Shenzhen Prince New Materials Co Ltd
SZSE:002735
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shenzhen Prince New Materials Co Ltd
SZSE:002735
|
CN |
Cash Flow Statement
Cash Flow Statement
Shenzhen Prince New Materials Co Ltd
| 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 |
(30)
|
(28)
|
(33)
|
(34)
|
(32)
|
(33)
|
(33)
|
(39)
|
(37)
|
(40)
|
(44)
|
(42)
|
(47)
|
(51)
|
(52)
|
(49)
|
(53)
|
(60)
|
(58)
|
(60)
|
(58)
|
(48)
|
(51)
|
(61)
|
(67)
|
(71)
|
(81)
|
(90)
|
(90)
|
(84)
|
(63)
|
(54)
|
(55)
|
(87)
|
(104)
|
(94)
|
(83)
|
(58)
|
(57)
|
(64)
|
(75)
|
(72)
|
(76)
|
(80)
|
|
| Change in Working Capital |
(96)
|
(95)
|
(103)
|
(99)
|
(94)
|
(95)
|
(93)
|
(100)
|
(114)
|
(115)
|
(122)
|
(118)
|
(136)
|
(141)
|
(141)
|
(178)
|
(179)
|
(189)
|
(201)
|
(181)
|
(251)
|
(263)
|
(285)
|
(305)
|
(262)
|
(283)
|
(270)
|
(289)
|
(285)
|
(303)
|
(346)
|
(377)
|
(384)
|
(390)
|
(387)
|
(385)
|
(412)
|
(416)
|
(417)
|
(431)
|
(462)
|
(470)
|
(493)
|
(518)
|
|
| Cash from Operating Activities |
37
N/A
|
39
+5%
|
40
+4%
|
55
+37%
|
52
-6%
|
65
+26%
|
65
0%
|
41
-38%
|
20
-51%
|
16
-19%
|
3
-79%
|
28
+728%
|
10
-64%
|
1
-95%
|
20
+3 565%
|
(55)
N/A
|
(113)
-105%
|
(97)
+14%
|
(118)
-22%
|
(58)
+51%
|
75
N/A
|
72
-4%
|
118
+64%
|
98
-17%
|
83
-15%
|
50
-39%
|
44
-13%
|
75
+72%
|
94
+25%
|
132
+41%
|
101
-23%
|
132
+30%
|
122
-8%
|
113
-7%
|
116
+2%
|
110
-5%
|
98
-11%
|
55
-44%
|
50
-10%
|
53
+7%
|
(5)
N/A
|
(25)
-429%
|
(61)
-146%
|
(59)
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(23)
|
(22)
|
(34)
|
(35)
|
(33)
|
(33)
|
(21)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(43)
|
(47)
|
(64)
|
(89)
|
(82)
|
(85)
|
(74)
|
(71)
|
(67)
|
(74)
|
(74)
|
(74)
|
(82)
|
(84)
|
(90)
|
(81)
|
(69)
|
(87)
|
(95)
|
(101)
|
(100)
|
(86)
|
(89)
|
(103)
|
(110)
|
(139)
|
(175)
|
(194)
|
(263)
|
(294)
|
(287)
|
(289)
|
|
| Other Items |
0
|
0
|
2
|
1
|
(101)
|
0
|
(120)
|
(116)
|
38
|
17
|
17
|
(29)
|
(50)
|
(17)
|
71
|
73
|
114
|
102
|
36
|
81
|
1
|
1
|
(5)
|
(8)
|
(78)
|
(78)
|
(77)
|
(102)
|
(16)
|
(57)
|
(44)
|
(114)
|
(47)
|
(66)
|
(65)
|
(1)
|
11
|
(178)
|
(427)
|
(363)
|
(265)
|
136
|
371
|
384
|
|
| Cash from Investing Activities |
(23)
N/A
|
(22)
+2%
|
(32)
-47%
|
(34)
-4%
|
(134)
-298%
|
(134)
+0%
|
(141)
-5%
|
(130)
+8%
|
24
N/A
|
3
-89%
|
2
-31%
|
(45)
N/A
|
(94)
-108%
|
(64)
+31%
|
7
N/A
|
(16)
N/A
|
32
N/A
|
17
-45%
|
(38)
N/A
|
10
N/A
|
(66)
N/A
|
(72)
-10%
|
(79)
-9%
|
(83)
-5%
|
(160)
-94%
|
(162)
-1%
|
(166)
-3%
|
(183)
-10%
|
(86)
+53%
|
(143)
-67%
|
(140)
+2%
|
(214)
-53%
|
(146)
+32%
|
(152)
-4%
|
(154)
-1%
|
(104)
+32%
|
(99)
+5%
|
(318)
-220%
|
(602)
-89%
|
(557)
+7%
|
(528)
+5%
|
(158)
+70%
