Sinomach Automobile Co Ltd
SSE:600335
Cash Flow Statement
Cash Flow Statement
Sinomach Automobile Co Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(6)
|
(9)
|
(10)
|
(12)
|
(12)
|
(18)
|
(19)
|
(20)
|
(27)
|
(22)
|
(17)
|
(14)
|
(3)
|
(4)
|
(4)
|
2
|
7
|
17
|
22
|
13
|
3
|
5
|
(2)
|
(181)
|
(5 453)
|
(5 550)
|
(9 171)
|
(10 233)
|
(5 652)
|
(5 668)
|
(3 939)
|
(4 078)
|
(5 068)
|
(5 985)
|
(4 960)
|
(4 753)
|
(3 875)
|
(3 636)
|
(3 971)
|
(2 893)
|
(4 226)
|
(4 195)
|
(3 994)
|
(4 770)
|
(3 165)
|
(3 034)
|
(2 859)
|
(2 768)
|
(2 532)
|
(2 501)
|
(2 193)
|
(2 148)
|
(2 734)
|
(2 973)
|
(3 131)
|
(3 271)
|
(2 960)
|
(2 738)
|
(2 651)
|
(2 327)
|
(2 239)
|
(2 078)
|
(1 865)
|
(1 947)
|
(1 867)
|
(2 286)
|
(2 426)
|
(2 184)
|
(2 203)
|
(2 095)
|
(2 140)
|
(2 233)
|
(2 502)
|
(2 302)
|
(2 610)
|
(2 596)
|
(2 545)
|
(2 451)
|
(2 206)
|
(2 452)
|
(2 535)
|
(2 479)
|
(2 399)
|
(2 219)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
86
|
86
|
74
|
82
|
(40)
|
(53)
|
(23)
|
(30)
|
(52)
|
(34)
|
(53)
|
(73)
|
(86)
|
(79)
|
(18)
|
35
|
(85)
|
(89)
|
(140)
|
(151)
|
(8)
|
(29)
|
19
|
(681)
|
(365)
|
74
|
(109)
|
442
|
(664)
|
(1 185)
|
(512)
|
(536)
|
(177)
|
(607)
|
(857)
|
(843)
|
(1 054)
|
(675)
|
(1 042)
|
(2 010)
|
(414)
|
(297)
|
(369)
|
391
|
739
|
883
|
778
|
699
|
(2 353)
|
(2 531)
|
(3 193)
|
(3 464)
|
(2 287)
|
(2 242)
|
(980)
|
(2 450)
|
(3 386)
|
(3 842)
|
(4 866)
|
(3 519)
|
(3 133)
|
(3 043)
|
(2 359)
|
(2 819)
|
(2 724)
|
(2 973)
|
(3 384)
|
(2 283)
|
(2 674)
|
(2 793)
|
(2 063)
|
(2 298)
|
(1 626)
|
(1 025)
|
(1 696)
|
(1 580)
|
(2 878)
|
(2 656)
|
(2 864)
|
(2 989)
|
(1 563)
|
(2 298)
|
387
|
1 247
|
|
| Cash from Operating Activities |
131
N/A
|
104
-20%
|
88
-15%
|
92
+5%
|
69
-25%
|
53
-23%
|
63
+18%
|
31
-51%
|
9
-70%
|
27
+191%
|
37
+36%
|
69
+88%
|
(13)
N/A
|
(17)
-28%
|
3
N/A
|
(9)
N/A
|
(47)
-402%
|
14
N/A
|
(82)
N/A
|
(89)
-9%
|
(17)
+81%
|
(42)
-147%
|
42
N/A
|
1 007
+2 274%
|
(1 704)
N/A
|
(1 820)
-7%
|
613
N/A
|
(551)
N/A
|
715
N/A
|
(1 008)
N/A
|
(3 660)
-263%
|
(8 181)
-124%
|
(5 346)
+35%
|
(1 879)
+65%
|
(2 958)
-57%
|
390
N/A
|
