HeNan Splendor Science & Technology Co Ltd
SZSE:002296
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
HeNan Splendor Science & Technology Co Ltd
SZSE:002296
|
CN |
Cash Flow Statement
Cash Flow Statement
HeNan Splendor Science & Technology 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
11
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(15)
|
(9)
|
(13)
|
(13)
|
(19)
|
(18)
|
(14)
|
(27)
|
(25)
|
(27)
|
(26)
|
(32)
|
(35)
|
(39)
|
(46)
|
(36)
|
(23)
|
(24)
|
(15)
|
(14)
|
(28)
|
(23)
|
(57)
|
(60)
|
(65)
|
(74)
|
(67)
|
(55)
|
(54)
|
(33)
|
(25)
|
(39)
|
(31)
|
(39)
|
(45)
|
(60)
|
(67)
|
(60)
|
(61)
|
(50)
|
(58)
|
(59)
|
(47)
|
(34)
|
(14)
|
(34)
|
(39)
|
(52)
|
(62)
|
(56)
|
(56)
|
(57)
|
(45)
|
(44)
|
(41)
|
(36)
|
(46)
|
(48)
|
(63)
|
(96)
|
(73)
|
(90)
|
(74)
|
(111)
|
(134)
|
(105)
|
|
| Change in Working Capital |
(27)
|
(22)
|
(18)
|
(33)
|
(19)
|
(30)
|
(26)
|
(29)
|
(30)
|
(23)
|
(23)
|
(15)
|
(19)
|
(21)
|
(108)
|
(62)
|
(99)
|
(110)
|
(110)
|
(120)
|
(104)
|
(108)
|
(108)
|
(103)
|
(105)
|
(114)
|
(128)
|
(145)
|
(137)
|
(139)
|
(135)
|
(115)
|
(135)
|
(139)
|
(153)
|
(176)
|
(180)
|
(183)
|
(167)
|
(155)
|
(145)
|
(130)
|
(148)
|
(141)
|
(146)
|
(122)
|
(150)
|
(174)
|
(181)
|
(221)
|
(191)
|
(158)
|
(155)
|
(162)
|
(169)
|
(204)
|
(211)
|
(200)
|
(168)
|
(169)
|
(171)
|
(178)
|
(202)
|
(214)
|
(218)
|
(209)
|
|
| Cash from Operating Activities |
23
N/A
|
28
+23%
|
36
+30%
|
20
-43%
|
(4)
N/A
|
(13)
-259%
|
19
N/A
|
13
-31%
|
3
-79%
|
2
-18%
|
(6)
N/A
|
(16)
-148%
|
38
N/A
|
37
-3%
|
26
-29%
|
34
+29%
|
(8)
N/A
|
33
N/A
|
66
+98%
|
42
-36%
|
62
+47%
|
31
-49%
|
45
+43%
|
113
+150%
|
104
-8%
|
124
+19%
|
95
-23%
|
100
+5%
|
126
+26%
|
126
0%
|
137
+9%
|
106
-22%
|
59
-44%
|
58
-2%
|
60
+3%
|
40
-33%
|
28
-31%
|
31
+11%
|
17
-46%
|
60
+265%
|
112
+86%
|
187
+67%
|
231
+24%
|
220
-5%
|
168
-23%
|
146
-13%
|
148
+1%
|
233
+58%
|
237
+2%
|
264
+12%
|
261
-1%
|
217
-17%
|
244
+13%
|
169
-31%
|
118
-31%
|
120
+2%
|
162
+35%
|
150
-7%
|
186
+24%
|
151
-19%
|
148
-2%
|
184
+24%
|
150
-18%
|
152
+1%
|
149
-2%
|
123
-17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(24)
|
(14)
|
(23)
|
(24)
|
(22)
|
(33)
|
(26)
|
(43)
|
(52)
|
(58)
|
(61)
|
(44)
|
(33)
|
(38)
|
(47)
|
(44)
|
(44)
|
(27)
|
(6)
|
(7)
|
(26)
|
(30)
|
(23)
|
(37)
|
(32)
|
(56)
|
(61)
|
(58)
|
(46)
|
(24)
|
(27)
|
(30)
|
(35)
|
(34)
|
(37)
|
(32)
|
(35)
|
(48)
|
(62)
|
(82)
|
(87)
|
(99)
|
(114)
|
(93)
|
(101)
|
