Guangdong Tengen Industrial Group Co Ltd
SZSE:003003
Cash Flow Statement
Cash Flow Statement
Guangdong Tengen Industrial Group Co Ltd
| 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 |
(28)
|
(24)
|
(28)
|
(15)
|
(16)
|
(17)
|
(9)
|
(10)
|
7
|
33
|
20
|
29
|
14
|
(16)
|
(16)
|
(27)
|
(28)
|
(25)
|
(22)
|
(21)
|
(21)
|
(16)
|
(10)
|
|
| Change in Working Capital |
(143)
|
(148)
|
(184)
|
(124)
|
(137)
|
(165)
|
(264)
|
(211)
|
(262)
|
(193)
|
(249)
|
(160)
|
(136)
|
(188)
|
(74)
|
(187)
|
(169)
|
(137)
|
(120)
|
(179)
|
(188)
|
(231)
|
(219)
|
|
| Cash from Operating Activities |
35
N/A
|
73
+110%
|
45
-38%
|
17
-63%
|
32
+89%
|
(48)
N/A
|
(55)
-15%
|
(42)
+23%
|
30
N/A
|
65
+116%
|
47
-27%
|
35
-26%
|
86
+146%
|
113
+31%
|
258
+128%
|
292
+13%
|
256
-12%
|
269
+5%
|
198
-26%
|
173
-13%
|
193
+11%
|
180
-6%
|
191
+6%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(153)
|
(166)
|
(230)
|
(196)
|
(207)
|
(251)
|
(240)
|
(231)
|
(234)
|
(171)
|
(146)
|
(111)
|
(80)
|
(61)
|
(41)
|
(54)
|
(49)
|
(50)
|
(51)
|
(40)
|
(37)
|
(34)
|
(28)
|
|
| Other Items |
11
|
67
|
65
|
(427)
|
(392)
|
(369)
|
(280)
|
342
|
472
|
319
|
310
|
56
|
(56)
|
5
|
(174)
|
(80)
|
(272)
|
(281)
|
(244)
|
(219)
|
(146)
|
(109)
|
(112)
|
|
| Cash from Investing Activities |
(142)
N/A
|
(98)
+31%
|
(165)
-68%
|
(622)
-277%
|
(599)
+4%
|
(620)
-3%
|
(520)
+16%
|
111
N/A
|
238
+115%
|
148
-38%
|
164
+11%
|
(55)
N/A
|
(136)
-145%
|
(56)
+59%
|
(215)
-282%
|
(133)
+38%
|
(321)
-141%
|
(330)
-3%
|
(295)
+11%
|
(259)
+12%
|
(182)
+30%
|
(143)
+22%
|
(140)
+2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Debt |
98
|
98
|
133
|
97
|
112
|
162
|
155
|
116
|
(47)
|
(102)
|
(142)
|
(96)
|
34
|
(46)
|
(34)
|
(74)
|
(84)
|
(64)
|
(124)
|
(90)
|
(64)
|
(60)
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
(1)
|
(5)
|
(5)
|
(32)
|
(31)
|
(36)
|
(38)
|
(28)
|
(29)
|
(26)
|
(26)
|
(10)
|
(10)
|
(5)
|
(6)
|
(4)
|
(21)
|
(19)
|
(17)
|
(54)
|
(37)
|
|
| Other |
(2)
|
(4)
|
429
|
422
|
421
|
421
|
(10)
|
26
|
0
|
31
|
28
|
(20)
|
(19)
|
(23)
|
(18)
|
39
|
39
|
124
|
154
|
111
|
61
|
45
|
35
|
|
| Cash from Financing Activities |
95
N/A
|
94
-2%
|
561
+499%
|
514
-8%
|
528
+3%
|
551
+4%
|
113
-79%
|
106
-6%
|
(57)
N/A
|
(99)
-74%
|
(143)
-45%
|
(142)
+0%
|
(12)
+92%
|
(79)
-582%
|
(62)
+22%
|
(41)
+34%
|
(51)
-25%
|
56
N/A
|
9
-84%
|
2
-78%
|
(20)
N/A
|
(69)
-247%
|
(3)
+96%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
3
|
1
|
2
|
2
|
(0)
|
2
|
2
|
2
|
2
|
1
|
|
| Net Change in Cash |
(12)
N/A
|
69
N/A
|
442
+544%
|
(92)
N/A
|
(41)
+56%
|
(117)
-187%
|
(463)
-295%
|
174
N/A
|
210
+21%
|
113
-46%
|
68
-40%
|
(162)
N/A
|
(60)
+63%
|
(19)
+68%
|
(18)
+6%
|
120
N/A
|
(114)
N/A
|
(6)
+95%
|
(86)
-1 351%
|
(83)
+4%
|
(8)
+90%
|
(29)
-271%
|
50
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(118)
N/A
|
(93)
+21%
|
(185)
-99%
|
(179)
+3%
|
(175)
+2%
|
(298)
-70%
|
(295)
+1%
|
(273)
+7%
|
(204)
+25%
|
(106)
+48%
|
(98)
+8%
|
(76)
+23%
|
6
N/A
|
52
+710%
|
217
+314%
|
238
+10%
|
207
-13%
|
219
+6%
|
147
-33%
|
133
-10%
|
156
+17%
|
147
-6%
|
164
+11%
|
|