Zhanjiang Guolian Aquatic Products Co Ltd
SZSE:300094
Cash Flow Statement
Cash Flow Statement
Zhanjiang Guolian Aquatic Products 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 |
77
|
77
|
83
|
61
|
78
|
83
|
74
|
72
|
50
|
47
|
34
|
79
|
78
|
73
|
105
|
104
|
159
|
192
|
197
|
170
|
158
|
166
|
131
|
150
|
120
|
103
|
100
|
104
|
126
|
132
|
129
|
111
|
75
|
38
|
48
|
45
|
71
|
113
|
106
|
110
|
109
|
|
Change in Working Capital |
(359)
|
(231)
|
(243)
|
(271)
|
(254)
|
(293)
|
(274)
|
(262)
|
(256)
|
(256)
|
(267)
|
(280)
|
(261)
|
(313)
|
(338)
|
(398)
|
(461)
|
(382)
|
(404)
|
(403)
|
(428)
|
(579)
|
(576)
|
(587)
|
(613)
|
(603)
|
(619)
|
(719)
|
(662)
|
(752)
|
(693)
|
(695)
|
(734)
|
(733)
|
(852)
|
(731)
|
(819)
|
(772)
|
(789)
|
(811)
|
(813)
|
|
Cash from Operating Activities |
(121)
N/A
|
(161)
-34%
|
(112)
+31%
|
(285)
-155%
|
(86)
+70%
|
9
N/A
|
(49)
N/A
|
(32)
+34%
|
66
N/A
|
18
-73%
|
109
+521%
|
(4)
N/A
|
(65)
-1 574%
|
(213)
-226%
|
(280)
-31%
|
(354)
-27%
|
(563)
-59%
|
(382)
+32%
|
(449)
-18%
|
(259)
+42%
|
(22)
+92%
|
122
N/A
|
(8)
N/A
|
39
N/A
|
85
+115%
|
(77)
N/A
|
(368)
-380%
|
(386)
-5%
|
(159)
+59%
|
(236)
-48%
|
377
N/A
|
369
-2%
|
216
-41%
|
205
-5%
|
227
+11%
|
212
-7%
|
154
-27%
|
117
-24%
|
(71)
N/A
|
(76)
-7%
|
(82)
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(55)
|
(67)
|
(55)
|
(81)
|
(86)
|
(55)
|
(53)
|
(16)
|
3
|
(18)
|
(15)
|
(20)
|
(34)
|
(44)
|
(54)
|
(72)
|
(101)
|
(141)
|
(225)
|
(304)
|
(369)
|
(404)
|
(477)
|
(490)
|
(460)
|
(322)
|
(192)
|
(94)
|
(77)
|
(107)
|
(88)
|
(98)
|
(61)
|
(94)
|
(89)
|
(62)
|
(46)
|
(49)
|
(53)
|
(97)
|
(119)
|
|
Other Items |
0
|
10
|
100
|
100
|
100
|
140
|
50
|
50
|
50
|
51
|
0
|
50
|
50
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
77
|
133
|
133
|
122
|
0
|
0
|
0
|
52
|
146
|
208
|
202
|
156
|
0
|
(1)
|
6
|
1
|
8
|
8
|
9
|
(241)
|
(348)
|
(247)
|
(69)
|
|
Cash from Investing Activities |
(70)
N/A
|
(57)
+18%
|
45
N/A
|
19
-57%
|
14
-26%
|
85
+495%
|
(3)
N/A
|
34
N/A
|
53
+56%
|
33
-38%
|
36
+12%
|
30
-18%
|
16
-47%
|
(45)
N/A
|
(56)
-23%
|
(73)
-30%
|
(102)
-40%
|
(141)
-39%
|
(148)
-5%
|
(172)
-16%
|
(237)
-38%
|
(283)
-19%
|
(431)
-53%
|
(500)
-16%
|
(470)
+6%
|
(269)
+43%
|
(46)
+83%
|
114
N/A
|
125
+10%
|
48
-61%
|
(26)
N/A
|
(99)
-276%
|
(55)
+44%
|
(94)
-70%
|
(81)
+14%
|
(54)
+33%
|
(37)
+32%
|
(289)
-687%
|
(401)
-39%
|
(345)
+14%
|
(188)
+45%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
40
|
179
|
44
|
165
|
52
|
(55)
|
(74)
|
(20)
|
(104)
|
(51)
|
(53)
|
(7)
|
132
|
307
|
417
|
456
|
840
|