(101)
|
(109)
|
(122)
|
(110)
|
(93)
|
(67)
|
(66)
|
(67)
|
(55)
|
(37)
|
(20)
|
(10)
|
(10)
|
(8)
|
(6)
|
(2)
|
(2)
|
(6)
|
(6)
|
(9)
|
(13)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(88)
|
(124)
|
(124)
|
(124)
|
(36)
|
0
|
0
|
0
|
0
|
(45)
|
(151)
|
(156)
|
(196)
|
(153)
|
(49)
|
(73)
|
(140)
|
(217)
|
(256)
|
(233)
|
(129)
|
(72)
|
(49)
|
(37)
|
(33)
|
(302)
|
(332)
|
(342)
|
(139)
|
133
|
235
|
212
|
14
|
40
|
18
|
16
|
(1)
|
133
|
42
|
(24)
|
(229)
|
(362)
|
(331)
|
(237)
|
5
|
(46)
|
(54)
|
(54)
|
(151)
|
(164)
|
(104)
|
(192)
|
(155)
|
(14)
|
(91)
|
(63)
|
|
| Cash from Investing Activities |
(24)
N/A
|
(13)
+44%
|
(22)
-68%
|
(24)
-6%
|
(22)
+9%
|
(33)
-55%
|
(26)
+21%
|
(43)
-63%
|
(52)
-21%
|
(58)
-11%
|
(149)
-158%
|
(168)
-13%
|
(157)
+6%
|
(162)
-3%
|
(83)
+49%
|
(45)
+46%
|
(44)
+2%
|
(27)
+37%
|
(6)
+79%
|
(52)
-795%
|
(177)
-241%
|
(186)
-5%
|
(219)
-17%
|
(190)
+13%
|
(81)
+57%
|
(129)
-59%
|
(201)
-56%
|
(275)
-37%
|
(302)
-10%
|
(257)
+15%
|
(156)
+39%
|
(102)
+35%
|
(85)
+17%
|
(71)
+16%
|
(70)
+2%
|
(334)
-375%
|
(367)
-10%
|
(389)
-6%
|
(201)
+48%
|
51
N/A
|
148
+189%
|
114
-23%
|
(100)
N/A
|
(53)
+48%
|
(83)
-57%
|
(85)
-2%
|
(110)
-30%
|
11
N/A
|
(68)
N/A
|
(116)
-71%
|
(296)
-154%
|
(428)
-45%
|
(398)
+7%
|
(292)
+27%
|
(32)
+89%
|
(66)
-107%
|
(65)
+3%
|
(64)
+1%
|
(160)
-150%
|
(169)
-6%
|
(107)
+37%
|
(194)
-82%
|
(160)
+17%
|
(20)
+87%
|
(99)
-395%
|
(75)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
21
|
15
|
(1)
|
(3)
|
(41)
|
(35)
|
(30)
|
(20)
|
0
|
0
|
(1)
|
43
|
53
|
3
|
145
|
7
|
(2)
|
42
|
(151)
|
94
|
193
|
322
|
214
|
160
|
60
|
(76)
|
104
|
64
|
93
|
125
|
72
|
(10)
|
24
|
(68)
|
98
|
10
|
(11)
|
61
|
(186)
|
(257)
|
(321)
|
(398)
|
(285)
|
(119)
|
(94)
|
(17)
|
(17)
|
3
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(12)
|
(2)
|
(2)
|
(2)
|
(44)
|
(44)
|
(44)
|
(43)
|
(37)
|
(37)
|
(37)
|
(37)
|
(28)
|
(29)
|
(32)
|
(33)
|
(7)
|
(7)
|
(5)
|
(3)
|
(68)
|
(72)
|
(77)
|
(80)
|
(15)
|
(23)
|
(18)
|
(38)
|
(50)
|
(39)
|
(40)
|
(40)
|
(33)
|
(34)
|
(33)
|
(32)
|
(31)
|
(34)
|
(37)
|
(17)
|
(14)
|
(10)
|
(5)
|
(3)
|
(20)
|
(19)
|
(19)
|
(19)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(39)
|
(39)
|
(39)
|
0
|
(78)
|
(78)
|
|
| Other |
2
|
389
|
383
|
384
|
385
|
(1)
|
8
|
7
|
6
|
6
|
34
|
6
|
6
|
4
|
(19)
|
0
|
9
|
10
|
702
|
0
|
0
|
699
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
13
|
57
|
57
|
(10)
|
(86)
|
(146)
|
(165)
|
(135)
