Shenzhen Fenda Technology Co Ltd
SZSE:002681
Cash Flow Statement
Cash Flow Statement
Shenzhen Fenda Technology Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
70
|
84
|
87
|
93
|
76
|
70
|
58
|
54
|
65
|
50
|
52
|
49
|
28
|
37
|
17
|
4
|
18
|
66
|
105
|
194
|
206
|
187
|
160
|
107
|
99
|
113
|
133
|
109
|
84
|
103
|
164
|
218
|
251
|
293
|
252
|
219
|
222
|
156
|
102
|
93
|
75
|
|
Change in Working Capital |
(135)
|
(171)
|
(175)
|
(170)
|
(193)
|
(149)
|
(172)
|
(209)
|
(281)
|
(326)
|
(371)
|
(416)
|
(373)
|
(416)
|
(402)
|
(404)
|
(542)
|
(631)
|
(683)
|
(796)
|
(713)
|
(677)
|
(648)
|
(485)
|
(644)
|
(954)
|
(1 062)
|
(1 184)
|
(926)
|
(841)
|
(842)
|
(912)
|
(1 064)
|
(965)
|
(949)
|
(843)
|
(730)
|
(737)
|
(676)
|
(585)
|
(658)
|
|
Cash from Operating Activities |
165
N/A
|
177
+7%
|
162
-8%
|
176
+8%
|
129
-27%
|
156
+21%
|
163
+4%
|
215
+32%
|
257
+19%
|
233
-9%
|
248
+7%
|
201
-19%
|
343
+70%
|
359
+5%
|
353
-2%
|
242
-32%
|
109
-55%
|
350
+220%
|
752
+115%
|
840
+12%
|
733
-13%
|
583
-20%
|
278
-52%
|
534
+92%
|
668
+25%
|
713
+7%
|
819
+15%
|
565
-31%
|
519
-8%
|
479
-8%
|
355
-26%
|
224
-37%
|
138
-38%
|
85
-38%
|
61
-29%
|
231
+281%
|
283
+22%
|
133
-53%
|
108
-19%
|
108
+0%
|
141
+31%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(29)
|
(35)
|
(31)
|
(29)
|
(27)
|
(45)
|
(81)
|
(204)
|
(289)
|
(375)
|
(404)
|
(407)
|
(447)
|
(690)
|
(732)
|
(683)
|
(637)
|
(703)
|
(693)
|
(690)
|
(738)
|
(567)
|
(554)
|
(527)
|
(450)
|
(438)
|
(366)
|
(433)
|
(535)
|
(326)
|
(441)
|
(427)
|
(311)
|
(340)
|
(274)
|
(235)
|
(217)
|
(260)
|
(228)
|
(193)
|
(224)
|
|
Other Items |
(530)
|
(5)
|
(116)
|
(52)
|
(30)
|
(126)
|
(461)
|
(300)
|
(250)
|
(40)
|
375
|
251
|
(148)
|
279
|
(192)
|
89
|
348
|
(813)
|
(460)
|
(901)
|
(762)
|
187
|
176
|
304
|
486
|
70
|
194
|
265
|
(45)
|
(41)
|
(181)
|
(137)
|
75
|
197
|
66
|
193
|
118
|
67
|
174
|
101
|
(85)
|
|
Cash from Investing Activities |
(559)
N/A
|
(40)
+93%
|
(147)
-269%
|
(81)
+45%
|
(57)
+29%
|
(171)
-199%
|
(542)
-216%
|
(504)
+7%
|
(539)
-7%
|
(415)
+23%
|
(29)
+93%
|
(156)
-443%
|
(596)
-282%
|
(411)
+31%
|
(923)
-125%
|
(594)
+36%
|
(290)
+51%
|
(1 516)
-423%
|
(1 153)
+24%
|
(1 591)
-38%
|
(1 500)
+6%
|
(380)
+75%
|
(378)
+1%
|
(224)
+41%
|
37
N/A
|
(368)
N/A
|
(172)
+53%
|
(167)
+3%
|
(580)
-246%
|
(367)
+37%
|
(622)
-69%
|
(564)
+9%
|
(236)
+58%
|
(143)
+39%
|
(208)
-45%
|
(42)
+80%
|
(99)
-136%
|
(193)
-94%
|
(54)
+72%
|
(92)
-70%
|
(308)
-235%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(9)
|
(20)
|
0
|
0
|
0
|
0
|
138
|
85
|
80
