Qingdao Vland Biotech INC
SSE:603739
Cash Flow Statement
Cash Flow Statement
Qingdao Vland Biotech INC
| 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 | |||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(63)
|
(58)
|
(60)
|
(56)
|
(49)
|
(46)
|
(39)
|
(42)
|
(48)
|
(46)
|
(55)
|
(60)
|
(58)
|
(63)
|
(52)
|
(53)
|
(45)
|
(52)
|
(67)
|
(67)
|
(81)
|
(77)
|
(79)
|
(86)
|
(84)
|
(87)
|
(88)
|
(88)
|
|
| Change in Working Capital |
(303)
|
(302)
|
(310)
|
(360)
|
(321)
|
(304)
|
(319)
|
(283)
|
(307)
|
(340)
|
(313)
|
(305)
|
(370)
|
(362)
|
(372)
|
(402)
|
(389)
|
(389)
|
(428)
|
(421)
|
(385)
|
(390)
|
(378)
|
(415)
|
(386)
|
(414)
|
(408)
|
(381)
|
|
| Cash from Operating Activities |
86
N/A
|
122
+42%
|
90
-26%
|
101
+12%
|
65
-36%
|
79
+21%
|
97
+22%
|
145
+50%
|
173
+19%
|
179
+3%
|
167
-7%
|
164
-1%
|
90
-46%
|
81
-9%
|
89
+10%
|
50
-44%
|
95
+91%
|
120
+26%
|
100
-17%
|
106
+6%
|
154
+45%
|
127
-18%
|
185
+46%
|
172
-7%
|
195
+14%
|
217
+11%
|
153
-29%
|
166
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(72)
|
(86)
|
(78)
|
(99)
|
(120)
|
(115)
|
(143)
|
(203)
|
(212)
|
(282)
|
(358)
|
(452)
|
(494)
|
(583)
|
(536)
|
(383)
|
(342)
|
(234)
|
(181)
|
(163)
|
(216)
|
(159)
|
(191)
|
(183)
|
(105)
|
(129)
|
(84)
|
(85)
|
|
| Other Items |
1
|
(168)
|
(218)
|
(194)
|
(174)
|
26
|
94
|
65
|
116
|
41
|
(206)
|
(136)
|
(113)
|
(82)
|
173
|
83
|
(86)
|
(107)
|
(141)
|
(187)
|
(81)
|
(95)
|
(23)
|
56
|
62
|
68
|
94
|
40
|
|
| Cash from Investing Activities |
(70)
N/A
|
(254)
-261%
|
(296)
-17%
|
(293)
+1%
|
(295)
0%
|
(89)
+70%
|
(49)
+46%
|
(138)
-184%
|
(96)
+31%
|
(241)
-152%
|
(564)
-134%
|
(588)
-4%
|
(607)
-3%
|
(664)
-9%
|
(364)
+45%
|
(300)
+18%
|
(428)
-43%
|
(342)
+20%
|
(322)
+6%
|
(350)
-9%
|
(297)
+15%
|
(254)
+14%
|
(214)
+16%
|
(127)
+41%
|
(42)
+67%
|
(60)
-42%
|
10
N/A
|
(46)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Debt |
30
|
(19)
|
(64)
|
(64)
|
(68)
|
57
|
7
|
38
|
36
|
(16)
|
(21)
|
(2)
|
168
|
225
|
359
|
427
|
286
|
276
|
368
|
250
|
200
|
177
|
61
|
100
|
(73)
|
(45)
|
(167)
|
(160)
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(38)
|
(38)
|
(38)
|
0
|
(46)
|
(49)
|
(53)
|
(55)
|
(41)
|
(38)
|
(40)
|
(42)
|
(42)
|
(46)
|
(55)
|
(55)
|
(53)
|
(52)
|
|
| Other |
(59)
|
350
|
354
|
347
|
344
|
(9)
|
(7)
|
(0)
|
(4)
|
(5)
|
490
|
483
|
451
|
448
|
(15)
|
(1)
|
(5)
|
(3)
|
(35)
|
(36)
|
(4)
|
(7)
|
(18)
|
(65)
|
(14)
|
(14)
|
(18)
|
25
|
|
| Cash from Financing Activities |
(29)
N/A
|
331
N/A
|
259
-22%
|
252
-3%
|
243
-3%
|
15
-94%
|
(34)
N/A
|
4
N/A
|
(0)
N/A
|
(54)
-53 400%
|
432
N/A
|
443
+3%
|
581
+31%
|
635
+9%
|
298
-53%
|
377
+27%
|
228
-40%
|
218
-4%
|
292
+34%
|
175
-40%
|
156
-11%
|
127
-19%
|
1
-99%
|
(12)
N/A
|
(141)
-1 085%
|
(114)
+19%
|
(238)
-108%
|
(186)
+22%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(13)
N/A
|
199
N/A
|
53
-73%
|
60
+12%
|
15
-76%
|
5
-65%
|
15
+188%
|
11
-22%
|
76
+567%
|
(115)
N/A
|
34
N/A
|
20
-42%
|
62
+214%
|
52
-15%
|
23
-55%
|
127
+444%
|
(104)
N/A
|
(3)
+97%
|
70
N/A
|
(69)
N/A
|
14
N/A
|
0
-99%
|
(27)
N/A
|
33
N/A
|
12
-64%
|
42
+263%
|
(75)
N/A
|
(66)
+12%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
36
+154%
|
12
-66%
|
2
-83%
|
(55)
N/A
|
(36)
+35%
|
(46)
-30%
|
(57)
-24%
|
(39)
+32%
|
(103)
-165%
|
(191)
-86%
|
(288)
-51%
|
(404)
-40%
|
(501)
-24%
|
(447)
+11%
|
(333)
+26%
|
(247)
+26%
|
(114)
+54%
|
(81)
+29%
|
(56)
+30%
|
(62)
-10%
|
(32)
+48%
|
(6)
+82%
|
(11)
-92%
|
91
N/A
|
88
-3%
|
69
-21%
|
81
+16%
|
|