GuangDong Gensho Logistics Co Ltd
SSE:603813
Cash Flow Statement
Cash Flow Statement
GuangDong Gensho Logistics Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(43)
|
(25)
|
(22)
|
(17)
|
(16)
|
(20)
|
(23)
|
(29)
|
(33)
|
(34)
|
(37)
|
(34)
|
(26)
|
(26)
|
(24)
|
(22)
|
(28)
|
(19)
|
(22)
|
(24)
|
(22)
|
(27)
|
(22)
|
(17)
|
(19)
|
(20)
|
(23)
|
(27)
|
(23)
|
(22)
|
(19)
|
(15)
|
(15)
|
(17)
|
|
| Change in Working Capital |
(101)
|
(68)
|
(72)
|
(84)
|
(91)
|
(93)
|
(101)
|
(101)
|
(105)
|
(110)
|
(127)
|
(124)
|
(111)
|
(115)
|
(107)
|
(107)
|
(120)
|
(127)
|
(115)
|
(127)
|
(122)
|
(123)
|
(126)
|
(122)
|
(169)
|
(164)
|
(169)
|
(170)
|
(98)
|
(89)
|
(158)
|
(149)
|
(139)
|
(134)
|
|
| Cash from Operating Activities |
95
N/A
|
80
-16%
|
76
-4%
|
58
-24%
|
0
-99%
|
(69)
N/A
|
(92)
-33%
|
(59)
+36%
|
(51)
+13%
|
32
N/A
|
63
+100%
|
53
-16%
|
96
+82%
|
89
-8%
|
87
-2%
|
113
+31%
|
153
+35%
|
137
-11%
|
171
+25%
|
167
-2%
|
140
-16%
|
165
+18%
|
139
-16%
|
133
-5%
|
61
-54%
|
75
+23%
|
58
-22%
|
61
+4%
|
151
+149%
|
115
-24%
|
19
-84%
|
(10)
N/A
|
(34)
-235%
|
(63)
-88%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(93)
|
(54)
|
(54)
|
(54)
|
(66)
|
(73)
|
(78)
|
(68)
|
(60)
|
(45)
|
(34)
|
(31)
|
(29)
|
(44)
|
(62)
|
(68)
|
(81)
|
(67)
|
(84)
|
(85)
|
(111)
|
(137)
|
(135)
|
(132)
|
(84)
|
(54)
|
(16)
|
(7)
|
(7)
|
(11)
|
(41)
|
(71)
|
(74)
|
(96)
|
|
| Other Items |
(11)
|
(9)
|
(125)
|
(9)
|
(10)
|
(10)
|
107
|
(7)
|
(2)
|
(1)
|
1
|
5
|
1
|
1
|
0
|
1
|
3
|
3
|
2
|
2
|
0
|
(134)
|
(103)
|
(112)
|
(29)
|
105
|
34
|
94
|
10
|
(29)
|
52
|
22
|
24
|
67
|
|
| Cash from Investing Activities |
(104)
N/A
|
(63)
+40%
|
(179)
-185%
|
(63)
+65%
|
(76)
-22%
|
(83)
-9%
|
29
N/A
|
(75)
N/A
|
(62)
+17%
|
(47)
+25%
|
(33)
+29%
|
(26)
+22%
|
(28)
-9%
|
(43)
-53%
|
(62)
-44%
|
(68)
-9%
|
(78)
-16%
|
(64)
+18%
|
(82)
-27%
|
(83)
-2%
|
(111)
-33%
|
(271)
-145%
|
(238)
+12%
|
(245)
-3%
|
(113)
+54%
|
52
N/A
|
18
-65%
|
86
+371%
|
4
-96%
|
(40)
N/A
|
10
N/A
|
(48)
N/A
|
(49)
-2%
|
(29)
+41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
160
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
19
|
8
|
(45)
|
(75)
|
(60)
|
(13)
|
65
|
88
|
100
|
30
|
(7)
|
47
|
(8)
|
17
|
9
|
(51)
|
(58)
|
(67)
|
(54)
|
(48)
|
(9)
|
18
|
(30)
|
(42)
|
(44)
|
(60)
|
(10)
|
20
|
20
|
20
|
20
|
55
|
66
|
75
|
|
| Cash Paid for Dividends |
(6)
|
(4)
|
(4)
|
(3)
|
(18)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(22)
|
(22)
|
(27)
|
(25)
|
(25)
|
(24)
|
(2)
|
(3)
|
(3)
|
(2)
|
(11)
|
(11)
|
(11)
|
(11)
|
(31)
|
(30)
|
(30)
|
(30)
|
(26)
|
(26)
|
(26)
|
(27)
|
(1)
|
(1)
|
|
| Other |
2
|
203
|
192
|
0
|
190
|
9
|
20
|
20
|
22
|
0
|
(1)
|
0
|
(14)
|
(14)
|
(13)
|
0
|
0
|
(27)
|
(29)
|
(40)
|
(51)
|
119
|
(39)
|
125
|
125
|
(28)
|
(44)
|
(55)
|
(58)
|
(57)
|
(49)
|
(41)
|
(45)
|
(45)
|
|
| Cash from Financing Activities |
15
N/A
|
207
+1 261%
|
143
-31%
|
114
-20%
|
113
-1%
|
(21)
N/A
|
67
N/A
|
89
+32%
|
101
+13%
|
8
-92%
|
(29)
N/A
|
25
N/A
|
(49)
N/A
|
(22)
+56%
|
(28)
-31%
|
(88)
-208%
|
(60)
+32%
|
(97)
-62%
|
(85)
+12%
|
(91)
-6%
|
(71)
+21%
|
126
N/A
|
81
-36%
|
72
-11%
|
51
-30%
|
(118)
N/A
|
(84)
+28%
|
(65)
+23%
|
(64)
+1%
|
(65)
-1%
|
(56)
+14%
|
(14)
+76%
|
20
N/A
|
29
+45%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
|
| Net Change in Cash |
6
N/A
|
224
+3 575%
|
41
-82%
|
109
+169%
|
36
-67%
|
(174)
N/A
|
4
N/A
|
(45)
N/A
|
(12)
+72%
|
(7)
+46%
|
1
N/A
|
52
+4 881%
|
19
-63%
|
24
+25%
|
(4)
N/A
|
(42)
-1 045%
|
15
N/A
|
(25)
N/A
|
4
N/A
|
(7)
N/A
|
(42)
-537%
|
20
N/A
|
(18)
N/A
|
(40)
-128%
|
(2)
+96%
|
9
N/A
|
(8)
N/A
|
82
N/A
|
91
+11%
|
10
-89%
|
(27)
N/A
|
(72)
-171%
|
(63)
+12%
|
(64)
-1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
26
+1 690%
|
22
-13%
|
4
-82%
|
(66)
N/A
|
(143)
-116%
|
(170)
-19%
|
(127)
+25%
|
(111)
+12%
|
(14)
+88%
|
29
N/A
|
22
-25%
|
67
+205%
|
45
-33%
|
24
-45%
|
45
+85%
|
72
+60%
|
70
-4%
|
87
+25%
|
82
-6%
|
29
-65%
|
29
0%
|
5
-83%
|
0
-96%
|
(23)
N/A
|
21
N/A
|
42
+100%
|
53
+26%
|
145
+171%
|
104
-28%
|
(22)
N/A
|
(81)
-260%
|
(107)
-33%
|
(159)
-48%
|
|