Nanjing Red Sun Co Ltd
SZSE:000525
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nanjing Red Sun Co Ltd
SZSE:000525
|
CN |
Cash Flow Statement
Cash Flow Statement
Nanjing Red Sun Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(22)
|
(21)
|
(17)
|
(27)
|
(30)
|
(39)
|
(48)
|
(32)
|
(41)
|
(32)
|
(16)
|
(26)
|
(13)
|
(20)
|
(33)
|
(28)
|
(3)
|
(1)
|
(11)
|
(22)
|
(41)
|
(40)
|
(25)
|
(9)
|
(17)
|
(16)
|
(10)
|
(11)
|
(7)
|
(9)
|
(14)
|
(15)
|
(40)
|
(80)
|
(104)
|
(94)
|
(98)
|
(84)
|
(108)
|
(125)
|
(117)
|
(110)
|
(81)
|
(89)
|
(79)
|
(78)
|
(73)
|
(53)
|
(55)
|
(48)
|
(63)
|
(84)
|
(47)
|
(72)
|
(84)
|
(83)
|
(79)
|
(80)
|
(70)
|
(54)
|
(14)
|
9
|
(8)
|
(29)
|
(53)
|
(39)
|
(1)
|
60
|
(90)
|
(94)
|
(116)
|
(192)
|
(122)
|
(168)
|
(137)
|
(173)
|
(228)
|
(204)
|
(250)
|
(187)
|
(101)
|
(48)
|
15
|
49
|
105
|
107
|
105
|
119
|
|
| Change in Working Capital |
4
|
(35)
|
(29)
|
(12)
|
(59)
|
(93)
|
(58)
|
(96)
|
(47)
|
(16)
|
(76)
|
(50)
|
(17)
|
11
|
5
|
26
|
110
|
145
|
93
|
77
|
6
|
(59)
|
48
|
54
|
(45)
|
(44)
|
(43)
|
(39)
|
(104)
|
(48)
|
(124)
|
(138)
|
(140)
|
(136)
|
(222)
|
(354)
|
(374)
|
(457)
|
(510)
|
(510)
|
(110)
|
(163)
|
(53)
|
121
|
(642)
|
(581)
|
(672)
|
(611)
|
(494)
|
(518)
|
(408)
|
(557)
|
(799)
|
(802)
|
(808)
|
(830)
|
(427)
|
(491)
|
(540)
|
(511)
|
(2 059)
|
(1 931)
|
(2 033)
|
(1 969)
|
(438)
|
(479)
|
(418)
|
(529)
|
(841)
|
(868)
|
(901)
|
(963)
|
(640)
|
(711)
|
(781)
|
(747)
|
(231)
|
(169)
|
(17)
|
94
|
130
|
80
|
78
|
(2)
|
(364)
|
(397)
|
(381)
|
(520)
|
|
| Cash from Operating Activities |
79
N/A
|
78
-1%
|
209
+167%
|
155
-26%
|
141
-9%
|
146
+3%
|
40
-72%
|
(61)
N/A
|
(129)
-113%
|
(324)
-151%
|
(247)
+24%
|
204
N/A
|
37
-82%
|
(46)
N/A
|
(19)
+59%
|
8
N/A
|
86
+1 033%
|
242
+182%
|
486
+100%
|
452
-7%
|
(140)
N/A
|
11
N/A
|
(266)
N/A
|
(654)
-146%
|
220
N/A
|
141
-36%
|
207
+47%
|
112
-46%
|
(78)
N/A
|
(138)
-75%
|
66
N/A
|
(50)
N/A
|
110
N/A
|
100
-9%
|
(35)
N/A
|
446
N/A
|
291
-35%
|
561
+92%
|
523
-7%
|
1 088
+108%
|
1 025
-6%
|
904
-12%
|
960
+6%
|
830
-14%
|
780
-6%
|
1 123
+44%
|
1 099
-2%
