Guangdong Qunxing Toys Joint Stock Co Ltd
SZSE:002575
Cash Flow Statement
Cash Flow Statement
Guangdong Qunxing Toys Joint Stock Co Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(0)
|
(1)
|
(4)
|
3
|
(1)
|
1
|
7
|
4
|
(0)
|
4
|
0
|
(5)
|
(2)
|
(4)
|
0
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(10)
|
(14)
|
(10)
|
(12)
|
(12)
|
(4)
|
(11)
|
(9)
|
(3)
|
(5)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(9)
|
(10)
|
(9)
|
(5)
|
(16)
|
(15)
|
(18)
|
(19)
|
(11)
|
(11)
|
(9)
|
(9)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Change in Working Capital |
(37)
|
(34)
|
(31)
|
(27)
|
(35)
|
(36)
|
(23)
|
(17)
|
(94)
|
(46)
|
(74)
|
(91)
|
(74)
|
(72)
|
(67)
|
(61)
|
(62)
|
(57)
|
(59)
|
(51)
|
(65)
|
(68)
|
(62)
|
(72)
|
(68)
|
(68)
|
(58)
|
(44)
|
(22)
|
(16)
|
(17)
|
(15)
|
(15)
|
(12)
|
(10)
|
(13)
|
(16)
|
(18)
|
(31)
|
(33)
|
(24)
|
(23)
|
(17)
|
(11)
|
(13)
|
(12)
|
(6)
|
(6)
|
(2)
|
(5)
|
11
|
8
|
3
|
(0)
|
(19)
|
(20)
|
(16)
|
(16)
|
(18)
|
(19)
|
|
| Cash from Operating Activities |
42
N/A
|
27
-37%
|
(71)
N/A
|
(72)
-2%
|
(27)
+63%
|
(45)
-70%
|
78
N/A
|
82
+5%
|
22
-73%
|
65
+190%
|
45
-31%
|
17
-63%
|
72
+331%
|
37
-49%
|
(7)
N/A
|
8
N/A
|
(6)
N/A
|
25
N/A
|
7
-71%
|
24
+226%
|
101
+323%
|
103
+3%
|
134
+30%
|
142
+6%
|
53
-63%
|
36
-33%
|
68
+89%
|
61
-10%
|
47
-23%
|
37
-21%
|
16
-58%
|
7
-55%
|
19
+170%
|
18
-3%
|
23
+23%
|
17
-26%
|
12
-31%
|
35
+203%
|
(1)
N/A
|
1
N/A
|
17
+1 325%
|
(9)
N/A
|
10
N/A
|
(4)
N/A
|
(20)
-464%
|
(18)
+15%
|
(5)
+72%
|
11
N/A
|
13
+19%
|
14
+7%
|
33
+133%
|
30
-7%
|
19
-37%
|
10
-48%
|
(59)
N/A
|
(55)
+6%
|
(72)
-31%
|
(31)
+57%
|
27
N/A
|
32
+17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(19)
|
(26)
|
(39)
|
(83)
|
(91)
|
(129)
|
(131)
|
(141)
|
(173)
|
(148)
|
(153)
|
(98)
|
(66)
|
(66)
|
(55)
|
(49)
|
(40)
|
(19)
|
(12)
|
(12)
|
(40)
|
(39)
|
(42)
|
(38)
|
(24)
|
(24)
|
(14)
|
(14)
|
1
|
1
|
(3)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(39)
|
(39)
|
(40)
|
(40)
|
(2)
|
(2)
|
|
| Other Items |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(46)
|
(45)
|
(45)
|
1
|
1
|
0
|
(125)
|
(127)
|
(126)
|
(126)
|
(4)
|
(2)
|
(0)
|
(1)
|
12
|
17
|
33
|
(17)
|
(32)
|
(87)
|
(53)
|
124
|
83
|
17
|
(63)
|
(129)
|
(31)
|
(686)
|
75
|
(49)
|
(32)
|
738
|
(140)
|
22
|
(139)
|
(174)
|
14
|
(138)
|
(39)
|
(2)
|
(50)
|
(2)
|
70
|
(21)
|
(60)
|
58
|
(45)
|
159
|
376
|
242
|
240
|
106
|
|
| Cash from Investing Activities |
(16)
N/A
|
(18)
-16%
|
(26)
-42%
|
(38)
-48%
|
(82)
-116%
|
(91)
-10%
|
(129)
-42%
|
(177)
-37%
|
(187)
-6%
|
(218)
-16%
|
(193)
+11%
|
(152)
+21%
|
(96)
+37%
|
(66)
+32%
|
(191)
-192%
|
(181)
+5%
|
(175)
+4%
|
(167)
+4%
|
(23)
+86%
|
(14)
+37%
|
(12)
+14%
|
(40)
-225%
|
(27)
+33%
|
(25)
+7%
|
(5)
+78%
|
(42)
-670%
|
(56)
-35%
|
(101)
-79%
|
(67)
+34%
|
126
N/A
|
84
-33%
|
15
-82%
|
(67)
N/A
|
(134)
-99%
|
(36)
+73%
|
(687)
-1 820%
|
74
N/A
|
(50)
N/A
|
(33)
+35%
|
738
N/A
|
(141)
N/A
|
22
N/A
|
(139)
N/A
|
(174)
-26%
|
14
N/A
|
(138)
N/A
|
(39)
+72%
|
(2)
+95%
|
(50)
-2 722%
