Sino-Platinum Metals Co Ltd
SSE:600459
Cash Flow Statement
Cash Flow Statement
Sino-Platinum Metals 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
10
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(2)
|
(6)
|
(12)
|
(18)
|
(29)
|
(37)
|
(37)
|
(43)
|
(44)
|
(43)
|
(41)
|
(39)
|
(37)
|
(28)
|
(28)
|
(21)
|
(16)
|
(14)
|
(17)
|
(31)
|
(32)
|
(45)
|
(46)
|
(43)
|
(45)
|
(46)
|
(49)
|
(69)
|
(72)
|
(65)
|
(73)
|
(61)
|
(58)
|
(62)
|
(52)
|
(48)
|
(51)
|
(55)
|
(48)
|
(46)
|
(48)
|
(52)
|
(59)
|
(51)
|
(56)
|
(46)
|
(51)
|
(61)
|
(60)
|
(87)
|
(90)
|
(91)
|
(125)
|
(133)
|
(148)
|
(182)
|
(195)
|
(252)
|
(281)
|
(288)
|
(331)
|
(385)
|
(451)
|
(566)
|
(541)
|
(480)
|
(444)
|
(433)
|
(442)
|
(499)
|
(526)
|
(335)
|
(338)
|
(335)
|
(207)
|
(328)
|
(307)
|
(252)
|
(341)
|
|
| Change in Working Capital |
(3)
|
(0)
|
(3)
|
(5)
|
(7)
|
(12)
|
(14)
|
(17)
|
(31)
|
(35)
|
(38)
|
(24)
|
(25)
|
(26)
|
(28)
|
63
|
(7)
|
5
|
7
|
(95)
|
(14)
|
(23)
|
(23)
|
(21)
|
(25)
|
(25)
|
(28)
|
(36)
|
(30)
|
(33)
|
(32)
|
(36)
|
(55)
|
(11)
|
(37)
|
(69)
|
(100)
|
(107)
|
(101)
|
(15)
|
(118)
|
(134)
|
(131)
|
(213)
|
(129)
|
(89)
|
(105)
|
(88)
|
(193)
|
(229)
|
(225)
|
(268)
|
(162)
|
(161)
|
(184)
|
(123)
|
(230)
|
(317)
|
(261)
|
(517)
|
(290)
|
(244)
|
(260)
|
(150)
|
(436)
|
(369)
|
(414)
|
(330)
|
(362)
|
(374)
|
(342)
|
(343)
|
(385)
|
(511)
|
(447)
|
(504)
|
(516)
|
(437)
|
(555)
|
(497)
|
(543)
|
(542)
|
(759)
|
(1 027)
|
|
| Cash from Operating Activities |
18
N/A
|
12
-31%
|
20
+62%
|
(4)
N/A
|
(46)
-1 151%
|
(17)
+64%
|
(21)
-23%
|
(49)
-137%
|
(24)
+51%
|
(40)
-66%
|
(52)
-31%
|
61
N/A
|
125
+105%
|
61
-52%
|
23
-62%
|
51
+120%
|
(16)
N/A
|
108
N/A
|
42
-61%
|
13
-68%
|
(51)
N/A
|
(210)
-309%
|
(110)
+48%
|
(282)
-156%
|
(229)
+19%
|
(233)
-2%
|
(250)
-7%
|
(245)
+2%
|
(161)
+34%
|
(93)
+42%
|
(161)
-73%
|
67
N/A
|
20
-70%
|
(81)
N/A
|
43
N/A
|
(195)
N/A
|
(35)
+82%
|
(58)
-63%
|
48
N/A
|
18
-63%
|
35
+98%
|
38
+9%
|
(225)
N/A
|
19
N/A
|
(218)
N/A
|
(22)
+90%
|
230
N/A
|
140
-39%
|
34
-76%
|
(522)
N/A
|
(1 075)
-106%
|
(985)
+8%
|
(941)
+4%
|
(585)
+38%
|
137
N/A
|
(157)
N/A
|
318
N/A
|
(325)
N/A
|
(158)
+51%
|
(134)
+16%
|
(851)
-536%
|
438
N/A
|
(109)
N/A
|
(165)
-52%
|
57
N/A
|
(1 374)
N/A
|
(1 941)
-41%
|
(1 991)
-3%
|
(1 150)
+42%
|
(83)
+93%
|
1 450
N/A
|
1 393
-4%
|
633
-55%
|
216
-66%
|
837
+287%
|
1 261
+51%
|
743
-41%
|
(29)
N/A
|
(1 299)
-4 390%
|
