Tibet Urban Development and Investment Co Ltd
SSE:600773
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tibet Urban Development and Investment Co Ltd
SSE:600773
|
CN |
Cash Flow Statement
Cash Flow Statement
Tibet Urban Development and Investment 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 |
(37)
|
(20)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(6)
|
(5)
|
(2)
|
(2)
|
(3)
|
(82)
|
(84)
|
(96)
|
(129)
|
(66)
|
(85)
|
(117)
|
(147)
|
(138)
|
(145)
|
(165)
|
(195)
|
(193)
|
(335)
|
(374)
|
(336)
|
(311)
|
(170)
|
(116)
|
(75)
|
(103)
|
(113)
|
(89)
|
(95)
|
(91)
|
(124)
|
(121)
|
(120)
|
(121)
|
(73)
|
(165)
|
(167)
|
(172)
|
(243)
|
(216)
|
(247)
|
(269)
|
(250)
|
(210)
|
(184)
|
(182)
|
(163)
|
(160)
|
(178)
|
(179)
|
(182)
|
(207)
|
(246)
|
(492)
|
(508)
|
(532)
|
(550)
|
(404)
|
(445)
|
(492)
|
(531)
|
(463)
|
(456)
|
(389)
|
(281)
|
(252)
|
(322)
|
(287)
|
(271)
|
(254)
|
(158)
|
(136)
|
(130)
|
|
| Change in Working Capital |
58
|
102
|
15
|
74
|
(4)
|
(7)
|
1
|
6
|
(10)
|
(7)
|
(30)
|
(36)
|
(25)
|
(27)
|
(9)
|
(9)
|
769
|
962
|
655
|
444
|
524
|
(283)
|
470
|
374
|
152
|
788
|
329
|
475
|
(44)
|
(115)
|
(72)
|
108
|
(112)
|
(979)
|
(1 010)
|
(1 372)
|
(69)
|
1 172
|
1 553
|
1 974
|
314
|
636
|
179
|
144
|
822
|
80
|
260
|
200
|
(66)
|
(59)
|
(171)
|
(430)
|
(147)
|
(116)
|
(86)
|
160
|
(59)
|
(68)
|
46
|
54
|
(108)
|
17
|
(147)
|
(151)
|
(123)
|
(233)
|
(255)
|
(302)
|
(199)
|
(181)
|
(176)
|
(136)
|
(158)
|
(153)
|
(130)
|
(145)
|
(200)
|
(209)
|
(400)
|
(472)
|
(160)
|
(139)
|
45
|
147
|
|
| Cash from Operating Activities |
(182)
N/A
|
(109)
+40%
|
(202)
-86%
|
(162)
+20%
|
(26)
+84%
|
(28)
-5%
|
(2)
+94%
|
2
N/A
|
(1)
N/A
|
5
N/A
|
(13)
N/A
|
(14)
-14%
|
(5)
+64%
|
(7)
-31%
|
8
N/A
|
7
-13%
|
471
+6 722%
|
662
+41%
|
(137)
N/A
|
(454)
-232%
|
(519)
-14%
|
(1 318)
-154%
|
(166)
+87%
|
(1 974)
-1 087%
|
(2 672)
-35%
|
(2 210)
+17%
|
(2 501)
-13%
|
(96)
+96%
|
(51)
+47%
|
(277)
-444%
|
(480)
-73%
|
(802)
-67%
|
(471)
+41%
|
(1 294)
-175%
|
(1 164)
+10%
|
(1 457)
-25%
|
(62)
+96%
|
1 645
N/A
|
2 143
+30%
|
3 051
+42%
|
2 172
-29%
|
2 060
-5%
|
1 554
-25%
|
988
-36%
|
1 198
+21%
|
639
-47%
|
496
-22%
|
495
0%
|
(65)
N/A
|
(35)
+46%
|
655
N/A
|
526
-20%
|
183
-65%
|
(74)
N/A
|
(714)
-867%
|
(802)
-12%
|
(1 030)
-28%
|
(1 122)
-9%
|
(639)
+43%
|
(436)
+32%
|
365
N/A
|
379
+4%
|
435
+15%
|
859
+98%
|
775
-10%
|
892
+15%
|
634
-29%
|
202
-68%
|
(265)
N/A
|
662
