Saturday Co Ltd
SZSE:002291
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Saturday Co Ltd
SZSE:002291
|
CN |
|
Nerdy Inc
NYSE:NRDY
|
US |
Cash Flow Statement
Cash Flow Statement
Saturday Co Ltd
| 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 |
(98)
|
(72)
|
(72)
|
(73)
|
(79)
|
(77)
|
(87)
|
(83)
|
(119)
|
(119)
|
(131)
|
(135)
|
(127)
|
(146)
|
(127)
|
(167)
|
(150)
|
(141)
|
(175)
|
(162)
|
(172)
|
(171)
|
(133)
|
(120)
|
(124)
|
(124)
|
(141)
|
(158)
|
(144)
|
(141)
|
(133)
|
(113)
|
(115)
|
(114)
|
(146)
|
(152)
|
(149)
|
(158)
|
(127)
|
(126)
|
(114)
|
(96)
|
(119)
|
(113)
|
(114)
|
(104)
|
(68)
|
(49)
|
(75)
|
(80)
|
(73)
|
(107)
|
(83)
|
(74)
|
(37)
|
(41)
|
(81)
|
(79)
|
(142)
|
(138)
|
(100)
|
(115)
|
(119)
|
(87)
|
(72)
|
(64)
|
|
| Change in Working Capital |
(143)
|
(105)
|
(109)
|
(122)
|
(133)
|
(143)
|
(170)
|
(168)
|
(199)
|
(217)
|
(209)
|
(219)
|
(193)
|
(182)
|
(591)
|
(311)
|
(452)
|
(567)
|
(738)
|
(747)
|
(742)
|
(809)
|
(712)
|
(732)
|
(718)
|
(647)
|
(674)
|
(670)
|
(636)
|
(619)
|
(656)
|
(650)
|
(642)
|
(606)
|
(722)
|
(742)
|
(829)
|
(795)
|
(693)
|
(641)
|
(562)
|
(665)
|
(669)
|
(582)
|
(619)
|
(625)
|
(492)
|
(551)
|
(518)
|
(504)
|
(386)
|
(444)
|
(388)
|
(453)
|
(727)
|
(737)
|
(793)
|
(705)
|
(602)
|
(661)
|
(743)
|
(852)
|
(792)
|
(714)
|
(643)
|
(495)
|
|
| Cash from Operating Activities |
(66)
N/A
|
(32)
+51%
|
(67)
-110%
|
(114)
-70%
|
(174)
-53%
|
(194)
-11%
|
(196)
-1%
|
(75)
+61%
|
(17)
+77%
|
(143)
-733%
|
(161)
-13%
|
(182)
-12%
|
(191)
-5%
|
(153)
+20%
|
(135)
+12%
|
(163)
-21%
|
(123)
+24%
|
(40)
+67%
|
(82)
-104%
|
(10)
+88%
|
6
N/A
|
(44)
N/A
|
54
N/A
|
(59)
N/A
|
(28)
+52%
|
57
N/A
|
34
-40%
|
84
+149%
|
57
-33%
|
85
+50%
|
110
+30%
|
124
+13%
|
124
0%
|
159
+28%
|
131
-17%
|
121
-7%
|
160
+32%
|
80
-50%
|
190
+139%
|
250
+32%
|
182
-27%
|
272
+49%
|
206
-24%
|
86
-58%
|
38
-56%
|
13
-66%
|
(8)
N/A
|
48
N/A
|
43
-9%
|
(19)
N/A
|
223
N/A
|
192
-14%
|
282
+46%
|
76
-73%
|
(249)
N/A
|
(418)
-68%
|
(501)
-20%
|
(371)
+26%
|
(224)
+40%
|
142
N/A
|
175
+24%
|
201
+15%
|
132
-34%
|
(58)
N/A
|
11
N/A
|
(14)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(10)
|
(45)
|
(79)
|
(159)
|
(166)
|
(133)
|
(104)
|
(27)
|
(22)
|
(19)
|
(16)
|
(25)
|
(36)
|
(56)
|
(68)
|
(81)
|
(82)
|
(74)
|
(75)
|
(53)
|
(45)
|
(52)
|
(49)
|
(52)
|
(54)
|
(46)
|
(52)
|
(54)
|
(50)
|
(59)
|
(49)
|
(61)
|
(71)
|
(61)
|
(71)
|
(55)
|
(51)
|
(51)
|
(44)
|
(57)
|
(49)
|
(97)
|
(95)
|
(167)
|
(186)
|
(340)
|
(345)
|
(265)
|
(250)
|
(221)
|
(595)
|
(741)
|
(863)
|
(791)
|
(444)
|
(314)
|
(293)
|
(289)
|
(295)
|
(289)
