Lizhong Sitong Light Alloys Group Co Ltd
SZSE:300428
Cash Flow Statement
Cash Flow Statement
Lizhong Sitong Light Alloys Group Co Ltd
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 |
(23)
|
(20)
|
(25)
|
(20)
|
(20)
|
(22)
|
(25)
|
(22)
|
(22)
|
(21)
|
(18)
|
100
|
135
|
182
|
214
|
140
|
132
|
94
|
(156)
|
(291)
|
(429)
|
(315)
|
(295)
|
(315)
|
(269)
|
(530)
|
(460)
|
(500)
|
(553)
|
(359)
|
(205)
|
(13)
|
73
|
(16)
|
(52)
|
(68)
|
(20)
|
|
Change in Working Capital |
(26)
|
(25)
|
(56)
|
(32)
|
(28)
|
(42)
|
(26)
|
(49)
|
(54)
|
(51)
|
(14)
|
(769)
|
(995)
|
(1 189)
|
(1 426)
|
(803)
|
(813)
|
(789)
|
(994)
|
(1 398)
|
(1 385)
|
(1 339)
|
(1 160)
|
(1 197)
|
(1 234)
|
(1 494)
|
(1 474)
|
(1 375)
|
(1 506)
|
(1 358)
|
(1 550)
|
(1 653)
|
(1 740)
|
(1 873)
|
(2 093)
|
(1 918)
|
(2 046)
|
|
Cash from Operating Activities |
25
N/A
|
(23)
N/A
|
(41)
-76%
|
16
N/A
|
11
-32%
|
56
+412%
|
66
+18%
|
30
-54%
|
46
+52%
|
34
-28%
|
85
+154%
|
272
+220%
|
119
-56%
|
254
+113%
|
436
+72%
|
634
+45%
|
865
+36%
|
842
-3%
|
947
+12%
|
670
-29%
|
779
+16%
|
799
+3%
|
262
-67%
|
363
+39%
|
(151)
N/A
|
(186)
-23%
|
(435)
-134%
|
(922)
-112%
|
(1 533)
-66%
|
(1 120)
+27%
|
(104)
+91%
|
242
N/A
|
859
+254%
|
915
+7%
|
534
-42%
|
961
+80%
|
870
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(57)
|
(38)
|
(45)
|
(25)
|
(26)
|
(29)
|
(28)
|
(35)
|
(35)
|
(33)
|
(36)
|
(315)
|
(391)
|
(455)
|
(565)
|
(341)
|
(357)
|
(355)
|
(321)
|
(390)
|
(395)
|
(420)
|
(482)
|
(482)
|
(554)
|
(667)
|
(782)
|
(840)
|
(810)
|
(1 121)
|
(1 184)
|
(1 259)
|
(1 442)
|
(1 207)
|
(1 096)
|
(1 116)
|
(1 070)
|
|
Other Items |
0
|
1
|
1
|
(69)
|
(68)
|
2
|
(29)
|
46
|
(35)
|
(106)
|
(85)
|
(85)
|
4
|
11
|
16
|
(102)
|
(63)
|
(473)
|
(474)
|
(367)
|
(282)
|
79
|
129
|
109
|
13
|
419
|
121
|
324
|
182
|
(627)
|
(306)
|
(379)
|
(228)
|
197
|
106
|
476
|
536
|
|
Cash from Investing Activities |
(57)
N/A
|
(37)
+36%
|
(44)
-20%
|
(94)
-114%
|
(94)
0%
|
(26)
+72%
|
(57)
-117%
|
11
N/A
|
(70)
N/A
|
(139)
-98%
|
(122)
+12%
|
(400)
-229%
|
(387)
+3%
|
(444)
-15%
|
(549)
-24%
|
(443)
+19%
|
(420)
+5%
|
(828)
-97%
|
(795)
+4%
|
(757)
+5%
|
(677)
+11%
|
(341)
+50%
|
(353)
-4%
|
(373)
-6%
|
(541)
-45%
|
(248)
+54%
|
(661)
-166%
|
(516)
+22%
|
(628)
-22%
|
(1 748)
-178%
|
(1 490)
+15%
|
(1 637)
-10%
|
(1 670)
-2%
|
(1 010)
+40%
|
(990)
+2%
|
(640)
+35%
|
(534)
+17%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
38
|
(110)
|
