XiAn Triangle Defense Co Ltd
SZSE:300775
Cash Flow Statement
Cash Flow Statement
XiAn Triangle Defense Co Ltd
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 |
(10)
|
(16)
|
(49)
|
(52)
|
(53)
|
(52)
|
(54)
|
(54)
|
(46)
|
(44)
|
(55)
|
(73)
|
(124)
|
(142)
|
(174)
|
(160)
|
(186)
|
(223)
|
(296)
|
(310)
|
|
Change in Working Capital |
(7)
|
(2)
|
(40)
|
(40)
|
(35)
|
(39)
|
(33)
|
(32)
|
(36)
|
(40)
|
(41)
|
(11)
|
(46)
|
(41)
|
(42)
|
(76)
|
(24)
|
(4)
|
11
|
36
|
|
Cash from Operating Activities |
(17)
N/A
|
(21)
-24%
|
139
N/A
|
92
-34%
|
161
+76%
|
67
-59%
|
(74)
N/A
|
(47)
+36%
|
(71)
-51%
|
202
N/A
|
374
+85%
|
385
+3%
|
296
-23%
|
256
-14%
|
425
+66%
|
580
+36%
|
555
-4%
|
300
-46%
|
(40)
N/A
|
(384)
-851%
|
|
Investing Cash Flow | |||||||||||||||||||||
Capital Expenditures |
7
|
(8)
|
(56)
|
(52)
|
(96)
|
(152)
|
(162)
|
(167)
|
(148)
|
(86)
|
(137)
|
(172)
|
(276)
|
(369)
|
(383)
|
(384)
|
(344)
|
(332)
|
(294)
|
(308)
|
|
Other Items |
(227)
|
(290)
|
(406)
|
(230)
|
(92)
|
513
|
429
|
553
|
343
|
(130)
|
(79)
|
(38)
|
(17)
|
113
|
63
|
(59)
|
22
|
(39)
|
(279)
|
(199)
|
|
Cash from Investing Activities |
(220)
N/A
|
(298)
-36%
|
(461)
-55%
|
(282)
+39%
|
(188)
+33%
|
361
N/A
|
268
-26%
|
387
+44%
|
196
-49%
|
(216)
N/A
|
(216)
+0%
|
(210)
+3%
|
(293)
-40%
|
(255)
+13%
|
(320)
-25%
|
(443)
-38%
|
(322)
+27%
|
(371)
-15%
|
(574)
-54%
|
(507)
+12%
|
|
Financing Cash Flow | |||||||||||||||||||||
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
893
|
893
|
893
|
0
|
100
|
100
|
5
|
84
|
207
|
404
|
667
|
981
|
|
Cash Paid for Dividends |
0
|
0
|
(49)
|
0
|
(98)
|
(98)
|
(50)
|
0
|
(41)
|
(41)
|
(41)
|
0
|
(39)
|
(49)
|
(50)
|
(50)
|
(18)
|
(66)
|
(68)
|
(72)
|
|
Other |
266
|
264
|
264
|
0
|
(0)
|
(0)
|
(2)
|
0
|
(2)
|
(3)
|
(2)
|
0
|
(5)
|
80
|
1 736
|
1 730
|
1 734
|
1 670
|
14
|
0
|
|
Cash from Financing Activities |
266
N/A
|
264
-1%
|
215
-19%
|
0
N/A
|
(99)
N/A
|
(99)
0%
|
(52)
+48%
|
0
N/A
|
850
N/A
|
849
0%
|
850
+0%
|
0
N/A
|
56
N/A
|
131
+137%
|
1 691
+1 187%
|
1 764
+4%
|
1 922
+9%
|
2 008
+4%
|
614
-69%
|
929
+51%
|
|
Change in Cash | |||||||||||||||||||||
Net Change in Cash |
30
N/A
|
(55)
N/A
|
(107)
-96%
|
25
N/A
|
(126)
N/A
|
329
N/A
|
143
-57%
|
288
+102%
|
974
+239%
|
834
-14%
|
1 008
+21%
|
1 025
+2%
|
59
-94%
|
132
+125%
|
1 796
+1 258%
|
1 901
+6%
|
2 155
+13%
|
1 937
-10%
|
(0)
N/A
|
38
N/A
|
|
Free Cash Flow | |||||||||||||||||||||
Free Cash Flow |
(10)
N/A
|
(29)
-203%
|
83
N/A
|
39
-53%
|
65
+64%
|
(86)
N/A
|
(235)
-174%
|
(214)
+9%
|
(218)
-2%
|
115
N/A
|
237
+106%
|
212
-11%
|
20
-91%
|
(113)
N/A
|
42
N/A
|
196
+367%
|
211
+7%
|
(32)
N/A
|
(335)
-941%
|
(692)
-107%
|