|
664
-40%
|
246
-63%
|
10
-96%
|
44
+326%
|
(162)
N/A
|
266
N/A
|
328
+23%
|
344
+5%
|
762
+122%
|
532
-30%
|
551
+3%
|
413
-25%
|
106
-74%
|
378
+256%
|
299
-21%
|
167
-44%
|
113
-33%
|
1 465
+1 199%
|
1 429
-2%
|
1 444
+1%
|
1 383
-4%
|
231
-83%
|
264
+14%
|
227
-14%
|
209
-8%
|
349
+67%
|
428
+23%
|
710
+66%
|
888
+25%
|
1 142
+29%
|
1 066
-7%
|
916
-14%
|
884
-3%
|
533
-40%
|
502
-6%
|
433
-14%
|
407
-6%
|
347
-15%
|
358
+3%
|
362
+1%
|
279
-23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(42)
|
(49)
|
(60)
|
(56)
|
(44)
|
(41)
|
(29)
|
(38)
|
(140)
|
(192)
|
(205)
|
(239)
|
(218)
|
(218)
|
(239)
|
(239)
|
(199)
|
(160)
|
(146)
|
(111)
|
(118)
|
(136)
|
(131)
|
(93)
|
(45)
|
(41)
|
(53)
|
(88)
|
(96)
|
(83)
|
(58)
|
(65)
|
(157)
|
(201)
|
(252)
|
(225)
|
(339)
|
(378)
|
(307)
|
(409)
|
(480)
|
(449)
|
(529)
|
(476)
|
(229)
|
(226)
|
(204)
|
(320)
|
(462)
|
(433)
|
(612)
|
(450)
|
(614)
|
(631)
|
(534)
|
(731)
|
(337)
|
(421)
|
(384)
|
(255)
|
(263)
|
(205)
|
(164)
|
(205)
|
(212)
|
(206)
|
(170)
|
(92)
|
(182)
|
(127)
|
(143)
|
(136)
|
(190)
|
(193)
|
(269)
|
(298)
|
(440)
|
(458)
|
(426)
|
(537)
|
(50)
|
(32)
|
(2)
|
138
|
(71)
|
(67)
|
(105)
|
(136)
|
|
| Other Items |
0
|
(20)
|
(68)
|
(79)
|
(78)
|
(55)
|
(11)
|
(3)
|
3
|
(1)
|
6
|
8
|
(17)
|
(16)
|
(17)
|
9
|
25
|
0
|
25
|
(1)
|
(1)
|
(3)
|
3
|
4
|
2
|
(8)
|
(14)
|
(17)
|
16
|
0
|
30
|
32
|
251
|
248
|
247
|
248
|
(2)
|
2
|
(0)
|
(315)
|
(306)
|
(303)
|
(304)
|
15
|
13
|
9
|
(344)
|
(347)
|
(86)
|
(87)
|
265
|
265
|
(344)
|
(395)
|
(248)
|
(262)
|
271
|
0
|
169
|
146
|
(211)
|
0
|
(152)
|
(166)
|
(3 880)
|
0
|
(2 047)
|
(1 996)
|
(1 112)
|
(1 112)
|
(2 979)
|
(2 966)
|
173
|
175
|
156
|
142
|
0
|
53
|
89
|
94
|
0
|
0
|
36
|
32
|
(3)
|
0
|
(33)
|
(33)
|
|
| Cash from Investing Activities |
(42)
N/A
|
(69)
-64%
|
(129)
-87%
|
(135)
-5%
|
(122)
+9%
|
(96)
+22%
|
(41)
+58%
|
(41)
-2%
|
(137)
-231%
|
(193)
-41%
|
(199)
-3%
|
(231)
-16%
|
(234)
-1%
|
(234)
+0%
|
(256)
-9%
|
(230)
+10%
|
(174)
+24%
|
(135)
+22%
|
(121)
+10%
|
(112)
+7%
|
(119)
-6%
|
(138)
-16%
|
(128)
+7%
|
(89)
+30%
