Moso Power Supply Technology Co Ltd
SZSE:002660
Cash Flow Statement
Cash Flow Statement
Moso Power Supply Technology Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
15
|
30
|
26
|
20
|
9
|
3
|
(3)
|
(5)
|
1
|
(3)
|
(5)
|
(6)
|
(14)
|
(25)
|
(18)
|
(15)
|
(3)
|
9
|
24
|
38
|
17
|
29
|
(7)
|
7
|
10
|
28
|
48
|
25
|
56
|
41
|
45
|
49
|
29
|
48
|
38
|
28
|
54
|
41
|
36
|
39
|
1
|
|
Change in Working Capital |
(173)
|
(189)
|
(191)
|
(183)
|
(170)
|
(182)
|
(161)
|
(204)
|
(229)
|
(240)
|
(282)
|
(270)
|
(287)
|
(316)
|
(352)
|
(333)
|
(331)
|
(306)
|
(284)
|
(269)
|
(254)
|
(238)
|
(217)
|
(237)
|
(232)
|
(239)
|
(241)
|
(233)
|
(250)
|
(254)
|
(270)
|
(291)
|
(291)
|
(295)
|
(296)
|
(292)
|
(315)
|
(338)
|
(359)
|
(529)
|
(519)
|
|
Cash from Operating Activities |
28
N/A
|
30
+8%
|
35
+18%
|
(23)
N/A
|
(34)
-50%
|
(85)
-146%
|
(31)
+64%
|
38
N/A
|
34
-10%
|
59
+71%
|
3
-95%
|
2
-29%
|
62
+2 714%
|
98
+58%
|
136
+39%
|
200
+47%
|
187
-6%
|
75
-60%
|
135
+80%
|
78
-42%
|
(38)
N/A
|
59
N/A
|
64
+7%
|
42
-34%
|
127
+203%
|
95
-25%
|
42
-56%
|
48
+13%
|
34
-28%
|
14
-60%
|
(80)
N/A
|
10
N/A
|
(13)
N/A
|
81
N/A
|
134
+66%
|
174
+30%
|
216
+25%
|
167
-23%
|
183
+9%
|
(105)
N/A
|
(126)
-20%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(61)
|
(85)
|
(149)
|
(233)
|
(232)
|
(223)
|
(187)
|
(137)
|
(134)
|
(130)
|
(113)
|
(149)
|
(150)
|
(138)
|
(131)
|
(57)
|
(49)
|
(43)
|
(30)
|
(20)
|
(36)
|
(44)
|
(41)
|
(41)
|
(19)
|
(10)
|
(11)
|
(15)
|
(18)
|
(18)
|
(24)
|
(22)
|
(28)
|
(29)
|
(25)
|
(23)
|
(17)
|
(19)
|
(27)
|
(47)
|
(49)
|
|
Other Items |
(195)
|
118
|
122
|
72
|
103
|
(108)
|
(97)
|
41
|
21
|
79
|
75
|
(19)
|
(9)
|
(20)
|
106
|
105
|
34
|
31
|
(97)
|
(7)
|
74
|
92
|
116
|
36
|
31
|
23
|
26
|
31
|
29
|
43
|
38
|
26
|
30
|
17
|
17
|
25
|
(34)
|
(39)
|
(42)
|
8
|
(103)
|
|
Cash from Investing Activities |
(256)
N/A
|
33
N/A
|
(27)
N/A
|
(162)
-503%
|
(129)
+20%
|
(330)
-156%
|
(283)
+14%
|
(96)
+66%
|
(114)
-18%
|
(52)
+54%
|
(38)
+26%
|
(167)
-338%
|
(159)
+5%
|
(159)
+1%
|
(24)
+85%
|
48
N/A
|
(15)
N/A
|
(12)
+18%
|
(127)
-963%
|
(27)
+79%
|
38
N/A
|
48
+27%
|
75
+56%
|
(5)
N/A
|
12
N/A
|
12
+3%
|
14
+14%
|
16
+16%
|
11
-33%
|
26
+135%
|
14
-46%
|
4
-73%
|
2
-39%
|
(12)
N/A
|
(8)
+36%
|
2
N/A
|
(52)
N/A
|
(58)
-13%
|
(69)
-18%
|
(38)
+44%
|
(152)
-294%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
14
|
33
|
74
|
154
|
184
|
162
|
135
|
65
|
80
|
103
|
126
|
81
|
51
|
(25)
|
(139)
|
(95)
|
(53)