N/A
|
416
-37%
|
379
-9%
|
1 024
+170%
|
(199)
N/A
|
(172)
+14%
|
(176)
-2%
|
(566)
-221%
|
(318)
+44%
|
(430)
-35%
|
(642)
-49%
|
(356)
+44%
|
(318)
+11%
|
(121)
+62%
|
111
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(4)
|
0
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(3)
|
0
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(4)
|
(7)
|
(20)
|
(22)
|
(23)
|
(20)
|
(9)
|
(7)
|
(2)
|
(10)
|
(193)
|
(193)
|
(375)
|
(376)
|
(230)
|
(244)
|
(65)
|
(55)
|
(246)
|
(232)
|
(229)
|
(229)
|
(32)
|
(32)
|
(32)
|
(32)
|
(94)
|
(94)
|
(94)
|
(94)
|
(21)
|
0
|
0
|
(20)
|
(172)
|
0
|
(229)
|
(228)
|
|
| Other Items |
19
|
18
|
19
|
19
|
8
|
7
|
6
|
8
|
9
|
4
|
15
|
13
|
5
|
10
|
0
|
(0)
|
30
|
0
|
34
|
39
|
7
|
0
|
4
|
3
|
(98)
|
(98)
|
(98)
|
(175)
|
20
|
0
|
(114)
|
(42)
|
(253)
|
(791)
|
(657)
|
(321)
|
(229)
|
318
|
287
|
(51)
|
(249)
|
0
|
(228)
|
(181)
|
(160)
|
(269)
|
(259)
|
(301)
|
(891)
|
(100)
|
(105)
|
(115)
|
679
|
(12)
|
(14)
|
(203)
|
(249)
|
459
|
445
|
644
|
716
|
0
|
30
|
30
|
97
|
0
|
97
|
94
|
8
|
0
|
17
|
18
|
13
|
12
|
8
|
53
|
53
|
53
|
52
|
10
|
431
|
533
|
722
|
482
|
|
| Cash from Investing Activities |
17
N/A
|
16
-4%
|
17
+7%
|
17
-2%
|
7
-56%
|
7
-11%
|
5
-30%
|
5
N/A
|
7
+50%
|
2
-71%
|
13
+570%
|
13
N/A
|
4
-68%
|
10
+130%
|
(1)
N/A
|
(1)
-22%
|
26
N/A
|
0
N/A
|
30
N/A
|
36
+18%
|
6
-83%
|
6
-2%
|
3
-52%
|
2
-21%
|
(99)
N/A
|
(99)
0%
|
(98)
+1%
|
(175)
-78%
|
20
N/A
|
20
N/A
|
(114)
N/A
|
(42)
+63%
|
(256)
-511%
|
(794)
-210%
|
(660)
+17%
|
(324)
+51%
|
(229)
+29%
|
318
N/A
|
286
-10%
|
(51)
N/A
|
(250)
-388%
|
0
N/A
|
(228)
N/A
|
(181)
+20%
|
(160)
+12%
|
(270)
-69%
|
(263)
+2%
|
(308)
-17%
|
(910)
-195%
|
(122)
+87%
|
(128)
-5%
|
(135)
-5%
|
670
N/A
|
(19)
N/A
|
(16)
+15%
|
(213)
-1 233%
|
(442)
-107%
|
267
N/A
|
70
-74%
|
268
+286%
|
486
+81%
|
(228)
N/A
|
(35)
+84%
|
(26)
+27%
|
(149)
-474%
|
(135)
+9%
|
(132)
+2%
|
(135)
-2%
|
(24)
+82%
|
(24)
+1%
|
(15)
+36%
|
(14)
+6%
|
(81)
-465%
|
(81)
0%
|
(87)
-6%
|
(41)
+53%
|
32
N/A
|
33
+2%
|
32
-2%
|
(11)
N/A
|
260
N/A
|
361
+39%
|
493
+37%
|
254
-49%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
988
|
988
|
988
|
986
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
86
|
28
|
(1)
|
68
|
(4)
|
0
|
(2)
|
(3)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(7)
|
(7)
|
(410)
|
(210)
|
198
|
157
|
478
|
2 038
|
2 578
|
1 619
|
2 755
|
1 175
|
623
|
1 638
|
602
|
929
|
141
|
131
|
768
|