|
75
|
(69)
|
10
|
502
|
489
|
537
|
476
|
11
|
91
|
191
|
182
|
224
|
290
|
219
|
239
|
(289)
|
(168)
|
(738)
|
47
|
426
|
245
|
642
|
(129)
|
6
|
(128)
|
(10)
|
(230)
|
(463)
|
(231)
|
(52)
|
229
|
472
|
|
Cash Paid for Dividends |
(31)
|
(31)
|
0
|
(45)
|
(45)
|
(45)
|
(47)
|
(53)
|
(55)
|
(60)
|
(60)
|
(73)
|
(73)
|
(68)
|
(66)
|
(52)
|
(51)
|
(90)
|
(90)
|
(80)
|
(109)
|
(122)
|
(130)
|
(94)
|
(161)
|
(45)
|
(180)
|
(163)
|
(74)
|
(144)
|
(12)
|
(39)
|
(51)
|
(55)
|
(56)
|
(50)
|
(35)
|
(36)
|
(38)
|
(40)
|
(44)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
2
|
303
|
302
|
302
|
300
|
0
|
0
|
74
|
85
|
84
|
0
|
783
|
899
|
0
|
940
|
90
|
(160)
|
(163)
|
(224)
|
(174)
|
(140)
|
(52)
|
(52)
|
(48)
|
(15)
|
0
|
(77)
|
(52)
|
28
|
0
|
28
|
28
|
(0)
|
0
|
0
|
1
|
|
Cash from Financing Activities |
(40)
N/A
|
(51)
-27%
|
0
N/A
|
(60)
N/A
|
(60)
+0%
|
(43)
+28%
|
395
N/A
|
334
-15%
|
327
-2%
|
315
-4%
|
(129)
N/A
|
(63)
+52%
|
504
N/A
|
506
+0%
|
555
+10%
|
509
-8%
|
744
+46%
|
900
+21%
|
1 001
+11%
|
1 043
+4%
|
205
-80%
|
9
-96%
|
(74)
N/A
|
(79)
-7%
|
(624)
-692%
|
(352)
+44%
|
(970)
-176%
|
(168)
+83%
|
304
N/A
|
86
-72%
|
531
+521%
|
(244)
N/A
|
(98)
+60%
|
(154)
-57%
|
(33)
+78%
|
(252)
-663%
|
(470)
-87%
|
(267)
+43%
|
(89)
+67%
|
190
N/A
|
428
+126%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(9)
|
(7)
|
(5)
|
(2)
|
1
|
2
|
5
|
7
|
10
|
15
|
10
|
10
|
6
|
11
|
49
|
9
|
10
|
(5)
|
(59)
|
(4)
|
(2)
|
17
|
25
|
12
|
10
|
1
|
10
|
6
|
5
|
(1)
|
(5)
|
(1)
|
(2)
|
(8)
|
(6)
|
(9)
|
(9)
|
30
|
30
|
31
|
31
|
|
Net Change in Cash |
(444)
N/A
|
80
N/A
|
(40)
N/A
|
33
N/A
|
13
-60%
|
(56)
N/A
|
21
N/A
|
52
+152%
|
55
+5%
|
147
+168%
|
100
-32%
|
(7)
N/A
|
257
N/A
|
465
+81%
|
33
-93%
|
166
+396%
|
573
+246%
|
(271)
N/A
|
541
N/A
|
287
-47%
|
(565)
N/A
|
228
N/A
|
(148)
N/A
|
244
N/A
|
91
-63%
|
(6)
N/A
|
(313)
-5 210%
|
235
N/A
|
249
+6%
|
196
-21%
|
260
+33%
|
(585)
N/A
|
(198)
+66%
|
(219)
-11%
|
(186)
+15%
|
(72)
+61%
|
(296)
-310%
|
(297)
0%
|
(6)
+98%
|
236
N/A
|
292
+23%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
136
N/A
|
142
+5%
|
131
-8%
|
147
+12%
|
102
-31%
|
111
+9%
|
82
-26%
|
12
-86%
|
(33)
N/A
|
(142)
-335%
|
(156)
-9%
|
(206)
-32%
|
(105)
+49%
|
(331)
-216%
|
(378)
-14%
|
(441)
-17%
|
(528)
-20%
|
(353)
+33%
|
59
N/A
|
149
+155%
|
(5)
N/A
|
16
N/A
|
(275)
N/A
|
7
N/A
|
218
+3 209%
|
276
+26%
|
454
+65%
|
132
-71%
|
(16)
N/A
|
152
N/A
|
(86)
N/A
|
(203)
-136%
|
(173)
+15%
|
(255)
-47%
|
(213)
+16%
|
(4)
+98%
|
66
N/A
|
(127)
N/A
|
(120)
+5%
|
(85)
+30%
|
(83)
+2%
|