Chifeng Jilong Gold Mining Co Ltd
SSE:600988
Cash Flow Statement
Cash Flow Statement
Chifeng Jilong Gold Mining 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 |
(13)
|
(16)
|
(8)
|
(5)
|
(3)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(13)
|
(13)
|
(14)
|
(14)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(70)
|
(89)
|
(118)
|
(132)
|
(95)
|
(130)
|
(117)
|
(109)
|
(100)
|
(114)
|
(133)
|
(140)
|
(152)
|
(155)
|
(173)
|
(190)
|
(162)
|
(153)
|
(141)
|
(163)
|
(210)
|
(252)
|
(201)
|
(190)
|
(370)
|
(324)
|
(324)
|
(294)
|
(153)
|
(122)
|
(252)
|
(329)
|
(294)
|
(346)
|
(312)
|
(287)
|
(325)
|
(394)
|
(369)
|
(340)
|
(319)
|
(363)
|
(455)
|
(583)
|
(506)
|
(432)
|
(543)
|
(509)
|
(734)
|
(794)
|
(830)
|
(929)
|
(1 135)
|
(1 662)
|
(1 675)
|
(1 694)
|
|
| Change in Working Capital |
(24)
|
8
|
44
|
24
|
9
|
(10)
|
(30)
|
(3)
|
(13)
|
(14)
|
(14)
|
(12)
|
95
|
96
|
95
|
94
|
(1)
|
(2)
|
(7)
|
(8)
|
(7)
|
(7)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(92)
|
(18)
|
(50)
|
(8)
|
(127)
|
(146)
|
(120)
|
(171)
|
(131)
|
(143)
|
(159)
|
(257)
|
(401)
|
(397)
|
(356)
|
(360)
|
(131)
|
(162)
|
(99)
|
(23)
|
(135)
|
(100)
|
(239)
|
(265)
|
11
|
180
|
336
|
363
|
(156)
|
(294)
|
(631)
|
(971)
|
(476)
|
(489)
|
(476)
|
(260)
|
(370)
|
(512)
|
(330)
|
152
|
(563)
|
(728)
|
(1 063)
|
(1 528)
|
(1 414)
|
(1 351)
|
(1 191)
|
(1 325)
|
(1 207)
|
(1 189)
|
(1 259)
|
(1 254)
|
(1 299)
|
(1 468)
|
(1 420)
|
(1 413)
|
|
| Cash from Operating Activities |
(38)
N/A
|
50
N/A
|
112
+123%
|
87
-23%
|
12
-86%
|
(23)
N/A
|
(54)
-137%
|
(26)
+52%
|
(0)
+98%
|
(0)
N/A
|
(0)
+75%
|
0
N/A
|
76
+76 100%
|
69
-10%
|
67
-2%
|
68
+1%
|
(8)
N/A
|
(1)
+87%
|
(8)
-740%
|
(8)
+4%
|
(7)
+9%
|
(6)
+20%
|
5
N/A
|
2
-50%
|
9
+271%
|
9
+6%
|
3
-67%
|
4
+32%
|
225
+5 378%
|
287
+28%
|
232
-19%
|
330
+42%
|
148
-55%
|
107
-28%
|
254
+137%
|
233
-8%
|
389
+67%
|
271
-30%
|
296
+9%
|
236
-20%
|
73
-69%
|
(5)
N/A
|
127
N/A
|
(22)
N/A
|
169
N/A
|
152
-10%
|
53
-65%
|
102
+92%
|
68
-34%
|
(18)
N/A
|
(120)
-553%
|
(391)
-225%
|
(378)
+3%
|
406
N/A
|
153
-62%
|
494
+222%
|
500
+1%
|
500
+0%
|
788
+58%
|
830
+5%
|
433
-48%
|
336
-22%
|
507
+51%
|
673
+33%
|
1 072
+59%
|
684
-36%
|
771
+13%
|
1 268
+64%
|
755
-40%
|
893
+18%
|
484
-46%
|
178
-63%
|
1 090
+514%
|
1 392
+28%
|
1 873
+35%
|
1 814