(1 905)
N/A
|
(1 058)
+44%
|
547
N/A
|
717
+31%
|
(3 568)
N/A
|
(6 534)
-83%
|
(2 074)
+68%
|
(225)
+89%
|
9 237
N/A
|
11 989
+30%
|
10 108
-16%
|
11 244
+11%
|
8 664
-23%
|
4 938
-43%
|
1 652
-67%
|
(3 199)
N/A
|
(6 688)
-109%
|
(7 809)
-17%
|
(7 100)
+9%
|
(593)
+92%
|
3 051
N/A
|
5 063
+66%
|
5 629
+11%
|
2 557
-55%
|
4 389
+72%
|
1 813
-59%
|
1 873
+3%
|
2 307
+23%
|
667
-71%
|
4 479
+571%
|
3 986
-11%
|
4 037
+1%
|
3 137
-22%
|
907
-71%
|
(511)
N/A
|
(1 162)
-127%
|
(2 676)
-130%
|
338
N/A
|
(665)
N/A
|
1 873
N/A
|
632
-66%
|
(608)
N/A
|
1 381
N/A
|
(6 511)
N/A
|
2 722
N/A
|
4 209
+55%
|
5 920
+41%
|
10 216
+73%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(5)
|
(20)
|
(20)
|
(20)
|
(19)
|
(168)
|
(172)
|
(183)
|
(187)
|
(21)
|
(17)
|
(7)
|
(5)
|
(7)
|
(9)
|
(14)
|
(173)
|
(211)
|
(298)
|
(383)
|
(333)
|
(425)
|
(422)
|
(407)
|
(396)
|
(334)
|
(332)
|
(328)
|
(349)
|
(356)
|
(401)
|
(480)
|
(460)
|
(552)
|
(504)
|
(468)
|
(519)
|
(446)
|
(644)
|
(442)
|
(377)
|
(415)
|
(220)
|
(435)
|
(463)
|
(492)
|
(511)
|
(568)
|
(761)
|
(916)
|
(1 041)
|
(930)
|
(867)
|
(1 110)
|
(970)
|
(1 011)
|
(891)
|
(522)
|
(545)
|
(586)
|
(580)
|
(640)
|
(680)
|
(629)
|
(680)
|
(639)
|
(829)
|
(1 126)
|
(1 173)
|
(1 241)
|
(1 224)
|
(994)
|
(1 078)
|
(1 151)
|
(1 085)
|
(1 788)
|
(1 894)
|
|
| Other Items |
(67)
|
(67)
|
(76)
|
(67)
|
(16)
|
0
|
0
|
(16)
|
3
|
3
|
3
|
3
|
226
|
226
|
227
|
229
|
1
|
1
|
1
|
(2)
|
0
|
0
|
0
|
4
|
182
|
189
|
209
|
235
|
(155)
|
(150)
|
(56)
|
(61)
|
154
|
377
|
282
|
251
|
402
|
193
|
95
|
131
|
51
|
40
|
180
|
141
|
105
|
164
|
161
|
171
|
61
|
1
|
(72)
|
151
|
(189)
|
(152)
|
(147)
|
(296)
|
221
|
215
|
270
|
247
|
418
|
405
|
456
|
457
|
(282)
|
(249)
|
(70)
|
46
|
633
|
723
|
818
|
907
|
890
|
805
|
519
|
382
|
404
|
425
|
446
|
476
|
384
|
395
|
374
|
493
|
|
| Cash from Investing Activities |
(69)
N/A
|
(68)
+0%
|
(77)
-13%
|
(68)
+12%
|
(19)
+71%
|
(19)
+2%
|
(11)
+45%
|
(21)
-98%
|
(17)
+18%
|
(17)
-1%
|
(17)
+2%
|
(16)
+8%
|
59
N/A
|
55
-7%
|
43
-21%
|
42
-3%
|
(20)
N/A
|
(16)
+18%
|
(6)
+61%
|
(7)
-5%
|
(7)
-8%
|
(9)
-21%
|
(14)
-64%