|
(21)
|
(27)
|
6
|
(123)
|
(100)
|
(64)
|
(105)
|
(13)
|
(13)
|
100
|
(60)
|
(108)
|
(2)
|
(115)
|
45
|
26
|
(139)
|
(236)
|
0
|
(159)
|
(80)
|
30
|
80
|
|
Cash Paid for Dividends |
(12)
|
(8)
|
(9)
|
(9)
|
(10)
|
(6)
|
(10)
|
(15)
|
(17)
|
(23)
|
(23)
|
(22)
|
(24)
|
(23)
|
(24)
|
(18)
|
(18)
|
(13)
|
(14)
|
(15)
|
(13)
|
(15)
|
(11)
|
(14)
|
(12)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(8)
|
(9)
|
(9)
|
(10)
|
(7)
|
(5)
|
(39)
|
(37)
|
(36)
|
(36)
|
|
Other |
(4)
|
60
|
62
|
80
|
125
|
40
|
34
|
17
|
(24)
|
(41)
|
(41)
|
(3)
|
(19)
|
(0)
|
(6)
|
(78)
|
(105)
|
(33)
|
(82)
|
(86)
|
1
|
(29)
|
3
|
97
|
32
|
32
|
49
|
(107)
|
(14)
|
(6)
|
(4)
|
108
|
29
|
439
|
442
|
441
|
445
|
13
|
13
|
13
|
12
|
|
Cash from Financing Activities |
39
N/A
|
66
+70%
|
86
+31%
|
144
+68%
|
269
+86%
|
217
-19%
|
186
-14%
|
138
-26%
|
24
-82%
|
17
-31%
|
39
+135%
|
101
+157%
|
38
-62%
|
27
-29%
|
(55)
N/A
|
(235)
-327%
|
(219)
+7%
|
(99)
+55%
|
(117)
-18%
|
(127)
-9%
|
(6)
+95%
|
(167)
-2 557%
|
(108)
+36%
|
19
N/A
|
(85)
N/A
|
10
N/A
|
28
+182%
|
(14)
N/A
|
(81)
-467%
|
(120)
-48%
|
(11)
+91%
|
(15)
-39%
|
66
N/A
|
456
+592%
|
293
-36%
|
198
-32%
|
203
+3%
|
(185)
N/A
|
(104)
+43%
|
6
N/A
|
55
+757%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
1
|
2
|
4
|
6
|
5
|
7
|
9
|
6
|
8
|
5
|
7
|
7
|
4
|
3
|
(4)
|
(8)
|
(5)
|
(1)
|
1
|
2
|
1
|
(0)
|
(1)
|
6
|
5
|
(3)
|
(5)
|
(9)
|
(10)
|
(3)
|
(3)
|
(3)
|
2
|
5
|
4
|
2
|
0
|
(3)
|
(1)
|
1
|
|
Net Change in Cash |
(190)
N/A
|
130
N/A
|
97
-26%
|
(36)
N/A
|
111
N/A
|
(193)
N/A
|
(121)
+37%
|
88
N/A
|
(50)
N/A
|
31
N/A
|
9
-70%
|
(58)
N/A
|
(53)
+9%
|
(30)
+43%
|
60
N/A
|
8
-86%
|
(54)
N/A
|
(41)
+24%
|
(109)
-166%
|
(75)
+31%
|
(4)
+95%
|
(59)
-1 329%
|
31
N/A
|
55
+80%
|
60
+8%
|
122
+105%
|
81
-34%
|
45
-45%
|
(45)
N/A
|
(91)
-101%
|
(80)
+11%
|
(4)
+95%
|
52
N/A
|
526
+912%
|
424
-19%
|
378
-11%
|
370
-2%
|
(75)
N/A
|
6
N/A
|
(138)
N/A
|
(221)
-60%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(33)
N/A
|
(55)
-64%
|
(114)
-108%
|
(256)
-125%
|
(266)
-4%
|
(307)
-15%
|
(217)
+29%
|
(99)
+54%
|
(100)
-1%
|
(72)
+28%
|
(110)
-53%
|
(147)
-34%
|
(89)
+40%
|
(41)
+54%
|
6
N/A
|
143
+2 407%
|
138
-3%
|
32
-77%
|
105
+225%
|
58
-45%
|
(73)
N/A
|
15
N/A
|
23
+50%
|
1
-97%
|
108
+15 257%
|
85
-21%
|
31
-64%
|
33
+7%
|
16
-51%
|
(4)
N/A
|
(104)
-2 363%
|
(12)
+89%
|
(41)
-250%
|
51
N/A
|
109
+113%
|
151
+38%
|
199
+32%
|
148
-26%
|
156
+5%
|
(151)
N/A
|
(175)
-16%
|