-3%
|
2 203
+21%
|
2 127
-3%
|
2 766
+30%
|
3 008
+9%
|
3 268
+9%
|
3 219
-2%
|
3 446
+7%
|
4 301
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(207)
|
(208)
|
(102)
|
(72)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(56)
|
(60)
|
(64)
|
(75)
|
(36)
|
(42)
|
(41)
|
(38)
|
(47)
|
(49)
|
(61)
|
(77)
|
(77)
|
(89)
|
(125)
|
(166)
|
(219)
|
(261)
|
(318)
|
(351)
|
(328)
|
(324)
|
(268)
|
(225)
|
(238)
|
(222)
|
(199)
|
(187)
|
(241)
|
(264)
|
(330)
|
(397)
|
(443)
|
(605)
|
(724)
|
(826)
|
(974)
|
(1 023)
|
(1 206)
|
(1 450)
|
(1 342)
|
(1 586)
|
(1 575)
|
(1 599)
|
(1 918)
|
(1 818)
|
(1 797)
|
(1 704)
|
(1 742)
|
(1 633)
|
(1 629)
|
(1 589)
|
(1 520)
|
(1 667)
|
(1 810)
|
(2 033)
|
|
| Other Items |
(88)
|
(102)
|
(92)
|
(92)
|
(18)
|
4
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(3)
|
(3)
|
1
|
(91)
|
(380)
|
(380)
|
(585)
|
(493)
|
0
|
(205)
|
0
|
0
|
0
|
(40)
|
(5)
|
0
|
0
|
35
|
(48)
|
0
|
(48)
|
(48)
|
(5)
|
0
|
(3)
|
(4)
|
(836)
|
(983)
|
(792)
|
(785)
|
55
|
198
|
(23)
|
61
|
1 150
|
2 302
|
2 387
|
2 287
|
1 064
|
(2 490)
|
(2 563)
|
(2 465)
|
(2 066)
|
329
|
246
|
172
|
(29)
|
(53)
|
444
|
481
|
561
|
652
|
298
|
(328)
|
|
| Cash from Investing Activities |
(295)
N/A
|
(310)
-5%
|
(194)
+37%
|
(165)
+15%
|
(38)
+77%
|
(3)
+92%
|
(10)
-231%
|
(10)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
33
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
N/A
|
(60)
-2 627%
|
(64)
-6%
|
(66)
-4%
|
(77)
-17%
|
(35)
+55%
|
(132)
-282%
|
(421)
-218%
|
(418)
+1%
|
(632)
-51%
|
(542)
+14%
|
(266)
+51%
|
(282)
-6%
|
(77)
+73%
|
(89)
-16%
|
(125)
-41%
|
(206)
-64%
|
(224)
-9%
|
(266)
-19%
|
(323)
-21%
|
(316)
+2%
|
(377)
-19%
|
(372)
+1%
|
(316)
+15%
|
(273)
+14%
|
(243)
+11%
|
(227)
+6%
|
(202)
+11%
|
(191)
+5%
|
(1 077)
-463%
|
(1 247)
-16%
|
(1 121)
+10%
|
(1 182)
-5%
|
(389)
+67%
|
(407)
-5%
|
(747)
-84%
|
(765)
-2%
|
176
N/A
|
1 279
+627%
|
1 181
-8%
|
837
-29%
|
(278)
N/A
|
(4 076)
-1 367%
|
(4 138)
-2%
|
(4 064)
+2%
|
(3 984)
+2%
|
(1 490)
+63%
|
(1 551)
-4%
|
(1 532)
+1%
|
(1 771)
-16%
|
(1 686)
+5%
|
(1 185)
+30%
|
(1 108)
+6%
|
(958)
+14%
|
(1 015)
-6%
|
(1 512)
-49%
|
(2 361)
-56%
|
|
| 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
|
0
|
0
|
0
|
0
|
2 528
|
2 921
|
2 921
|
|
| Net Issuance of Debt |
97
|
87
|
(38)
|
(65)
|
(82)