|
(43)
+52%
|
(49)
-15%
|
(67)
-36%
|
(105)
-57%
|
(80)
+24%
|
(56)
+30%
|
(28)
+49%
|
(33)
-17%
|
94
N/A
|
47
-50%
|
(5)
N/A
|
24
N/A
|
(341)
N/A
|
(377)
-11%
|
(307)
+19%
|
(724)
-136%
|
(786)
-9%
|
(752)
+4%
|
(833)
-11%
|
(461)
+45%
|
(217)
+53%
|
(217)
0%
|
(547)
-152%
|
(667)
-22%
|
(548)
+18%
|
(520)
+5%
|
(347)
+33%
|
(185)
+47%
|
(958)
-419%
|
(1 026)
-7%
|
(782)
+24%
|
(993)
-27%
|
(66)
+93%
|
(98)
-49%
|
(215)
-118%
|
(108)
+50%
|
(475)
-339%
|
(416)
+12%
|
(316)
+24%
|
(372)
-18%
|
(4 092)
-1 001%
|
(4 086)
+0%
|
(2 217)
+46%
|
(2 088)
+6%
|
(1 295)
+38%
|
(1 239)
+4%
|
(3 122)
-152%
|
(3 102)
+1%
|
(17)
+99%
|
(18)
-3%
|
(114)
-532%
|
(156)
-38%
|
(440)
-181%
|
(406)
+8%
|
(338)
+17%
|
(445)
-32%
|
(50)
+89%
|
(86)
-72%
|
(60)
+30%
|
75
N/A
|
(74)
N/A
|
(70)
+5%
|
(139)
-98%
|
(169)
-22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
17
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
23
|
51
|
124
|
112
|
59
|
30
|
256
|
380
|
534
|
813
|
557
|
163
|
155
|
465
|
525
|
510
|
380
|
(62)
|
(205)
|
(410)
|
(57)
|
47
|
173
|
342
|
236
|
(200)
|
(141)
|
87
|
120
|
198
|
(29)
|
256
|
73
|
424
|
569
|
2
|
210
|
68
|
(262)
|
(237)
|
(148)
|
(213)
|
(124)
|
(82)
|
(381)
|
(335)
|
(298)
|
260
|
263
|
(514)
|
(20)
|
(547)
|
(60)
|
531
|
196
|
496
|
179
|
(129)
|
7
|
167
|
298
|
541
|
535
|
296
|
163
|
464
|
111
|
209
|
379
|
199
|
694
|
522
|
(48)
|
(146)
|
(467)
|
(412)
|
(378)
|
(431)
|
(339)
|
(257)
|
(324)
|
(270)
|
(262)
|
(216)
|
(159)
|
(90)
|
(77)
|
(85)
|
|
| Cash Paid for Dividends |
(45)
|
(45)
|
(60)
|
(38)
|
(41)
|
(45)
|
(28)
|
(39)
|
(47)
|
(50)
|
(67)
|
(69)
|
(78)
|
(85)
|
(88)
|
(87)
|
(122)
|
(124)
|
(121)
|
(187)
|
(146)
|
(148)
|
(154)
|
(119)
|
(125)
|
(119)
|
(126)
|
(90)
|
(115)
|
(125)
|
(117)
|
(133)
|
(112)
|
(131)
|
(161)
|
(170)
|
(265)
|
(269)
|
(261)
|
(251)
|
(225)
|
(229)
|
(248)
|
(294)
|
(286)
|
(268)
|
(338)
|
(287)
|
(220)
|
(245)
|
(416)
|
(412)
|
(397)
|
(372)
|
(113)
|
(295)
|
(623)
|
(608)
|
(796)
|
(786)
|
(491)
|
(524)
|
(352)
|
(301)
|
(331)
|
(338)
|
(324)
|
(239)
|
(230)
|
(199)
|
(160)
|