|
83
N/A
|
95
+14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(20)
|
(30)
|
(30)
|
(30)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
65
|
77
|
96
|
16
|
(7)
|
9
|
(36)
|
(36)
|
2
|
29
|
54
|
50
|
79
|
92
|
41
|
112
|
119
|
52
|
152
|
93
|
52
|
(83)
|
(109)
|
(88)
|
(27)
|
146
|
122
|
81
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
(8)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(8)
|
(8)
|
(11)
|
0
|
(24)
|
(25)
|
(26)
|
(27)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(25)
|
(23)
|
(25)
|
(31)
|
(23)
|
(17)
|
(18)
|
(29)
|
(21)
|
(29)
|
(29)
|
(15)
|
(31)
|
(30)
|
(29)
|
(32)
|
(15)
|
|
| Other |
153
|
0
|
0
|
153
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
79
|
85
|
86
|
86
|
(55)
|
5
|
3
|
7
|
70
|
8
|
11
|
4
|
106
|
106
|
110
|
113
|
13
|
(14)
|
(19)
|
(24)
|
(20)
|
(120)
|
(35)
|
(40)
|
(78)
|
870
|
783
|
791
|
752
|
(136)
|
(137)
|
(141)
|
(127)
|
|
| Cash from Financing Activities |
127
N/A
|
118
-8%
|
116
-2%
|
116
+0%
|
(16)
N/A
|
0
N/A
|
(6)
N/A
|
(6)
+4%
|
(7)
-26%
|
0
N/A
|
(10)
N/A
|
69
N/A
|
75
+10%
|
76
+1%
|
78
+3%
|
17
-79%
|
60
+261%
|
69
+16%
|
79
+14%
|
61
-23%
|
(25)
N/A
|
(7)
+71%
|
(39)
-439%
|
64
N/A
|
101
+58%
|
133
+32%
|
161
+21%
|
38
-77%
|
42
+12%
|
48
+15%
|
(13)
N/A
|
70
N/A
|
(18)
N/A
|
(1)
+94%
|
82
N/A
|
(5)
N/A
|
893
N/A
|
671
-25%
|
667
-1%
|
633
-5%
|
(193)
N/A
|
(20)
+90%
|
(51)
-154%
|
(61)
-19%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
4
|
4
|
2
|
2
|
(3)
|
(4)
|
(3)
|
(2)
|
1
|
2
|
1
|
2
|
0
|
1
|
1
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(1)
|
(2)
|
3
|
6
|
5
|
5
|
5
|
2
|
3
|
3
|
0
|
0
|
1
|
3
|
4
|
5
|
|
| Net Change in Cash |
142
N/A
|
134
-5%
|
123
-8%
|
137
+11%
|
(96)
N/A
|
(72)
+25%
|
(78)
-9%
|
(91)
-16%
|
41
N/A
|
16
-62%
|
(3)
N/A
|
54
N/A
|
(12)
N/A
|
8
N/A
|
103
+1 245%
|
(57)
N/A
|
(21)
+63%
|
(8)
+60%
|
(76)
-824%
|
14
N/A
|
(15)
N/A
|
(6)
+58%
|
2
N/A
|
78
+3 783%
|
21
-73%
|
18
-15%
|
33
+87%
|
(74)
N/A
|
49
N/A
|
35
-28%
|
(49)
N/A
|
(7)
+85%
|
(37)
-415%
|
(34)
+8%
|
49
N/A
|
3
-94%
|
895
+30 539%
|
412
-54%
|
115
-72%
|
130
+13%
|
(725)
N/A
|
(200)
+72%
|
(24)
+88%
|
(20)
+18%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
16
+18%
|
6
-62%
|
20
+219%
|
19
-6%
|
33
+73%
|
45
+37%
|
27
-39%
|
6
-79%
|
2
-60%
|
(12)
N/A
|
12
N/A
|
(33)
N/A
|
(47)
-40%
|
(44)
+5%
|
(144)
-226%
|
(195)
-36%
|
(182)
+7%
|
(193)
-6%
|
(129)
+33%
|
9
N/A
|
(1)
N/A
|
44
N/A
|
24
-46%
|
1
-95%
|
(34)
N/A
|
(46)
-36%
|
(6)
+87%
|
24
N/A
|
45
+85%
|
6
-87%
|
31
+417%
|
22
-29%
|
28
+27%
|
27
-4%
|
7
-75%
|
(12)
N/A
|
(84)
-618%
|
(126)
-49%
|
(141)
-12%
|
(268)
-90%
|
(319)
-19%
|
(348)
-9%
|
(347)
+0%
|
|