1 014
|
1 274
|
1 421
|
1 060
|
97
|
(368)
|
(1 051)
|
(407)
|
(472)
|
(408)
|
496
|
(731)
|
(222)
|
256
|
(171)
|
474
|
74
|
262
|
347
|
616
|
1 529
|
1 622
|
969
|
384
|
(219)
|
95
|
833
|
812
|
470
|
354
|
(68)
|
(430)
|
320
|
(796)
|
(567)
|
244
|
(443)
|
161
|
450
|
(885)
|
(240)
|
377
|
78
|
(1 099)
|
(1 275)
|
(1 473)
|
(1 669)
|
258
|
137
|
(274)
|
(130)
|
|
| Cash Paid for Dividends |
(13)
|
(8)
|
(4)
|
(4)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(64)
|
(81)
|
(104)
|
(92)
|
(109)
|
(198)
|
(218)
|
(234)
|
(262)
|
(227)
|
(410)
|
(403)
|
(421)
|
(444)
|
(311)
|
(404)
|
(465)
|
(449)
|
(451)
|
(426)
|
(388)
|
(450)
|
(454)
|
(429)
|
(398)
|
(366)
|
(339)
|
(332)
|
(299)
|
(274)
|
(264)
|
(377)
|
(378)
|
(394)
|
(703)
|
(283)
|
(303)
|
(440)
|
(14)
|
(390)
|
(396)
|
(248)
|
(388)
|
(361)
|
(381)
|
(370)
|
(363)
|
(367)
|
(355)
|
(353)
|
(340)
|
(321)
|
(323)
|
(322)
|
(325)
|
(347)
|
(330)
|
(336)
|
(352)
|
(287)
|
(265)
|
(214)
|
(273)
|
(293)
|
(292)
|
(287)
|
(218)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
2
|
6
|
7
|
7
|
5
|
0
|
1
|
1
|
2
|
0
|
921
|
1 521
|
1 520
|
2 120
|
1 200
|
597
|
(292)
|
0
|
(894)
|
(891)
|
0
|
(3)
|
(132)
|
(132)
|
80
|
582
|
712
|
712
|
(972)
|
0
|
(1 466)
|
(1 072)
|
947
|
1 035
|
1 029
|
635
|
(84)
|
0
|
(293)
|
(314)
|
(137)
|
0
|
(159)
|
(48)
|
(405)
|
(413)
|
(273)
|
(367)
|
(110)
|
(113)
|
(113)
|
(110)
|
(102)
|
0
|
(101)
|
(159)
|
(101)
|
(101)
|
0
|
(111)
|
(80)
|
0
|
0
|
(2)
|
0
|
(22)
|
(22)
|
(20)
|
1 900
|
2 908
|
1 919
|
1 919
|
(450)
|
(1 338)
|
(450)
|
(501)
|
|
| Cash from Financing Activities |
73
N/A
|
20
-73%
|
(5)
N/A
|
64
N/A
|
(6)
N/A
|
(2)
+63%
|
(3)
-24%
|
(4)
-58%
|
(4)
-5%
|
(1)
+70%
|
(1)
N/A
|
(0)
+92%
|
(0)
-200%
|
(4)
-1 333%
|
(6)
-35%
|
(6)
N/A
|
(460)
-7 833%
|
(272)
+41%
|
1 038
N/A
|
1 574
+52%
|
1 906
+21%
|
4 049
+112%
|
3 580
-12%
|
1 998
-44%
|
2 229
+12%
|
21
-99%
|
(499)
N/A
|
337
N/A
|
199
-41%
|
507
+154%
|
(434)
N/A
|
(310)
+28%
|
444
N/A
|
1 131
+155%
|
1 537
+36%
|
1 682
+9%
|
(339)
N/A
|
(1 763)
-421%
|
(2 284)
-30%
|
(2 576)
-13%
|
112
N/A
|
165
+47%
|
255
+55%
|
791
+210%
|
(1 147)
N/A
|
(693)
+40%
|
(311)
+55%
|
(748)
-140%
|
(41)
+95%
|
(441)
-978%
|
(292)
+34%
|
(405)
-39%
|
(72)
+82%
|
813
N/A
|
908
+12%
|
589
-35%
|
(117)
N/A
|
(727)
-524%
|
(265)
+64%
|
336
N/A
|
349
+4%
|
(2)
N/A
|
(116)
-5 720%
|
(590)
-407%
|
(898)
-52%
|
(136)
+85%
|
(1 239)
-809%
|
(1 018)
+18%
|
(157)