(120)
|
(139)
|
(133)
|
(143)
|
(146)
|
(119)
|
(126)
|
(107)
|
(82)
|
(51)
|
(30)
|
(31)
|
(76)
|
(53)
|
(57)
|
(74)
|
(61)
|
|
| Other |
16
|
23
|
17
|
0
|
20
|
38
|
39
|
40
|
22
|
5
|
3
|
6
|
6
|
0
|
4
|
2
|
37
|
36
|
36
|
33
|
316
|
21
|
343
|
320
|
2
|
306
|
(16)
|
8
|
8
|
1
|
6
|
5
|
11
|
13
|
9
|
(3)
|
172
|
172
|
175
|
175
|
(9)
|
0
|
(14)
|
(3)
|
(7)
|
0
|
0
|
0
|
1
|
1 039
|
1 039
|
1 039
|
1 240
|
0
|
0
|
349
|
628
|
482
|
350
|
205
|
(601)
|
(318)
|
(314)
|
(132)
|
2 590
|
2 345
|
902
|
726
|
909
|
1 015
|
2 316
|
2 498
|
(107)
|
(147)
|
103
|
(122)
|
(113)
|
(44)
|
(138)
|
(118)
|
(199)
|
(217)
|
(152)
|
(191)
|
(104)
|
(118)
|
(77)
|
(34)
|
|
| Cash from Financing Activities |
(7)
N/A
|
29
N/A
|
80
+181%
|
91
+14%
|
38
-59%
|
6
-85%
|
249
+4 268%
|
365
+46%
|
508
+39%
|
767
+51%
|
494
-36%
|
101
-80%
|
82
-18%
|
384
+368%
|
442
+15%
|
425
-4%
|
294
-31%
|
(150)
N/A
|
(290)
-93%
|
(563)
-95%
|
114
N/A
|
(81)
N/A
|
361
N/A
|
542
+50%
|
113
-79%
|
(13)
N/A
|
(284)
-2 049%
|
6
N/A
|
13
+122%
|
74
+476%
|
(140)
N/A
|
129
N/A
|
(27)
N/A
|
305
N/A
|
417
+37%
|
(171)
N/A
|
117
N/A
|
(28)
N/A
|
(349)
-1 129%
|
(313)
+10%
|
(382)
-22%
|
(453)
-18%
|
(386)
+15%
|
(378)
+2%
|
(673)
-78%
|
(610)
+9%
|
(642)
-5%
|
(33)
+95%
|
44
N/A
|
280
+542%
|
602
+115%
|
80
-87%
|
783
+876%
|
361
-54%
|
285
-21%
|
551
+93%
|
184
-67%
|
(254)
N/A
|
(439)
-72%
|
(414)
+6%
|
(794)
-92%
|
(302)
+62%
|
(132)
+56%
|
(136)
-3%
|
2 422
N/A
|
2 471
+2%
|
689
-72%
|
696
+1%
|
1 057
+52%
|
1 015
-4%
|
2 850
+181%
|
2 900
+2%
|
(294)
N/A
|
(427)
-45%
|
(507)
-19%
|
(681)
-34%
|
(610)
+10%
|
(600)
+2%
|
(585)
+3%
|
(457)
+22%
|
(575)
-26%
|
(516)
+10%
|
(444)
+14%
|
(483)
-9%
|
(317)
+34%
|
(264)
+17%
|
(228)
+14%
|
(179)
+21%
|
|
| 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
|
0
|
2
|
(0)
|
(1)
|
(1)
|
(3)
|
(7)
|
(8)
|
(8)
|
(6)
|
5
|
9
|
11
|
15
|
18
|
15
|
12
|
7
|
37
|
38
|
39
|
38
|
(21)
|
(28)
|
(15)
|
(8)
|
25
|
33
|
18
|
9
|
(5)
|
(7)
|
(4)
|
(1)
|
(8)
|
(8)
|
(6)
|
(6)
|
(1)
|
(2)
|
(12)
|
(32)
|
(12)
|
(10)
|
(17)
|
(11)
|
(2)
|
2
|
36
|
12
|
1
|
1