(607)
+53%
|
810
N/A
|
1 673
+106%
|
3 029
+81%
|
1 370
-55%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
(26)
|
(33)
|
(64)
|
(74)
|
(113)
|
(88)
|
(71)
|
(191)
|
(177)
|
(237)
|
(267)
|
(179)
|
(170)
|
(148)
|
(110)
|
(68)
|
(35)
|
(15)
|
(12)
|
(21)
|
(32)
|
(38)
|
(51)
|
(53)
|
(51)
|
(42)
|
(45)
|
(46)
|
(46)
|
(108)
|
(96)
|
(78)
|
(84)
|
(57)
|
(112)
|
(157)
|
(167)
|
(164)
|
(139)
|
(144)
|
(154)
|
(174)
|
(170)
|
(186)
|
(171)
|
(150)
|
(132)
|
(91)
|
(92)
|
(53)
|
(47)
|
(63)
|
(56)
|
(71)
|
(80)
|
(82)
|
(75)
|
(73)
|
(63)
|
(29)
|
(192)
|
(194)
|
(208)
|
(220)
|
(77)
|
(136)
|
(142)
|
(189)
|
(114)
|
(158)
|
(161)
|
(190)
|
(215)
|
(124)
|
(141)
|
(202)
|
(199)
|
(209)
|
(245)
|
(354)
|
(390)
|
(446)
|
(422)
|
|
| Other Items |
2
|
2
|
1
|
(6)
|
55
|
61
|
22
|
(49)
|
42
|
37
|
69
|
95
|
1
|
2
|
3
|
3
|
2
|
0
|
57
|
56
|
34
|
29
|
22
|
21
|
45
|
48
|
1
|
(0)
|
3
|
6
|
8
|
(11)
|
7
|
19
|
42
|
76
|
53
|
40
|
13
|
(4)
|
0
|
(4)
|
(3)
|
6
|
0
|
11
|
10
|
(8)
|
5
|
0
|
(3)
|
11
|
18
|
(91)
|
(87)
|
(87)
|
(96)
|
0
|
0
|
69
|
(44)
|
0
|
0
|
(103)
|
0
|
0
|
(1)
|
(1)
|
(11)
|
(58)
|
(57)
|
(67)
|
18
|
77
|
97
|
107
|
23
|
23
|
0
|
5
|
4
|
0
|
(206)
|
(542)
|
|
| Cash from Investing Activities |
(12)
N/A
|
(25)
-103%
|
(32)
-30%
|
(70)
-117%
|
(19)
+73%
|
(52)
-174%
|
(66)
-27%
|
(120)
-81%
|
(149)
-24%
|
(140)
+6%
|
(168)
-20%
|
(173)
-3%
|
(178)
-3%
|
(167)
+6%
|
(146)
+13%
|
(108)
+26%
|
(67)
+38%
|
(35)
+48%
|
42
N/A
|
44
+6%
|
13
-70%
|
(2)
N/A
|
(16)
-591%
|
(30)
-89%
|
(7)
+75%
|
(3)
+62%
|
(41)
-1 361%
|
(45)
-9%
|
(43)
+4%
|
(40)
+7%
|
(100)
-153%
|
(107)
-7%
|
(71)
+34%
|
(65)
+8%
|
(15)
+77%
|
(36)
-143%
|
(104)
-189%
|
(127)
-22%
|
(151)
-19%
|
(142)
+6%
|
(144)
-1%
|
(158)
-10%
|
(178)
-12%
|
(164)
+8%
|
(186)
-13%
|
(160)
+14%
|
(140)
+13%
|
(140)
-1%
|
(86)
+39%
|
(94)
-9%
|
(57)
+40%
|
(35)
+38%
|
(45)
-29%
|
(147)
-225%
|
(158)
-7%
|
(167)
-6%
|
(178)
-6%
|
(61)
+65%
|
(64)
-4%
|
6
N/A
|
(73)
N/A
|
(236)
-222%
|
(238)
-1%
|
(312)
-31%
|
(220)
+30%
|
(76)
+65%
|
(137)
-80%
|
(142)
-4%
|
(201)
-41%
|
(172)
+14%
|
(215)
-25%
|
(228)
-6%
|
(172)
+25%
|
(139)
+19%
|
(27)
+80%
|
(34)
-26%
|
(179)
-422%
|
(176)
+2%
|
(209)
-19%
|
(240)
-15%
|
(350)
-46%
|
(390)
-11%
|
(653)
-67%
|
(964)
-48%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
(35)
|
(10)
|
(10)
|
(10)
|
44
|
84
|
121
|
171
|
187
|
170
|
152
|
128
|
230
|
212
|
108
|
149
|