(110)
|
(127)
|
0
|
0
|
0
|
0
|
90
|
126
|
109
|
441
|
761
|
685
|
652
|
203
|
(315)
|
(315)
|
(627)
|
(439)
|
(198)
|
310
|
859
|
950
|
1 238
|
495
|
1 215
|
2 127
|
2 795
|
3 651
|
3 199
|
2 347
|
1 424
|
517
|
1 309
|
514
|
749
|
|
Cash Paid for Dividends |
(5)
|
(2)
|
(2)
|
(2)
|
0
|
(81)
|
(82)
|
(82)
|
(83)
|
(23)
|
(24)
|
(105)
|
(134)
|
(222)
|
(250)
|
(197)
|
(188)
|
(173)
|
(226)
|
(229)
|
(244)
|
(215)
|
(183)
|
(225)
|
(229)
|
(266)
|
(262)
|
(253)
|
(292)
|
(296)
|
(309)
|
(325)
|
(307)
|
(343)
|
(329)
|
(328)
|
(336)
|
|
Other |
277
|
272
|
272
|
271
|
0
|
(8)
|
0
|
2
|
0
|
0
|
0
|
(101)
|
(96)
|
(92)
|
(98)
|
(48)
|
408
|
409
|
430
|
452
|
80
|
(293)
|
19
|
(270)
|
(420)
|
6
|
(100)
|
(143)
|
(62)
|
(108)
|
(311)
|
(430)
|
(396)
|
(335)
|
(380)
|
22
|
63
|
|
Cash from Financing Activities |
313
N/A
|
162
-48%
|
162
N/A
|
142
-13%
|
0
N/A
|
(89)
N/A
|
(88)
+1%
|
(80)
+9%
|
9
N/A
|
107
+1 048%
|
86
-19%
|
235
+172%
|
531
+127%
|
372
-30%
|
304
-18%
|
(42)
N/A
|
(95)
-128%
|
(79)
+17%
|
(423)
-435%
|
(216)
+49%
|
(362)
-68%
|
(198)
+45%
|
695
N/A
|
456
-34%
|
588
+29%
|
235
-60%
|
853
+262%
|
1 731
+103%
|
2 441
+41%
|
3 247
+33%
|
2 578
-21%
|
1 591
-38%
|
721
-55%
|
(161)
N/A
|
600
N/A
|
208
-65%
|
476
+128%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
2
|
4
|
2
|
3
|
1
|
1
|
2
|
0
|
(1)
|
(3)
|
(7)
|
(0)
|
13
|
23
|
27
|
31
|
14
|
19
|
22
|
18
|
19
|
(18)
|
(19)
|
(41)
|
(10)
|
(12)
|
(11)
|
20
|
57
|
76
|
50
|
107
|
(35)
|
66
|
96
|
|
Net Change in Cash |
281
N/A
|
102
-64%
|
79
-23%
|
67
-15%
|
(221)
N/A
|
(56)
+75%
|
(79)
-41%
|
(38)
+51%
|
(13)
+66%
|
2
N/A
|
49
+2 981%
|
104
+111%
|
257
+147%
|
182
-29%
|
204
+12%
|
172
-16%
|
377
+119%
|
(34)
N/A
|
(257)
-657%
|
(283)
-10%
|
(238)
+16%
|
278
N/A
|
622
+124%
|
427
-31%
|
(123)
N/A
|
(240)
-96%
|
(253)
-6%
|
281
N/A
|
269
-4%
|
400
+49%
|
1 042
+161%
|
272
-74%
|
(41)
N/A
|
(150)
-267%
|
109
N/A
|
595
+448%
|
908
+53%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(32)
N/A
|
(61)
-90%
|
(86)
-41%
|
(9)
+89%
|
(15)
-64%
|
27
N/A
|
38
+39%
|
(4)
N/A
|
11
N/A
|
1
-91%
|
49
+4 810%
|
(43)
N/A
|
(272)
-539%
|
(202)
+26%
|
(129)
+36%
|
293
N/A
|
508
+73%
|
487
-4%
|
626
+29%
|
280
-55%
|
384
+37%
|
379
-1%
|
(220)
N/A
|
(120)
+46%
|
(705)
-489%
|
(853)
-21%
|
(1 217)
-43%
|
(1 761)
-45%
|
(2 343)
-33%
|
(2 240)
+4%
|
(1 288)
+43%
|
(1 016)
+21%
|
(583)
+43%
|
(292)
+50%
|
(562)
-92%
|
(155)
+72%
|
(200)
-29%
|