|
(187)
|
(155)
|
(141)
|
(144)
|
(150)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(174)
|
0
|
(174)
|
(174)
|
0
|
0
|
(21)
|
(21)
|
(75)
|
0
|
0
|
(124)
|
(63)
|
0
|
(66)
|
4
|
40
|
(348)
|
(333)
|
(328)
|
(369)
|
(22)
|
(33)
|
(33)
|
(42)
|
(1)
|
(10)
|
(29)
|
(304)
|
(404)
|
(383)
|
(391)
|
(224)
|
(160)
|
(191)
|
(173)
|
(102)
|
(87)
|
(193)
|
(198)
|
(239)
|
(281)
|
(208)
|
(222)
|
(208)
|
(146)
|
(111)
|
(89)
|
(24)
|
(22)
|
(6)
|
(7)
|
|
| Cash from Investing Activities |
(16)
N/A
|
(10)
+37%
|
(45)
-355%
|
(79)
-77%
|
(159)
-101%
|
(166)
-4%
|
(133)
+20%
|
(104)
+22%
|
(27)
+74%
|
(22)
+19%
|
(19)
+15%
|
(16)
+17%
|
(25)
-61%
|
(36)
-45%
|
(230)
-536%
|
(241)
-5%
|
(255)
-5%
|
(256)
-1%
|
(73)
+71%
|
(74)
-1%
|
(74)
+1%
|
(66)
+10%
|
(127)
-92%
|
(124)
+2%
|
(107)
+14%
|
(178)
-67%
|
(109)
+39%
|
(115)
-5%
|
(120)
-4%
|
(46)
+61%
|
(19)
+58%
|
(397)
-1 965%
|
(394)
+1%
|
(399)
-1%
|
(431)
-8%
|
(93)
+79%
|
(88)
+5%
|
(84)
+5%
|
(93)
-11%
|
(45)
+52%
|
(67)
-48%
|
(78)
-16%
|
(401)
-415%
|
(499)
-25%
|
(550)
-10%
|
(577)
-5%
|
(564)
+2%
|
(505)
+10%
|
(456)
+10%
|
(423)
+7%
|
(323)
+24%
|
(682)
-111%
|
(935)
-37%
|
(1 061)
-13%
|
(1 030)
+3%
|
(725)
+30%
|
(522)
+28%
|
(515)
+1%
|
(497)
+4%
|
(441)
+11%
|
(399)
+9%
|
(276)
+31%
|
(179)
+35%
|
(163)
+9%
|
(150)
+8%
|
(157)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
125
|
(43)
|
38
|
39
|
11
|
42
|
(0)
|
(20)
|
(43)
|
(18)
|
8
|
33
|
231
|
259
|
365
|
366
|
126
|
312
|
198
|
135
|
209
|
55
|
(341)
|
(128)
|
134
|
(36)
|
331
|
128
|
(478)
|
(259)
|
(380)
|
(42)
|
83
|
(176)
|
(83)
|
(177)
|
(88)
|
307
|
196
|
(37)
|
133
|
(46)
|
21
|
23
|
(8)
|
(76)
|
165
|
226
|
251
|
251
|
(62)
|
(80)
|
(38)
|
(98)
|
138
|
174
|
191
|
172
|
133
|
5
|
(269)
|
(149)
|
(214)
|
(106)
|
(2)
|
8
|
|
| Cash Paid for Dividends |
(46)
|
(27)
|
(27)
|
(26)
|
(16)
|
(18)
|
(18)
|
(19)
|
(13)
|
(11)
|
(12)
|
(12)
|
(39)
|
(48)
|
(42)
|
(47)
|
(34)
|
(33)
|
(48)
|
(52)
|
(51)
|
(50)
|
(55)
|
(54)
|
(83)
|
(86)
|
(78)
|
(71)
|
(58)
|
(55)
|
(43)
|
(43)
|
(17)
|
(25)
|
(57)
|
(70)
|
(75)
|
(66)
|
(67)
|
(58)
|
(72)
|
(75)
|
(58)
|
(59)
|
(44)
|
(94)
|
(38)
|
(55)
|
(53)
|
(13)
|
(153)
|
(143)
|
(141)
|
(127)
|
(35)
|
(31)
|
(37)
|
(38)
|
(43)
|
(44)
|
(42)
|
(40)
|
(36)
|
(36)
|
(36)
|
(36)
|
|
| Other |
(19)
|
908
|
915
|
947
|
980
|
66
|
57
|
(16)
|
(65)
|
(35)
|
(15)
|
7
|
18
|
15
|
0
|
(10)
|
(8)
|
(6)
|
0
|
24
|
32
|
21
|
242
|
273
|
271
|
186
|
(103)
|
(108)
|
219
|
271
|
268
|
347
|
246
|
400
|
440
|
322
|
(16)
|
(188)
|
(299)
|
(199)
|
(142)
|
(113)
|
389
|
489
|
660
|
706
|
458
|
357
|
