Thinker Agricultural Machinery Co Ltd
SSE:603789
Cash Flow Statement
Cash Flow Statement
Thinker Agricultural Machinery Co Ltd
| 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
|
|
| Cash Taxes Paid |
(40)
|
(39)
|
(29)
|
(8)
|
(8)
|
(15)
|
(13)
|
(26)
|
(27)
|
(24)
|
(27)
|
(18)
|
(19)
|
(14)
|
12
|
5
|
6
|
2
|
(22)
|
(18)
|
(20)
|
(11)
|
(3)
|
(0)
|
6
|
2
|
(1)
|
3
|
5
|
51
|
44
|
46
|
46
|
7
|
0
|
(1)
|
(7)
|
(17)
|
(6)
|
(2)
|
(2)
|
4
|
1
|
|
| Change in Working Capital |
(26)
|
(35)
|
(45)
|
(62)
|
(64)
|
(50)
|
(72)
|
(71)
|
(82)
|
(112)
|
(67)
|
(94)
|
(120)
|
(87)
|
(114)
|
(90)
|
(66)
|
(90)
|
(91)
|
(93)
|
(92)
|
(93)
|
(76)
|
(92)
|
(87)
|
(94)
|
(98)
|
(114)
|
(113)
|
(83)
|
(76)
|
(80)
|
(90)
|
(69)
|
(68)
|
(59)
|
(58)
|
(106)
|
(116)
|
(81)
|
(80)
|
(103)
|
(68)
|
|
| Cash from Operating Activities |
160
N/A
|
(51)
N/A
|
(199)
-291%
|
(154)
+23%
|
(50)
+68%
|
29
N/A
|
73
+151%
|
111
+51%
|
68
-38%
|
(22)
N/A
|
27
N/A
|
(104)
N/A
|
(207)
-99%
|
(172)
+17%
|
(205)
-19%
|
(134)
+35%
|
(67)
+50%
|
(138)
-105%
|
(187)
-35%
|
(102)
+45%
|
(106)
-4%
|
(133)
-26%
|
(43)
+68%
|
(84)
-96%
|
(39)
+53%
|
35
N/A
|
20
-43%
|
25
+26%
|
39
+55%
|
75
+93%
|
89
+19%
|
(16)
N/A
|
(54)
-235%
|
(57)
-7%
|
(132)
-130%
|
17
N/A
|
(3)
N/A
|
(74)
-2 059%
|
(54)
+27%
|
(57)
-6%
|
(74)
-29%
|
(17)
+78%
|
(35)
-114%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(55)
|
(47)
|
(71)
|
(76)
|
(75)
|
(88)
|
(45)
|
(87)
|
(92)
|
(96)
|
(187)
|
(116)
|
(126)
|
(104)
|
(51)
|
(62)
|
(63)
|
(83)
|
(71)
|
(61)
|
(96)
|
(15)
|
(76)
|
(64)
|
(21)
|
(71)
|
(7)
|
(9)
|
(1)
|
(1)
|
(3)
|
(27)
|
(37)
|
(53)
|
(66)
|
(99)
|
(106)
|
(75)
|
(87)
|
(56)
|
(39)
|
(55)
|
(33)
|
|
| Other Items |
21
|
(383)
|
(326)
|
(277)
|
(381)
|
(221)
|
(180)
|
(203)
|
232
|
262
|
218
|
245
|
60
|
227
|
170
|
115
|
(35)
|
(1)
|
0
|
44
|
51
|
53
|
60
|
14
|
8
|
4
|
(5)
|
(8)
|
(7)
|
(2)
|
(1)
|
4
|
5
|
23
|
23
|
94
|
98
|
0
|
140
|
57
|
0
|
72
|
(85)
|
|
| Cash from Investing Activities |
(34)
N/A
|
(430)
-1 180%
|
(397)
+8%
|
(353)
+11%
|
(456)
-29%
|
(309)
+32%
|
(225)
+27%
|
(290)
-29%
|
140
N/A
|
166
+19%
|
31
-81%
|
129
+313%
|
(67)
N/A
|
123
N/A
|
119
-3%
|
54
-55%
|
(98)
N/A
|
(84)
+15%
|
(71)
+16%
|
(18)
+75%
|
(45)
-154%
|
38
N/A
|
(16)
N/A
|
(50)
-216%
|
(14)
+73%
|
(67)
-399%
|
(13)
+81%
|
(17)
-38%
|
(8)
+54%
|
(3)
+63%
|
(4)
-26%
|
(23)
-535%
|
(32)
-36%
|
(30)
+7%
|
(43)
-47%
|
(5)
+89%
|
(8)
-66%
|
(1)
+89%
|
47
N/A
|
1
-98%
|
13
+1 483%
|
16
+25%
|
(118)
N/A
|
|