|
(17)
|
25
|
|
| Net Change in Cash |
30
N/A
|
38
+24%
|
160
+324%
|
111
-31%
|
57
-49%
|
56
-1%
|
249
+345%
|
262
+6%
|
242
-8%
|
250
+4%
|
49
-81%
|
73
+50%
|
(115)
N/A
|
104
N/A
|
167
+60%
|
203
+21%
|
207
+2%
|
(42)
N/A
|
75
N/A
|
(224)
N/A
|
(145)
+35%
|
(208)
-44%
|
(33)
+84%
|
(201)
-510%
|
290
N/A
|
79
-73%
|
(143)
N/A
|
13
N/A
|
(145)
N/A
|
(119)
+18%
|
(103)
+14%
|
46
N/A
|
176
+284%
|
452
+156%
|
377
-16%
|
300
-20%
|
67
-78%
|
154
+129%
|
(133)
N/A
|
48
N/A
|
(151)
N/A
|
(308)
-105%
|
(266)
+14%
|
(15)
+94%
|
(106)
-604%
|
304
N/A
|
(80)
N/A
|
(21)
+74%
|
(240)
-1 049%
|
(214)
+11%
|
311
N/A
|
(259)
N/A
|
128
N/A
|
(299)
N/A
|
(114)
+62%
|
358
N/A
|
629
+76%
|
170
-73%
|
(255)
N/A
|
(424)
-66%
|
(866)
-104%
|
(385)
+55%
|
(262)
+32%
|
(386)
-47%
|
(210)
+46%
|
(194)
+8%
|
(87)
+55%
|
(11)
+88%
|
(15)
-39%
|
32
N/A
|
(52)
N/A
|
1
N/A
|
37
+3 767%
|
(19)
N/A
|
77
N/A
|
18
-76%
|
81
+345%
|
50
-39%
|
(24)
N/A
|
(28)
-15%
|
(93)
-232%
|
(97)
-5%
|
(35)
+64%
|
12
N/A
|
(43)
N/A
|
26
N/A
|
(21)
N/A
|
(45)
-109%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
37
N/A
|
29
-20%
|
148
+408%
|
99
-34%
|
97
-1%
|
105
+8%
|
11
-90%
|
(99)
N/A
|
(270)
-172%
|
(516)
-92%
|
(451)
+13%
|
(36)
+92%
|
(180)
-403%
|
(264)
-46%
|
(258)
+2%
|
(231)
+10%
|
(113)
+51%
|
83
N/A
|
340
+310%
|
341
+0%
|
(258)
N/A
|
(125)
+52%
|
(398)
-219%
|
(747)
-88%
|
175
N/A
|
100
-43%
|
155
+55%
|
24
-84%
|
(174)
N/A
|
(220)
-26%
|
8
N/A
|
(115)
N/A
|
(47)
+59%
|
(101)
-113%
|
(286)
-183%
|
222
N/A
|
(48)
N/A
|
182
N/A
|
217
+19%
|
680
+214%
|
545
-20%
|
455
-16%
|
431
-5%
|
355
-18%
|
551
+55%
|
896
+63%
|
895
0%
|
344
-62%
|
(216)
N/A
|
(423)
-96%
|
(568)
-34%
|
(611)
-8%
|
(348)
+43%
|
(303)
+13%
|
(190)
+37%
|
31
N/A
|
196
+530%
|
130
-34%
|
29
-77%
|
(149)
N/A
|
114
N/A
|
94
-18%
|
3
-97%
|
(93)
N/A
|
1 253
N/A
|
1 223
-2%
|
1 274
+4%
|
1 291
+1%
|
49
-96%
|
137
+180%
|
83
-39%
|
73
-13%
|
158
+118%
|
235
+49%
|
441
+87%
|
590
+34%
|
702
+19%
|
609
-13%
|
490
-20%
|
347
-29%
|
483
+39%
|
470
-3%
|
431
-8%
|
545
+26%
|
276
-49%
|
291
+6%
|
257
-12%
|
144
-44%
|
|