217
|
3 100
|
2 324
|
2 215
|
2 105
|
(731)
|
3
|
31
|
376
|
301
|
279
|
248
|
101
|
74
|
(37)
|
23
|
(86)
|
(96)
|
|
| Cash from Financing Activities |
59
N/A
|
838
+1 316%
|
926
+10%
|
961
+4%
|
975
+1%
|
90
-91%
|
39
-57%
|
(56)
N/A
|
(121)
-117%
|
(64)
+47%
|
(18)
+71%
|
29
N/A
|
210
+631%
|
226
+7%
|
323
+43%
|
307
-5%
|
82
-73%
|
270
+230%
|
150
-45%
|
107
-29%
|
191
+78%
|
25
-87%
|
(154)
N/A
|
90
N/A
|
321
+255%
|
64
-80%
|
149
+134%
|
(51)
N/A
|
(318)
-526%
|
(43)
+86%
|
(156)
-259%
|
262
N/A
|
312
+19%
|
200
-36%
|
301
+51%
|
76
-75%
|
(178)
N/A
|
52
N/A
|
(169)
N/A
|
(293)
-73%
|
(81)
+72%
|
(235)
-190%
|
352
N/A
|
454
+29%
|
609
+34%
|
535
-12%
|
585
+9%
|
528
-10%
|
414
-22%
|
3 338
+706%
|
2 108
-37%
|
1 992
-6%
|
1 927
-3%
|
(956)
N/A
|
106
N/A
|
173
+64%
|
530
+206%
|
434
-18%
|
368
-15%
|
209
-43%
|
(210)
N/A
|
(114)
+46%
|
(288)
-152%
|
(119)
+59%
|
(124)
-5%
|
(124)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
|
| Net Change in Cash |
(22)
N/A
|
796
N/A
|
814
+2%
|
768
-6%
|
641
-17%
|
(270)
N/A
|
(290)
-8%
|
(235)
+19%
|
(165)
+30%
|
(229)
-39%
|
(199)
+13%
|
(168)
+15%
|
(5)
+97%
|
36
N/A
|
(42)
N/A
|
(97)
-133%
|
(297)
-205%
|
(27)
+91%
|
(6)
+77%
|
22
N/A
|
123
+450%
|
(85)
N/A
|
(227)
-167%
|
(92)
+59%
|
187
N/A
|
(57)
N/A
|
74
N/A
|
(81)
N/A
|
(381)
-369%
|
(5)
+99%
|
(64)
-1 331%
|
(10)
+84%
|
42
N/A
|
(40)
N/A
|
2
N/A
|
104
+6 419%
|
(106)
N/A
|
48
N/A
|
(72)
N/A
|
(88)
-22%
|
35
N/A
|
(41)
N/A
|
157
N/A
|
41
-74%
|
97
+136%
|
(29)
N/A
|
13
N/A
|
70
+456%
|
1
-98%
|
2 896
+253 277%
|
2 009
-31%
|
1 502
-25%
|
1 274
-15%
|
(1 941)
N/A
|
(1 173)
+40%
|
(969)
+17%
|
(493)
+49%
|
(452)
+8%
|
(353)
+22%
|
(91)
+74%
|
(435)
-381%
|
(190)
+56%
|
(335)
-77%
|
(340)
-1%
|
(263)
+23%
|
(295)
-12%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(81)
N/A
|
(42)
+49%
|
(112)
-168%
|
(193)
-73%
|
(334)
-73%
|
(359)
-8%
|
(329)
+8%
|
(179)
+45%
|
(45)
+75%
|
(165)
-271%
|
(180)
-9%
|
(197)
-9%
|
(216)
-9%
|
(189)
+12%
|
(191)
-1%
|
(231)
-21%
|
(204)
+11%
|
(122)
+40%
|
(156)
-27%
|
(85)
+46%
|
(47)
+45%
|
(89)
-92%
|
2
N/A
|
(107)
N/A
|
(80)
+25%
|
3
N/A
|
(12)
N/A
|
32
N/A
|
3
-91%
|
35
+1 107%
|
51
+46%
|
76
+48%
|
62
-18%
|
88
+41%
|
70
-20%
|
51
-27%
|
105
+107%
|
29
-73%
|
139
+386%
|
207
+49%
|
125
-39%
|
223
+78%
|
109
-51%
|
(9)
N/A
|
(129)
-1 364%
|
(173)
-35%
|
(348)
-101%
|
(298)
+14%
|
(222)
+25%
|
(269)
-21%
|
2
N/A
|
(403)
N/A
|
(460)
-14%
|
(788)
-71%
|
(1 040)
-32%
|
(862)
+17%
|
(815)
+5%
|
(665)
+18%
|
(512)
+23%
|
(154)
+70%
|
(114)
+26%
|
14
N/A
|
(24)
N/A
|
(199)
-741%
|
(133)
+33%
|
(164)
-23%
|
|