(86)
|
(109)
|
(72)
|
(76)
|
98
|
200
|
269
|
266
|
342
|
302
|
302
|
274
|
67
|
84
|
(24)
|
(11)
|
100
|
(293)
|
(295)
|
(400)
|
(415)
|
(170)
|
(40)
|
119
|
129
|
329
|
379
|
290
|
80
|
11
|
(140)
|
2
|
770
|
1 271
|
1 449
|
1 249
|
988
|
941
|
409
|
395
|
(113)
|
(1 042)
|
(454)
|
268
|
638
|
610
|
1 272
|
412
|
1 246
|
2 579
|
1 310
|
1 567
|
54
|
(1 280)
|
(572)
|
(924)
|
(1 620)
|
(1 581)
|
(1 992)
|
(1 819)
|
542
|
1 402
|
1 669
|
868
|
200
|
394
|
1 372
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
(16)
|
(17)
|
(18)
|
(19)
|
(5)
|
(7)
|
(10)
|
(11)
|
(18)
|
(20)
|
(19)
|
(23)
|
(21)
|
(30)
|
(32)
|
(31)
|
(27)
|
(19)
|
(17)
|
(15)
|
(31)
|
(32)
|
(35)
|
(42)
|
(45)
|
(52)
|
(63)
|
(67)
|
(67)
|
(65)
|
(58)
|
(56)
|
(54)
|
(48)
|
(45)
|
(40)
|
(47)
|
(42)
|
(55)
|
(57)
|
(68)
|
(75)
|
(63)
|
(64)
|
(61)
|
(59)
|
(58)
|
(56)
|
(39)
|
(71)
|
(85)
|
(104)
|
(154)
|
(147)
|
(150)
|
(149)
|
(184)
|
(197)
|
(172)
|
(172)
|
(181)
|
(201)
|
(229)
|
(260)
|
(266)
|
(249)
|
(279)
|
(313)
|
(329)
|
(395)
|
(290)
|
(288)
|
(272)
|
(207)
|
(216)
|
(211)
|
(132)
|
(290)
|
(260)
|
(268)
|
(261)
|
(286)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
77
|
77
|
77
|
20
|
8
|
8
|
284
|
284
|
0
|
0
|
0
|
(0)
|
717
|
717
|
717
|
712
|
0
|
(5)
|
(4)
|
26
|
0
|
0
|
67
|
69
|
0
|
88
|
46
|
27
|
27
|
9
|
9
|
(2)
|
0
|
0
|
0
|
(36)
|
967
|
966
|
962
|
882
|
0
|
0
|
0
|
369
|
481
|
457
|
892
|
744
|
0
|
219
|
(178)
|
1 748
|
1 786
|
1 835
|
1 822
|
(26)
|
4
|
(607)
|
(875)
|
(534)
|
(915)
|
(1 896)
|
(1 392)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(38)
-1 100%
|
(26)
+32%
|
(27)
-1%
|
(28)
-6%
|
25
N/A
|
78
+210%
|
113
+45%
|
159
+40%
|
174
+9%
|
151
-14%
|
131
-13%
|
108
-17%
|
206
+90%
|
191
-7%
|
77
-60%
|
117
+51%
|
(117)
N/A
|
(136)
-16%
|
(91)
+33%
|
(36)
+61%
|
160
N/A
|
246
+54%
|
314
+27%
|
251
-20%
|
308
+23%
|
265
-14%
|
534
+101%
|
495
-7%
|
276
-44%
|
294
+7%
|
(89)
N/A
|
(69)
+23%
|
761
N/A
|
370
-51%
|
374
+1%
|
267
-29%
|
(460)
N/A
|
(222)
+52%
|
(87)
+61%
|
90
N/A
|
97
+8%
|
287
+195%
|
371
+29%
|
296
-20%
|
85
-71%
|
38
-56%
|
(154)
N/A
|
(28)
+82%
|
741
N/A
|
1 240
+67%
|
1 387
+12%
|
1 162
-16%
|
882
-24%
|
785
-11%
|
261
-67%
|
210
-20%
|
705
+236%
|
(260)
N/A
|
311
N/A
|
979
+215%
|
345
-65%
|
309
-10%
|
956
+209%
|
551
-42%
|
1 467
+166%
|
2 770
+89%
|
1 953
-29%
|
2 032
+4%
|
(18)
N/A
|
(1 390)
-7 451%
|
(1 145)
+18%
|
535
N/A
|