| 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
|
8
|
8
|
0
|
0
|
1
|
31
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(15)
|
(18)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
27
|
27
|
45
|
45
|
84
|
98
|
78
|
113
|
29
|
24
|
16
|
(20)
|
(15)
|
(31)
|
(6)
|
(2)
|
26
|
15
|
7
|
34
|
16
|
46
|
55
|
32
|
55
|
46
|
27
|
26
|
10
|
63
|
|
| Cash Paid for Dividends |
0
|
0
|
(86)
|
(80)
|
0
|
(80)
|
(4)
|
(0)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(14)
|
(17)
|
(20)
|
(25)
|
(14)
|
(13)
|
(12)
|
(8)
|
(11)
|
(11)
|
(9)
|
(11)
|
(11)
|
(8)
|
(13)
|
(12)
|
(14)
|
(14)
|
(12)
|
(12)
|
(10)
|
(12)
|
|
| Other |
4
|
530
|
621
|
604
|
547
|
86
|
52
|
(54)
|
(36)
|
(128)
|
(170)
|
(2)
|
17
|
(31)
|
6
|
(26)
|
(43)
|
38
|
48
|
53
|
35
|
50
|
52
|
82
|
75
|
43
|
57
|
36
|
(32)
|
(24)
|
(54)
|
2
|
66
|
114
|
132
|
(26)
|
(1)
|
(27)
|
(63)
|
2
|
28
|
41
|
67
|
|
| Cash from Financing Activities |
(80)
N/A
|
450
N/A
|
535
+19%
|
524
-2%
|
467
-11%
|
(10)
N/A
|
30
N/A
|
(69)
N/A
|
(51)
+27%
|
(140)
-175%
|
(179)
-28%
|
(14)
+92%
|
5
N/A
|
(4)
N/A
|
33
N/A
|
18
-45%
|
1
-93%
|
120
+9 115%
|
142
+19%
|
127
-11%
|
143
+12%
|
64
-55%
|
59
-7%
|
78
+32%
|
30
-62%
|
14
-55%
|
14
+0%
|
17
+29%
|
(42)
N/A
|
(9)
+79%
|
(50)
-475%
|
(0)
+100%
|
89
N/A
|
119
+34%
|
170
+43%
|
16
-90%
|
19
+18%
|
22
+14%
|
(23)
N/A
|
17
N/A
|
50
+190%
|
43
-15%
|
149
+251%
|
|
| 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
|
|
| Net Change in Cash |
46
N/A
|
(31)
N/A
|
(62)
-101%
|
17
N/A
|
(39)
N/A
|
(290)
-653%
|
(121)
+58%
|
(249)
-105%
|
158
N/A
|
4
-97%
|
(121)
N/A
|
12
N/A
|
(269)
N/A
|
(54)
+80%
|
(53)
+1%
|
(62)
-17%
|
(164)
-164%
|
(102)
+38%
|
(115)
-13%
|
7
N/A
|
(9)
N/A
|
(32)
-274%
|
1
N/A
|
(56)
N/A
|
(23)
+59%
|
(19)
+17%
|
21
N/A
|
25
+22%
|
(11)
N/A
|
64
N/A
|
36
-44%
|
(39)
N/A
|
4
N/A
|
32
+774%
|
(6)
N/A
|
29
N/A
|
7
-74%
|
(53)
N/A
|
(29)
+44%
|
(39)
-33%
|
(11)
+73%
|
42
N/A
|
(4)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
105
N/A
|
(98)
N/A
|
(270)
-176%
|
(230)
+15%
|
(124)
+46%
|
(59)
+53%
|
28
N/A
|
24
-17%
|
(24)
N/A
|
(118)
-400%
|
(160)
-36%
|
(220)
-38%
|
(334)
-52%
|
(277)
+17%
|
(256)
+8%
|
(196)
+23%
|
(130)
+33%
|
(222)
-70%
|
(258)
-16%
|
(164)
+37%
|
(202)
-23%
|
(149)
+26%
|
(118)
+20%
|
(148)
-25%
|
(61)
+59%
|
(36)
+41%
|
13
N/A
|
16
+29%
|
38
+134%
|
74
+94%
|
87
+17%
|
(43)
N/A
|
(90)
-108%
|
(110)
-22%
|
(198)
-80%
|
(81)
+59%
|
(109)
-35%
|
(149)
-36%
|
(141)
+5%
|
(114)
+19%
|
(113)
+1%
|
(72)
+36%
|
(68)
+6%
|
|