Ecovacs Robotics Co Ltd
SSE:603486
Cash Flow Statement
Cash Flow Statement
Ecovacs Robotics Co Ltd
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 |
(75)
|
(90)
|
(63)
|
(19)
|
(21)
|
(53)
|
7
|
(67)
|
(85)
|
(16)
|
(77)
|
(152)
|
(147)
|
(174)
|
(313)
|
(463)
|
(682)
|
(793)
|
(791)
|
(686)
|
(572)
|
(396)
|
(313)
|
|
Change in Working Capital |
(1 498)
|
(1 395)
|
(1 459)
|
(1 670)
|
(1 759)
|
(1 784)
|
(1 822)
|
(1 795)
|
(1 821)
|
(1 908)
|
(1 954)
|
(1 942)
|
(2 230)
|
(2 682)
|
(3 041)
|
(3 900)
|
(4 242)
|
(4 836)
|
(5 212)
|
(5 300)
|
(5 648)
|
(5 813)
|
(6 067)
|
|
Cash from Operating Activities |
381
N/A
|
334
-12%
|
(101)
N/A
|
15
N/A
|
123
+704%
|
91
-26%
|
403
+345%
|
262
-35%
|
212
-19%
|
351
+65%
|
576
+64%
|
1 197
+108%
|
1 389
+16%
|
1 412
+2%
|
1 404
-1%
|
1 757
+25%
|
1 824
+4%
|
1 924
+5%
|
1 633
-15%
|
1 727
+6%
|
1 530
-11%
|
1 692
+11%
|
1 765
+4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||
Capital Expenditures |
(76)
|
(157)
|
(189)
|
(315)
|
(427)
|
(426)
|
(406)
|
(312)
|
(214)
|
(117)
|
(124)
|
(135)
|
(144)
|
(225)
|
(275)
|
(376)
|
(390)
|
(423)
|
(538)
|
(677)
|
(1 138)
|
(1 157)
|
(1 181)
|
|
Other Items |
(43)
|
(526)
|
(508)
|
(39)
|
(75)
|
426
|
431
|
(36)
|
8
|
(9)
|
(20)
|
(65)
|
(47)
|
(203)
|
(218)
|
(834)
|
(831)
|
(483)
|
(1 747)
|
(620)
|
(514)
|
16
|
1 551
|
|
Cash from Investing Activities |
(120)
N/A
|
(682)
-471%
|
(697)
-2%
|
(354)
+49%
|
(502)
-42%
|
(0)
+100%
|
25
N/A
|
(348)
N/A
|
(207)
+41%
|
(126)
+39%
|
(144)
-15%
|
(200)
-38%
|
(191)
+4%
|
(428)
-124%
|
(493)
-15%
|
(1 211)
-146%
|
(1 222)
-1%
|
(905)
+26%
|
(2 285)
-152%
|
(1 297)
+43%
|
(1 651)
-27%
|
(1 141)
+31%
|
370
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||
Net Issuance of Debt |
0
|
4
|
126
|
32
|
48
|
157
|
104
|
141
|
32
|
(40)
|
(153)
|
(84)
|
(1)
|
(97)
|
(54)
|
970
|
0
|
1 083
|
1 683
|
500
|
1 270
|
740
|
50
|
|
Cash Paid for Dividends |
(0)
|
0
|
(1)
|
(2)
|
(3)
|
(164)
|
(167)
|
(172)
|
(172)
|
(13)
|
(11)
|
(4)
|
(3)
|
(289)
|
(291)
|
(288)
|
(291)
|
(636)
|
(633)
|
(643)
|
(645)
|
(535)
|
(537)
|
|
Other |
0
|
760
|
755
|
745
|
740
|
(21)
|
(19)
|
51
|
54
|
36
|
48
|
4
|
369
|
385
|
366
|
431
|
140
|
134
|
132
|
(8)
|
(165)
|
8
|
(52)
|
|
Cash from Financing Activities |
0
N/A
|
765
+254 767%
|
881
+15%
|
774
-12%
|
784
+1%
|
(29)
N/A
|
(82)
-183%
|
20
N/A
|
(87)
N/A
|
(17)
+80%
|
(116)
-573%
|
(84)
+27%
|
365
N/A
|
(2)
N/A
|
21
N/A
|
1 113
+5 274%
|
839
-25%
|
582
-31%
|
1 183
+103%
|
(151)
N/A
|
461
N/A
|
214
-54%
|
(539)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(18)
|
(13)
|
1
|
(1)
|
(0)
|
5
|
5
|
10
|
21
|
16
|
(9)
|
(34)
|
(45)
|
(55)
|
(42)
|
(48)
|
(54)
|
(0)
|
51
|
135
|
126
|
154
|
81
|
|
Net Change in Cash |
244
N/A
|
403
+66%
|
83
-79%
|
434
+425%
|
405
-7%
|
66
-84%
|
351
+432%
|
(56)
N/A
|
(60)
-7%
|
223
N/A
|
307
+38%
|
878
+186%
|
1 518
+73%
|
928
-39%
|
891
-4%
|
1 611
+81%
|
1 387
-14%
|
1 600
+15%
|
581
-64%
|
415
-29%
|
465
+12%
|
918
+97%
|
1 676
+83%
|
|
Free Cash Flow | ||||||||||||||||||||||||
Free Cash Flow |
305
N/A
|
178
-42%
|
(290)
N/A
|
(300)
-3%
|
(304)
-1%
|
(336)
-10%
|
(3)
+99%
|
(51)
-1 535%
|
(2)
+96%
|
234
N/A
|
452
+93%
|
1 062
+135%
|
1 245
+17%
|
1 188
-5%
|
1 129
-5%
|
1 381
+22%
|
1 434
+4%
|
1 501
+5%
|
1 094
-27%
|
1 051
-4%
|
393
-63%
|
535
+36%
|
584
+9%
|