|
(73)
|
16
|
17
|
(0)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
176
|
146
|
276
|
217
|
(105)
|
(75)
|
(123)
|
(140)
|
(3)
|
(46)
|
22
|
61
|
122
|
111
|
(162)
|
569
|
576
|
(65)
|
759
|
(37)
|
(42)
|
668
|
(90)
|
(117)
|
64
|
193
|
(9)
|
(594)
|
(787)
|
(1 039)
|
(643)
|
(87)
|
(160)
|
(99)
|
(249)
|
1 336
|
2 287
|
1 781
|
2 233
|
663
|
(435)
|
344
|
137
|
434
|
310
|
(121)
|
(521)
|
(843)
|
(690)
|
(1 322)
|
|
| Cash Paid for Dividends |
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
|
(147)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(7)
|
(13)
|
(18)
|
(19)
|
(22)
|
(25)
|
(27)
|
(31)
|
(36)
|
(45)
|
(44)
|
(39)
|
(42)
|
(40)
|
(43)
|
(44)
|
(48)
|
(85)
|
(79)
|
(76)
|
(153)
|
(156)
|
(183)
|
(213)
|
(73)
|
(67)
|
(43)
|
(16)
|
(67)
|
(16)
|
(11)
|
(7)
|
(12)
|
(21)
|
(68)
|
(118)
|
(131)
|
(197)
|
(191)
|
(180)
|
(146)
|
(162)
|
(255)
|
(248)
|
(266)
|
(232)
|
(422)
|
(390)
|
|
| Other |
181
|
180
|
(14)
|
(12)
|
4
|
7
|
9
|
10
|
(0)
|
0
|
(0)
|
(0)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
8
|
0
|
6
|
6
|
(7)
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(62)
|
27
|
25
|
101
|
256
|
580
|
548
|
470
|
327
|
(10)
|
166
|
156
|
342
|
226
|
238
|
943
|
(303)
|
(526)
|
(527)
|
(1 220)
|
884
|
1 148
|
626
|
638
|
236
|
599
|
1 036
|
1 022
|
245
|
(738)
|
(832)
|
(134)
|
316
|
1 225
|
1 340
|
616
|
123
|
171
|
233
|
116
|
(219)
|
(616)
|
(559)
|
(533)
|
(311)
|
(434)
|
(837)
|
(771)
|
|
| Cash from Financing Activities |
278
N/A
|
267
-4%
|
(51)
N/A
|
(77)
-49%
|
(79)
-3%
|
(66)
+16%
|
25
N/A
|
27
+4%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(100)
-99 600%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
8
-20%
|
8
-6%
|
0
N/A
|
(4)
N/A
|
(2)
+53%
|
(7)
-306%
|
0
N/A
|
3
N/A
|
3
N/A
|
(167)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
174
N/A
|
141
-19%
|
207
+47%
|
231
+11%
|
(97)
N/A
|
7
N/A
|
111
+1 435%
|
415
+275%
|
518
+25%
|
393
-24%
|
313
-20%
|
5
-98%
|
245
+4 613%
|
228
-7%
|
137
-40%
|
754
+450%
|
771
+2%
|
834
+8%
|
408
-51%
|
(647)
N/A
|
(648)
0%
|
(628)
+3%
|
641
N/A
|
874
+36%
|
507
-42%
|
619
+22%
|
154
-75%
|
(62)
N/A
|
205
N/A
|
(34)
N/A
|
(465)
-1 278%
|
(841)
-81%
|
(1 003)
-19%
|
(239)
+76%
|
56
N/A
|
2 540
+4 443%
|
3 558
+40%
|
2 280
-36%
|
2 225
-2%
|
636
-71%
|
(393)
N/A
|