+85%
|
(846)
-437%
|
(241)
+72%
|
123
N/A
|
(1 232)
N/A
|
(590)
+52%
|
21
N/A
|
(292)
N/A
|
514
N/A
|
1 368
+166%
|
1 221
-11%
|
965
-21%
|
501
-48%
|
(507)
N/A
|
(1 012)
-100%
|
(850)
+16%
|
|
| 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
|
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
|
|
| Net Change in Cash |
(92)
N/A
|
(73)
+21%
|
(189)
-160%
|
(81)
+57%
|
(25)
+70%
|
(23)
+6%
|
0
N/A
|
2
+500%
|
2
-29%
|
6
+235%
|
(1)
N/A
|
(1)
-120%
|
(1)
-9%
|
(1)
N/A
|
1
N/A
|
0
N/A
|
37
N/A
|
416
+1 024%
|
932
+124%
|
1 156
+24%
|
1 393
+20%
|
2 737
+97%
|
3 416
+25%
|
26
-99%
|
(542)
N/A
|
(2 289)
-322%
|
(3 097)
-35%
|
66
N/A
|
168
+154%
|
249
+48%
|
(1 027)
N/A
|
(1 154)
-12%
|
(283)
+76%
|
(957)
-238%
|
(287)
+70%
|
(100)
+65%
|
(630)
-530%
|
200
N/A
|
145
-28%
|
423
+193%
|
2 034
+380%
|
1 966
-3%
|
1 582
-20%
|
1 598
+1%
|
(110)
N/A
|
(325)
-195%
|
(78)
+76%
|
(561)
-616%
|
(1 016)
-81%
|
(598)
+41%
|
235
N/A
|
(13)
N/A
|
781
N/A
|
720
-8%
|
178
-75%
|
(426)
N/A
|
(1 588)
-272%
|
(1 582)
+0%
|
(835)
+47%
|
168
N/A
|
1 199
+613%
|
149
-88%
|
283
+90%
|
243
-14%
|
(272)
N/A
|
621
N/A
|
(737)
N/A
|
(950)
-29%
|
(447)
+53%
|
(208)
+53%
|
160
N/A
|
488
+205%
|
(290)
N/A
|
(871)
-200%
|
(238)
+73%
|
(509)
-114%
|
(19)
+96%
|
1 084
N/A
|
823
-24%
|
313
-62%
|
405
+29%
|
(464)
N/A
|
(640)
-38%
|
(486)
+24%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(184)
N/A
|
(111)
+40%
|
(204)
-84%
|
(164)
+19%
|
(27)
+84%
|
(28)
-6%
|
(2)
+92%
|
(1)
+57%
|
(3)
-180%
|
3
N/A
|
(15)
N/A
|
(14)
+2%
|
(6)
+58%
|
(7)
-15%
|
7
N/A
|
6
-13%
|
467
+7 314%
|
662
+42%
|
(141)
N/A
|
(458)
-225%
|
(520)
-14%
|
(1 319)
-154%
|
(167)
+87%
|
(1 975)
-1 080%
|
(2 672)
-35%
|
(2 211)
+17%
|
(2 501)
-13%
|
(97)
+96%
|
(52)
+47%
|
(278)
-440%
|
(480)
-73%
|
(802)
-67%
|
(474)
+41%
|
(1 294)
-173%
|
(1 167)
+10%
|
(1 461)
-25%
|
(62)
+96%
|
1 645
N/A
|
2 142
+30%
|
3 051
+42%
|
2 172
-29%
|
2 060
-5%
|
1 554
-25%
|
988
-36%
|
1 197
+21%
|
639
-47%
|
492
-23%
|
488
-1%
|
(85)
N/A
|
(57)
+33%
|
631
N/A
|
506
-20%
|
174
-66%
|
(81)
N/A
|
(716)
-785%
|
(812)
-13%
|
(1 223)
-51%
|
(1 314)
-8%
|
(1 015)
+23%
|
(812)
+20%
|
135
N/A
|
134
0%
|
370
+175%
|
803
+117%
|
529
-34%
|
660
+25%
|
404
-39%
|
(27)
N/A
|
(297)
-1 011%
|
630
N/A
|
384
-39%
|
347
-10%
|
929
+168%
|
(293)
N/A
|
(267)
+9%
|
(271)
-1%
|
(586)
-117%
|
(318)
+46%
|
(430)
-35%
|
(662)
-54%
|
(528)
+20%
|
(318)
+40%
|
(349)
-10%
|
(118)
+66%
|
|