(121)
N/A
|
(18)
+85%
|
(377)
-1 981%
|
(2 061)
-447%
|
335
N/A
|
663
+98%
|
504
-24%
|
75
-85%
|
(983)
N/A
|
(1 763)
-79%
|
(306)
+83%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
3
|
3
|
1
|
2
|
1
|
1
|
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
12
|
20
|
16
|
14
|
26
|
16
|
14
|
15
|
(4)
|
(7)
|
7
|
7
|
(0)
|
(0)
|
|
| Net Change in Cash |
3
N/A
|
(51)
N/A
|
(38)
+25%
|
(100)
-162%
|
(93)
+7%
|
(44)
+53%
|
(9)
+80%
|
(55)
-536%
|
(13)
+76%
|
(6)
+57%
|
(70)
-1 125%
|
20
N/A
|
56
+187%
|
99
+77%
|
68
-31%
|
20
-71%
|
34
+72%
|
(44)
N/A
|
(52)
-18%
|
(33)
+36%
|
(74)
-123%
|
(53)
+28%
|
120
N/A
|
2
-98%
|
15
+645%
|
73
+387%
|
(26)
N/A
|
244
N/A
|
291
+19%
|
143
-51%
|
33
-77%
|
(129)
N/A
|
(119)
+8%
|
615
N/A
|
399
-35%
|
143
-64%
|
128
-10%
|
(644)
N/A
|
(325)
+49%
|
(211)
+35%
|
(19)
+91%
|
(23)
-19%
|
(115)
-400%
|
226
N/A
|
(106)
N/A
|
(97)
+9%
|
129
N/A
|
(153)
N/A
|
(80)
+48%
|
125
N/A
|
109
-13%
|
367
+237%
|
175
-52%
|
148
-15%
|
764
+416%
|
(64)
N/A
|
352
N/A
|
321
-9%
|
(479)
N/A
|
185
N/A
|
56
-70%
|
549
+889%
|
(37)
N/A
|
479
N/A
|
384
-20%
|
14
-96%
|
685
+4 972%
|
(188)
N/A
|
675
N/A
|
(280)
N/A
|
(144)
+49%
|
41
N/A
|
1 012
+2 359%
|
(30)
N/A
|
818
N/A
|
866
+6%
|
(1 484)
N/A
|
145
N/A
|
(848)
N/A
|
(349)
+59%
|
542
N/A
|
306
-44%
|
613
+100%
|
98
-84%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
(14)
N/A
|
(13)
+7%
|
(68)
-422%
|
(120)
-77%
|
(129)
-8%
|
(109)
+16%
|
(120)
-10%
|
(215)
-80%
|
(217)
-1%
|
(290)
-33%
|
(206)
+29%
|
(54)
+74%
|
(109)
-104%
|
(125)
-14%
|
(60)
+52%
|
(84)
-40%
|
73
N/A
|
27
-63%
|
2
-94%
|
(72)
N/A
|
(242)
-234%
|
(148)
+39%
|
(333)
-125%
|
(281)
+16%
|
(283)
-1%
|
(291)
-3%
|
(290)
+1%
|
(207)
+29%
|
(139)
+33%
|
(269)
-93%
|
(29)
+89%
|
(58)
-98%
|
(165)
-187%
|
(13)
+92%
|
(307)
-2 189%
|
(192)
+37%
|
(224)
-17%
|
(116)
+48%
|
(121)
-4%
|
(110)
+10%
|
(116)
-6%
|
(399)
-243%
|
(151)
+62%
|
(404)
-168%
|
(193)
+52%
|
80
N/A
|
8
-91%
|
(57)
N/A
|
(614)
-972%
|
(1 128)
-84%
|
(1 031)
+9%
|
(1 004)
+3%
|
(641)
+36%
|
67
N/A
|
(237)
N/A
|
236
N/A
|
(399)
N/A
|
(231)
+42%
|
(196)
+15%
|
(881)
-348%
|
246
N/A
|
(302)
N/A
|
(374)
-24%
|
(164)
+56%
|
(1 450)
-787%
|
(2 077)
-43%
|
(2 133)
-3%
|
(1 339)
+37%
|
(197)
+85%
|
1 292
N/A
|
1 232
-5%
|
443
-64%
|
1
-100%
|
713
+80 405%
|
1 120
+57%
|
541
-52%
|
(228)
N/A
|
(1 507)
-562%
|
(851)
+44%
|
456
N/A
|
1 282
+181%
|
2 582
+101%
|
947
-63%
|
|