|
(169)
-1 098%
|
(29)
+83%
|
(109)
-279%
|
(174)
-60%
|
(98)
+43%
|
(580)
-490%
|
(572)
+1%
|
(462)
+19%
|
(457)
+1%
|
(180)
+61%
|
45
N/A
|
(46)
N/A
|
(98)
-113%
|
46
N/A
|
(208)
N/A
|
(384)
-85%
|
(330)
+14%
|
(501)
-52%
|
(464)
+7%
|
(288)
+38%
|
(378)
-31%
|
(342)
+10%
|
(480)
-40%
|
(281)
+41%
|
(206)
+27%
|
(354)
-72%
|
(220)
+38%
|
(507)
-131%
|
(312)
+38%
|
(681)
-118%
|
(662)
+3%
|
(716)
-8%
|
(1 057)
-48%
|
(695)
+34%
|
(826)
-19%
|
(660)
+20%
|
(620)
+6%
|
(691)
-12%
|
(565)
+18%
|
(555)
+2%
|
(434)
+22%
|
(804)
-85%
|
(794)
+1%
|
(656)
+17%
|
(534)
+19%
|
(6)
+99%
|
43
N/A
|
190
+338%
|
228
+20%
|
251
+10%
|
(24)
N/A
|
(608)
-2 459%
|
(791)
-30%
|
(838)
-6%
|
(799)
+5%
|
(548)
+31%
|
(602)
-10%
|
(767)
-28%
|
(690)
+10%
|
(1 414)
-105%
|
(1 401)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(17)
|
(10)
|
25
|
29
|
16
|
(27)
|
(37)
|
(25)
|
4
|
28
|
23
|
13
|
(8)
|
83
|
(27)
|
(17)
|
20
|
(70)
|
17
|
22
|
10
|
30
|
33
|
63
|
3 436
|
4 147
|
6 278
|
7 176
|
5 853
|
7 217
|
3 129
|
5 050
|
1 088
|
(2 369)
|
1 576
|
529
|
3 056
|
2 854
|
1 397
|
643
|
5 944
|
10 178
|
5 264
|
2 097
|
(9 564)
|
(14 846)
|
(13 827)
|
(13 320)
|
(7 571)
|
(4 554)
|
(1 098)
|
5 238
|
6 548
|
8 222
|
9 277
|
801
|
(1 429)
|
(4 450)
|
(6 345)
|
(3 201)
|
(2 997)
|
(320)
|
(989)
|
(1 146)
|
(704)
|
(4 034)
|
(2 976)
|
(2 515)
|
(2 229)
|
(996)
|
153
|
335
|
344
|
942
|
707
|
(132)
|
(754)
|
(554)
|
(2 039)
|
3 158
|
(1 263)
|
(1 758)
|
(836)
|
(3 050)
|
|
| Cash Paid for Dividends |
(9)
|
(10)
|
(10)
|
(12)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(22)
|
(25)
|
(23)
|
(23)
|
(18)
|
(14)
|
(14)
|
(14)
|
(14)
|
(127)
|
(143)
|
(166)
|
(200)
|
(129)
|
(168)
|
(180)
|
(360)
|
(545)
|
(522)
|
(536)
|
(415)
|
(326)
|
(395)
|
(436)
|
(599)
|
(668)
|
(734)
|
(874)
|
(862)
|
(1 034)
|
(1 016)
|
(871)
|
(720)
|
(474)
|
(307)
|
(284)
|
(362)
|
(326)
|
(350)
|
(418)
|
(466)
|
(606)
|
(626)
|
(611)
|
(633)
|
(497)
|
(518)
|
(505)
|
(284)
|
(336)
|
(284)
|
(254)
|
(428)
|
(290)
|
(322)
|
(267)
|
(194)
|
(199)
|
(191)
|
(199)
|
(99)
|
(217)
|
(210)
|
(199)
|
(199)
|
(69)
|