280
N/A
|
(228)
N/A
|
(344)
-51%
|
(504)
-47%
|
(902)
-79%
|
(1 097)
-22%
|
1 019
N/A
|
973
-5%
|
438
-55%
|
|
| 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
|
(7)
|
64
|
(6)
|
(5)
|
(1)
|
(83)
|
0
|
(4)
|
3
|
16
|
(10)
|
5
|
(2)
|
(16)
|
36
|
37
|
13
|
18
|
1
|
(12)
|
18
|
33
|
20
|
12
|
30
|
34
|
4
|
7
|
|
| Net Change in Cash |
(55)
N/A
|
6
N/A
|
(134)
N/A
|
(155)
-16%
|
(104)
+32%
|
(92)
+12%
|
(39)
+58%
|
(9)
+76%
|
(1)
+91%
|
(1)
+38%
|
(0)
+60%
|
0
N/A
|
9
N/A
|
2
-83%
|
0
-94%
|
1
+500%
|
(8)
N/A
|
(1)
+87%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
0
+200%
|
1
+267%
|
1
-45%
|
2
+167%
|
3
+113%
|
4
+15%
|
5
+26%
|
(3)
N/A
|
56
N/A
|
(10)
N/A
|
77
N/A
|
113
+48%
|
(25)
N/A
|
7
N/A
|
(45)
N/A
|
(36)
+20%
|
(40)
-11%
|
(67)
-68%
|
(39)
+42%
|
107
N/A
|
321
+200%
|
520
+62%
|
166
-68%
|
257
+55%
|
(109)
N/A
|
(25)
+77%
|
14
N/A
|
(172)
N/A
|
364
N/A
|
335
-8%
|
170
-49%
|
(213)
N/A
|
(468)
-119%
|
(696)
-49%
|
(325)
+53%
|
57
N/A
|
191
+236%
|
168
-12%
|
262
+56%
|
197
-25%
|
(215)
N/A
|
(35)
+84%
|
(130)
-271%
|
787
N/A
|
1 137
+44%
|
939
-17%
|
1 871
+99%
|
531
-72%
|
(659)
N/A
|
(60)
+91%
|
(1 570)
-2 515%
|
(655)
+58%
|
556
N/A
|
(70)
N/A
|
549
N/A
|
222
-60%
|
131
-41%
|
1 097
+741%
|
1 010
-8%
|
1 242
+23%
|
3 256
+162%
|
2 911
-11%
|
2 384
-18%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(245)
N/A
|
(158)
+36%
|
10
N/A
|
14
+41%
|
(7)
N/A
|
(23)
-214%
|
(54)
-137%
|
(26)
+52%
|
(0)
+98%
|
(0)
N/A
|
(0)
+75%
|
0
N/A
|
76
+76 100%
|
69
-10%
|
67
-2%
|
68
+1%
|
(8)
N/A
|
(1)
+87%
|
(8)
-740%
|
(8)
+4%
|
(7)
+9%
|
(6)
+20%
|
5
N/A
|
2
-50%
|
9
+271%
|
9
+6%
|
1
-90%
|
2
+111%
|
168
+8 753%
|
227
+35%
|
169
-26%
|
255
+51%
|
112
-56%
|
65
-42%
|
213
+226%
|
194
-9%
|
342
+76%
|
222
-35%
|
235
+6%
|
159
-32%
|
(4)
N/A
|
(94)
-2 500%
|
2
N/A
|
(188)
N/A
|
(50)
+73%
|
(109)
-115%
|
(265)
-144%
|
(249)
+6%
|
(261)
-5%
|
(342)
-31%
|
(388)
-14%
|
(616)
-59%
|
(616)
0%
|
184
N/A
|
(45)
N/A
|
307
N/A
|
258
-16%
|
236
-9%
|
459
+94%
|
433
-6%
|
(10)
N/A
|
(269)
-2 586%
|
(217)
+19%
|
(153)
+30%
|
98
N/A
|
(340)
N/A
|
(435)
-28%
|
(182)
+58%
|
(587)
-223%
|
(693)
-18%
|
(1 091)
-57%
|
(1 422)
-30%
|
(827)
+42%
|
(426)
+48%
|
76
N/A
|
110
+46%
|
461
+318%
|
494
+7%
|
1 137
+130%
|
1 419
+25%
|
1 749
+23%
|
1 552
-11%
|
1 636
+5%
|
2 268
+39%
|
|