|
(2)
+97%
|
70
N/A
|
(21)
N/A
|
(60)
-187%
|
58
N/A
|
(84)
N/A
|
120
N/A
|
336
+181%
|
202
-40%
|
239
+18%
|
105
-56%
|
|
| 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
|
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
|
64
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
33
|
0
|
(19)
|
(101)
|
(101)
|
0
|
0
|
0
|
45
|
70
|
0
|
0
|
(45)
|
(30)
|
60
|
44
|
44
|
0
|
(6)
|
(14)
|
(14)
|
0
|
(54)
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(24)
|
(5)
|
(5)
|
(5)
|
(3)
|
0
|
(13)
|
(13)
|
(14)
|
(15)
|
(9)
|
(9)
|
(8)
|
(8)
|
(14)
|
(15)
|
(16)
|
(43)
|
(30)
|
(29)
|
(29)
|
(2)
|
(2)
|
(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)
|
|
| Other |
(5)
|
(4)
|
619
|
618
|
618
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
679
|
(124)
|
(79)
|
(27)
|
(716)
|
86
|
(56)
|
108
|
57
|
58
|
154
|
(1)
|
(8)
|
(12)
|
0
|
(14)
|
(7)
|
(9)
|
(10)
|
(8)
|
(118)
|
(266)
|
(265)
|
(265)
|
(155)
|
|
| Cash from Financing Activities |
4
N/A
|
24
+474%
|
595
+2 368%
|
513
-14%
|
514
+0%
|
0
N/A
|
(81)
N/A
|
(14)
+83%
|
31
N/A
|
55
+77%
|
(10)
N/A
|
(9)
+6%
|
(54)
-501%
|
(38)
+29%
|
46
N/A
|
29
-38%
|
28
-2%
|
(39)
N/A
|
(36)
+9%
|
(44)
-22%
|
(43)
+1%
|
(16)
+63%
|
(56)
-249%
|
(31)
+45%
|
(31)
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(31)
N/A
|
679
N/A
|
(124)
N/A
|
(79)
+37%
|
(56)
+29%
|
(716)
-1 176%
|
86
N/A
|
(56)
N/A
|
108
N/A
|
57
-47%
|
58
+1%
|
154
+167%
|
(1)
N/A
|
(8)
-660%
|
(12)
-52%
|
0
N/A
|
(14)
N/A
|
(7)
+51%
|
55
N/A
|
54
-1%
|
56
+3%
|
(44)
N/A
|
(256)
-479%
|
(255)
+0%
|
(255)
0%
|
(156)
+39%
|
|
| 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
|
|
| Net Change in Cash |
31
N/A
|
33
+6%
|
498
+1 424%
|
403
-19%
|
405
+1%
|
380
-6%
|
(131)
N/A
|
(109)
+17%
|
(134)
-23%
|
(98)
+27%
|
(158)
-61%
|
(145)
+8%
|
(78)
+46%
|
(67)
+15%
|
(153)
-130%
|
(145)
+5%
|
(153)
-5%
|
(181)
-19%
|
(51)
+72%
|
(34)
+34%
|
45
N/A
|
47
+4%
|
51
+9%
|
86
+67%
|
17
-80%
|
(36)
N/A
|
12
N/A
|
(40)
N/A
|
(20)
+50%
|
163
N/A
|
100
-39%
|
22
-78%
|
(49)
N/A
|
(116)
-139%
|
(44)
+62%
|
8
N/A
|
(39)
N/A
|
(94)
-141%
|
(90)
+4%
|
23
N/A
|
(37)
N/A
|
(43)
-14%
|
(21)
+51%
|
(121)
-472%
|
51
N/A
|
(1)
N/A
|
(45)
-3 616%
|
1
N/A
|
(50)
N/A
|
(0)
+100%
|
88
N/A
|
2
-97%
|
14
+488%
|
122
+799%
|
(86)
N/A
|
20
N/A
|
8
-60%
|
(84)
N/A
|
10
N/A
|
(19)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
24
N/A
|
8
-65%
|
(97)
N/A
|
(111)
-14%
|
(109)
+1%
|
(136)
-25%
|
(51)
+63%
|
(49)
+3%
|
(119)
-140%
|
(108)
+9%
|
(103)
+5%
|
(137)
-33%
|
(26)
+81%
|
(29)
-13%
|
(74)
-154%
|
(47)
+36%
|
(55)
-16%
|
(15)
+72%
|
(12)
+22%
|
12
N/A
|
89
+670%
|
64
-28%
|
95
+49%
|
100
+5%
|
15
-85%
|
11
-24%
|
44
+287%
|
47
+8%
|
33
-30%
|
38
+16%
|
17
-56%
|
5
-73%
|
14
+213%
|
14
-4%
|
17
+28%
|
15
-12%
|
11
-29%
|
34
+217%
|
(1)
N/A
|
1
N/A
|
17
+1 445%
|
(9)
N/A
|
10
N/A
|
(4)
N/A
|
(21)
-463%
|
(18)
+15%
|
(5)
+72%
|
11
N/A
|
13
+19%
|
14
+7%
|
33
+133%
|
30
-7%
|
19
-37%
|
10
-48%
|
(97)
N/A
|
(94)
+3%
|
(112)
-19%
|
(71)
+36%
|
25
N/A
|
30
+20%
|
|