
+1%
|
1 301
+0%
|
(84)
N/A
|
(46)
+45%
|
(50)
-7%
|
(54)
-10%
|
(89)
-64%
|
(94)
-5%
|
(98)
-4%
|
(98)
0%
|
(484)
-394%
|
(711)
-47%
|
(706)
+1%
|
(717)
-2%
|
(216)
+70%
|
(841)
-290%
|
(849)
-1%
|
(838)
+1%
|
(838)
0%
|
(1 425)
-70%
|
(1 431)
0%
|
(1 435)
0%
|
(1 462)
-2%
|
(403)
+72%
|
(540)
-34%
|
(551)
-2%
|
(612)
-11%
|
(229)
+63%
|
(80)
+65%
|
319
N/A
|
140
-56%
|
38
-73%
|
38
-1%
|
(197)
N/A
|
18
N/A
|
(129)
N/A
|
(231)
-79%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(22)
|
(5)
|
(1)
|
4
|
8
|
7
|
24
|
45
|
31
|
61
|
54
|
101
|
101
|
32
|
(17)
|
(103)
|
(144)
|
(88)
|
(34)
|
(18)
|
23
|
12
|
9
|
8
|
25
|
15
|
(9)
|
(20)
|
(27)
|
(32)
|
(20)
|
(11)
|
(14)
|
4
|
15
|
(3)
|
(3)
|
(10)
|
(31)
|
(5)
|
|
Net Change in Cash |
422
N/A
|
1 677
+298%
|
1 640
-2%
|
1 495
-9%
|
1 544
+3%
|
133
-91%
|
306
+130%
|
463
+51%
|
412
-11%
|
466
+13%
|
473
+1%
|
370
-22%
|
470
+27%
|
(30)
N/A
|
(412)
-1 256%
|
(799)
-94%
|
(790)
+1%
|
(1 008)
-28%
|
(1 540)
-53%
|
(766)
+50%
|
(678)
+11%
|
666
N/A
|
267
-60%
|
(297)
N/A
|
(425)
-43%
|
(752)
-77%
|
183
N/A
|
154
-16%
|
132
-14%
|
(423)
N/A
|
(327)
+23%
|
(383)
-17%
|
(368)
+4%
|
(619)
-68%
|
(565)
+9%
|
(514)
+9%
|
(874)
-70%
|
(221)
+75%
|
(189)
+14%
|
(455)
-141%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
546
N/A
|
375
-31%
|
355
-5%
|
195
-45%
|
232
+19%
|
207
-11%
|
315
+53%
|
458
+45%
|
427
-7%
|
486
+14%
|
521
+7%
|
437
-16%
|
540
+24%
|
524
-3%
|
437
-17%
|
471
+8%
|
453
-4%
|
446
-1%
|
536
+20%
|
507
-6%
|
499
-1%
|
640
+28%
|
547
-15%
|
575
+5%
|
604
+5%
|
421
-30%
|
373
-11%
|
301
-20%
|
195
-35%
|
10
-95%
|
(94)
N/A
|
(224)
-139%
|
(162)
+28%
|
52
N/A
|
172
+228%
|
324
+88%
|
288
-11%
|
378
+31%
|
417
+10%
|
341
-18%
|