677
|
632
|
651
|
325
|
348
|
339
|
161
|
77
|
(76)
|
349
|
453
|
85
|
121
|
(583)
|
(520)
|
(297)
|
(116)
|
62
|
(3)
|
73
|
(354)
|
(211)
|
(253)
|
(462)
|
|
Cash Paid for Dividends |
(33)
|
(32)
|
(36)
|
(33)
|
(33)
|
(35)
|
(34)
|
(32)
|
(32)
|
(39)
|
(38)
|
(37)
|
(52)
|
(45)
|
(50)
|
(57)
|
(58)
|
(63)
|
(66)
|
(71)
|
(97)
|
(109)
|
(117)
|
(124)
|
(145)
|
(164)
|
(164)
|
(166)
|
(128)
|
(103)
|
(107)
|
(104)
|
(94)
|
(105)
|
(104)
|
(112)
|
(117)
|
(114)
|
(121)
|
(133)
|
(110)
|
|
Other |
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
3
|
(3)
|
(6)
|
(4)
|
(1)
|
(5)
|
20
|
28
|
24
|
33
|
(24)
|
(32)
|
(37)
|
(62)
|
538
|
610
|
540
|
582
|
(9)
|
(101)
|
(12)
|
191
|
254
|
268
|
237
|
(56)
|
(115)
|
(92)
|
(67)
|
932
|
1 000
|
967
|
990
|
|
Cash from Financing Activities |
5
N/A
|
144
+2 572%
|
6
-96%
|
130
+2 141%
|
16
-88%
|
(90)
N/A
|
(108)
-19%
|
(52)
+51%
|
(133)
-153%
|
(93)
+30%
|
(97)
-5%
|
(49)
+50%
|
78
N/A
|
257
+230%
|
386
+50%
|
427
+10%
|
806
+89%
|
647
-20%
|
542
-16%
|
549
+1%
|
191
-65%
|
177
-7%
|
760
+329%
|
647
-15%
|
471
-27%
|
343
-27%
|
176
-49%
|
186
+6%
|
(56)
N/A
|
209
N/A
|
(435)
N/A
|
(356)
+18%
|
(153)
+57%
|
(276)
-80%
|
(157)
+43%
|
(206)
-31%
|
(110)
+47%
|
464
N/A
|
668
+44%
|
581
-13%
|
418
-28%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(12)
|
(12)
|
(6)
|
3
|
4
|
1
|
(4)
|
(2)
|
4
|
16
|
15
|
17
|
2
|
14
|
10
|
1
|
3
|
(27)
|
(25)
|
(15)
|
(10)
|
2
|
5
|
1
|
0
|
3
|
4
|
3
|
2
|
(7)
|
(7)
|
(4)
|
(3)
|
5
|
4
|
(4)
|
(7)
|
(6)
|
(8)
|
(4)
|
(2)
|
|
Net Change in Cash |
(197)
N/A
|
(87)
+56%
|
(67)
+23%
|
(133)
-99%
|
(52)
+61%
|
5
N/A
|
(163)
N/A
|
(53)
+68%
|
(11)
+80%
|
(27)
-153%
|
64
N/A
|
(6)
N/A
|
31
N/A
|
13
-59%
|
61
+382%
|
1
-99%
|
144
+17 888%
|
97
-32%
|
(80)
N/A
|
103
N/A
|
(77)
N/A
|
18
N/A
|
326
+1 701%
|
187
-43%
|
86
-54%
|
(1)
N/A
|
(234)
-46 640%
|
(84)
+64%
|
(87)
-4%
|
15
N/A
|
(92)
N/A
|
(89)
+2%
|
5
N/A
|
(160)
N/A
|
(7)
+96%
|
(52)
-628%
|
(0)
+100%
|
285
N/A
|
187
-34%
|
156
-17%
|
145
-7%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(175)
N/A
|
(229)
-31%
|
(167)
+27%
|
(366)
-119%
|
(172)
+53%
|
(46)
+73%
|
(102)
-121%
|
(48)
+53%
|
69
N/A
|
(1)
N/A
|
95
N/A
|
(24)
N/A
|
(99)
-314%
|
(257)
-158%
|
(333)
-30%
|
(426)
-28%
|
(664)
-56%
|
(523)
+21%
|
(674)
-29%
|
(563)
+16%
|
(391)
+31%
|
(282)
+28%
|
(485)
-72%
|
(451)
+7%
|
(375)
+17%
|
(398)
-6%
|
(559)
-40%
|
(481)
+14%
|
(236)
+51%
|
(343)
-45%
|
289
N/A
|
271
-6%
|
155
-43%
|
110
-29%
|
138
+25%
|
150
+8%
|
108
-28%
|
68
-37%
|
(124)
N/A
|
(173)
-40%
|
(201)
-16%
|