|
(55)
|
(38)
|
(19)
|
0
|
0
|
0
|
(0)
|
45
|
45
|
45
|
45
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
11
N/A
|
402
+3 729%
|
381
-5%
|
379
-1%
|
300
-21%
|
(80)
N/A
|
(66)
+18%
|
(56)
+15%
|
(30)
+45%
|
(30)
+0%
|
(4)
+86%
|
11
N/A
|
30
+167%
|
(22)
N/A
|
94
N/A
|
(19)
N/A
|
0
N/A
|
46
+11 275%
|
546
+1 101%
|
793
+45%
|
825
+4%
|
950
+15%
|
138
-85%
|
81
-41%
|
46
-43%
|
(98)
N/A
|
86
N/A
|
26
-70%
|
43
+66%
|
86
+100%
|
32
-63%
|
(50)
N/A
|
(9)
+82%
|
(102)
-1 021%
|
65
N/A
|
(22)
N/A
|
(42)
-88%
|
27
N/A
|
(223)
N/A
|
(274)
-23%
|
(335)
-22%
|
(408)
-22%
|
(290)
+29%
|
(122)
+58%
|
(101)
+17%
|
20
N/A
|
20
+1%
|
(26)
N/A
|
(86)
-226%
|
(146)
-70%
|
(165)
-13%
|
(135)
+18%
|
(58)
+57%
|
(41)
+29%
|
(22)
+47%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
45
N/A
|
6
-87%
|
6
N/A
|
6
+4%
|
0
N/A
|
(78)
N/A
|
(78)
N/A
|
|
| 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
|
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 |
9
N/A
|
417
+4 378%
|
395
-5%
|
376
-5%
|
274
-27%
|
(127)
N/A
|
(73)
+43%
|
(85)
-17%
|
(80)
+7%
|
(86)
-8%
|
(159)
-86%
|
(172)
-8%
|
(89)
+48%
|
(147)
-66%
|
37
N/A
|
(30)
N/A
|
(52)
-74%
|
52
N/A
|
607
+1 078%
|
783
+29%
|
710
-9%
|
795
+12%
|
(35)
N/A
|
4
N/A
|
68
+1 610%
|
(104)
N/A
|
(21)
+80%
|
(149)
-622%
|
(133)
+11%
|
(45)
+66%
|
13
N/A
|
(46)
N/A
|
(34)
+25%
|
(115)
-235%
|
54
N/A
|
(316)
N/A
|
(381)
-21%
|
(332)
+13%
|
(408)
-23%
|
(163)
+60%
|
(75)
+54%
|
(107)
-44%
|
(160)
-49%
|
45
N/A
|
(16)
N/A
|
82
N/A
|
58
-29%
|
217
+273%
|
83
-62%
|
2
-97%
|
(201)
N/A
|
(346)
-73%
|
(211)
+39%
|
(164)
+23%
|
64
N/A
|
68
+7%
|
97
+42%
|
86
-12%
|
26
-69%
|
27
+1%
|
48
+78%
|
(4)
N/A
|
(4)
-4%
|
93
N/A
|
(29)
N/A
|
(30)
-6%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
14
N/A
|
14
-5%
|
(3)
N/A
|
(25)
-688%
|
(47)
-85%
|
(7)
+85%
|
(30)
-323%
|
(49)
-66%
|
(55)
-13%
|
(67)
-21%
|
(60)
+11%
|
5
N/A
|
(1)
N/A
|
(20)
-1 745%
|
(11)
+48%
|
(52)
-394%
|
6
N/A
|
60
+905%
|
36
-41%
|
36
+2%
|
1
-96%
|
22
+1 479%
|
76
+242%
|
71
-6%
|
68
-5%
|
33
-51%
|
41
+24%
|
80
+93%
|
102
+28%
|
109
+7%
|
77
-30%
|
24
-69%
|
24
0%
|
23
-4%
|
8
-66%
|
(7)
N/A
|
(17)
-135%
|
(46)
-169%
|
(22)
+53%
|
25
N/A
|
88
+250%
|
116
+32%
|
127
+9%
|
68
-47%
|
46
-32%
|
39
-16%
|
111
+188%
|
127
+14%
|
172
+35%
|
193
+13%
|
150
-22%
|
178
+18%
|
114
-36%
|
80
-30%
|
99
+24%
|
152
+52%
|
140
-8%
|
178
+27%
|
145
-18%
|
146
+0%
|
183
+25%
|
145
-21%
|
146
+1%
|
140
-4%
|
110
-21%
|
|