(115)
|
(120)
|
(234)
|
(280)
|
|
| Other |
(4)
|
(4)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
8
|
0
|
0
|
10
|
2
|
81
|
0
|
129
|
129
|
(6)
|
0
|
(50)
|
(828)
|
(1 210)
|
(1 676)
|
(2 597)
|
(3 573)
|
(4 577)
|
(4 671)
|
(1 035)
|
2 603
|
4 644
|
0
|
0
|
604
|
6
|
0
|
5
|
226
|
213
|
212
|
211
|
(14)
|
(16)
|
(11)
|
(6)
|
1 049
|
1 065
|
1 058
|
1 055
|
(2)
|
(8)
|
(14)
|
(14)
|
(7)
|
(14)
|
(8)
|
(11)
|
(18)
|
(15)
|
(12)
|
(13)
|
(3)
|
(20)
|
0
|
(12)
|
(21)
|
(109)
|
(119)
|
(130)
|
(146)
|
185
|
181
|
177
|
182
|
1 626
|
473
|
1 675
|
3 153
|
1 215
|
1 599
|
(1 394)
|
(2 786)
|
|
| Cash from Financing Activities |
(30)
N/A
|
(24)
+22%
|
11
N/A
|
13
+19%
|
2
-86%
|
(40)
N/A
|
(51)
-28%
|
(38)
+25%
|
(11)
+73%
|
13
N/A
|
9
-33%
|
6
-26%
|
(24)
N/A
|
66
N/A
|
(48)
N/A
|
(49)
-3%
|
78
N/A
|
(12)
N/A
|
128
N/A
|
137
+7%
|
(10)
N/A
|
10
N/A
|
(31)
N/A
|
(892)
-2 787%
|
2 083
N/A
|
2 306
+11%
|
3 481
+51%
|
3 474
0%
|
1 109
-68%
|
2 366
+113%
|
1 734
-27%
|
7 108
+310%
|
5 210
-27%
|
2 300
-56%
|
3 644
+58%
|
807
-78%
|
2 667
+231%
|
2 428
-9%
|
803
-67%
|
201
-75%
|
5 424
+2 601%
|
9 516
+75%
|
4 613
-52%
|
1 049
-77%
|
(10 596)
N/A
|
(15 727)
-48%
|
(14 553)
+7%
|
(12 745)
+12%
|
(6 813)
+47%
|
(3 780)
+45%
|
(406)
+89%
|
4 911
N/A
|
6 191
+26%
|
7 790
+26%
|
8 797
+13%
|
189
-98%
|
(2 069)
N/A
|
(5 069)
-145%
|
(6 989)
-38%
|
(3 716)
+47%
|
(3 529)
+5%
|
(837)
+76%
|
(1 286)
-54%
|
(1 484)
-15%
|
(1 008)
+32%
|
(4 307)
-327%
|
(3 416)
+21%
|
(2 826)
+17%
|
(2 661)
+6%
|
(1 381)
+48%
|
(171)
+88%
|
(10)
+94%
|
337
N/A
|
924
+174%
|
785
-15%
|
(167)
N/A
|
662
N/A
|
(280)
N/A
|
(563)
-101%
|
6 242
N/A
|
(164)
N/A
|
(279)
-71%
|
(2 464)
-782%
|
(6 117)
-148%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
1
|
1
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(5)
|
(1)
|
(1)
|
(2)
|
4
|
1
|
1
|
2
|
1
|
2
|
2
|
0
|
(2)
|
(2)
|
(2)
|
(36)
|
29
|
12
|
(82)
|
49
|
(25)
|
8
|
104
|
17
|
(186)
|
(25)
|
(12)
|
(20)
|
197
|
(15)
|
(101)
|
37
|
(128)
|
12
|
42
|
(30)
|
114
|
17
|
46
|
(21)
|
24
|
(4)
|
25
|
56
|
6
|
|
| Net Change in Cash |
32
N/A
|
12
-62%
|
21
+80%
|
37
+72%
|
52
+40%
|
(6)
N/A
|
1
N/A
|
(28)
N/A
|
(18)
+35%
|
23
N/A
|
28
+26%
|
60
+111%
|
22
-64%
|
104
+376%
|
(2)
N/A
|
(16)
-987%
|
11
N/A
|
(15)
N/A
|
39
N/A
|
40
+4%
|
(35)
N/A
|
(41)
-17%
|
(3)
+94%
|
(55)
-2 012%
|
350
N/A
|
378
+8%
|
3 921
+938%
|
2 825
-28%
|
1 244
-56%
|
784
-37%
|
(2 389)
N/A
|
(1 531)
+36%
|
(316)
+79%
|
466
N/A
|
642
+38%
|
1 099
+71%
|
807
-27%
|
1 161
+44%
|
963
-17%
|
584
-39%
|
1 353
+132%
|
2 517
+86%
|
2 250
-11%
|
449
-80%
|
(1 699)
N/A
|
(4 217)
-148%
|
(4 725)
-12%
|
(1 705)
+64%
|
1 498
N/A
|
940
-37%
|
740
-21%
|
1 399
+89%
|
(1 181)
N/A
|
(684)
+42%
|
945
N/A
|
(1 432)
N/A
|
299
N/A
|
(914)
N/A
|
(1 970)
-116%
|
(1 804)
+8%
|
177
N/A
|
515
+190%
|
50
-90%
|
203
+303%
|
(1 169)
N/A
|
(635)
+46%
|
(105)
+83%
|
874
N/A
|
455
-48%
|
(533)
N/A
|
(455)
+15%
|
(1 073)
-136%
|
(2 076)
-94%
|
1 280
N/A
|
(517)
N/A
|
1 028
N/A
|
473
-54%
|
(1 642)
N/A
|
249
N/A
|
(848)
N/A
|
1 787
N/A
|
3 264
+83%
|
2 098
-36%
|
2 705
+29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
129
N/A
|
103
-20%
|
86
-16%
|
92
+6%
|
66
-28%
|
51
-24%
|
60
+19%
|
26
-57%
|
(11)
N/A
|
7
N/A
|
17
+148%
|
50
+204%
|
(181)
N/A
|
(188)
-4%
|
(181)
+4%
|
(196)
-9%
|
(67)
+66%
|
(3)
+96%
|
(89)
-3 312%
|
(94)
-6%
|
(24)
+74%
|
(51)
-110%
|
28
N/A
|
834
+2 846%
|
(1 915)
N/A
|
(2 118)
-11%
|
231
N/A
|
(884)
N/A
|
290
N/A
|
(1 430)
N/A
|
(4 067)
-184%
|
(8 577)
-111%
|
(5 680)
+34%
|
(2 211)
+61%
|
(3 287)
-49%
|
41
N/A
|
(2 261)
N/A
|
(1 459)
+35%
|
67
N/A
|
257
+282%
|
(4 120)
N/A
|
(7 037)
-71%
|
(2 541)
+64%
|
(745)
+71%
|
8 790
N/A
|
11 345
+29%
|
9 665
-15%
|
10 868
+12%
|
8 249
-24%
|
4 718
-43%
|
1 217
-74%
|
(3 662)
N/A
|
(7 180)
-96%
|
(8 320)
-16%
|
(7 668)
+8%
|
(1 354)
+82%
|
2 135
N/A
|
4 022
+88%
|
4 699
+17%
|
1 690
-64%
|
3 280
+94%
|
843
-74%
|
862
+2%
|
1 416
+64%
|
145
-90%
|
3 933
+2 611%
|
3 400
-14%
|
3 457
+2%
|
2 497
-28%
|
227
-91%
|
(1 140)
N/A
|
(1 842)
-62%
|
(3 315)
-80%
|
(491)
+85%
|
(1 791)
-265%
|
700
N/A
|
(610)
N/A
|
(1 833)
-201%
|
387
N/A
|
(7 589)
N/A
|
1 571
N/A
|
3 124
+99%
|
4 132
+32%
|
8 322
+101%
|
|