Zhejiang Qjiang Motorcycle Co Ltd
SZSE:000913
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zhejiang Qjiang Motorcycle Co Ltd
SZSE:000913
|
CN |
Cash Flow Statement
Cash Flow Statement
Zhejiang Qjiang Motorcycle Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(398)
|
(425)
|
(451)
|
(467)
|
(461)
|
(461)
|
(458)
|
(503)
|
(513)
|
(561)
|
(518)
|
(426)
|
(390)
|
(296)
|
(336)
|
(320)
|
(328)
|
(342)
|
(373)
|
(361)
|
(322)
|
(340)
|
(270)
|
(284)
|
(307)
|
(318)
|
(375)
|
(355)
|
(357)
|
(265)
|
(231)
|
(243)
|
(133)
|
(106)
|
(88)
|
(55)
|
(5)
|
(10)
|
(143)
|
(130)
|
(47)
|
(31)
|
114
|
87
|
(86)
|
(107)
|
(104)
|
(81)
|
(83)
|
(55)
|
(37)
|
(40)
|
(34)
|
(60)
|
(173)
|
(172)
|
(150)
|
(132)
|
19
|
33
|
24
|
14
|
(70)
|
(138)
|
(205)
|
(176)
|
(146)
|
(112)
|
(161)
|
(237)
|
(278)
|
(285)
|
(128)
|
(93)
|
(47)
|
(201)
|
(257)
|
(284)
|
(392)
|
(222)
|
(230)
|
(175)
|
(109)
|
(185)
|
(194)
|
(224)
|
(227)
|
(126)
|
|
| Change in Working Capital |
(47)
|
(46)
|
(47)
|
(41)
|
110
|
101
|
94
|
69
|
(94)
|
(86)
|
(100)
|
(66)
|
(92)
|
(114)
|
(98)
|
(126)
|
(78)
|
(74)
|
(81)
|
(56)
|
(70)
|
(60)
|
(48)
|
(53)
|
(59)
|
(52)
|
(61)
|
(67)
|
(56)
|
(61)
|
(63)
|
(54)
|
(75)
|
(83)
|
(81)
|
(89)
|
(405)
|
(159)
|
(249)
|
(325)
|
(376)
|
(376)
|
(356)
|
(356)
|
(382)
|
(379)
|
(378)
|
(371)
|
(347)
|
(364)
|
(373)
|
(360)
|
(395)
|
(390)
|
(390)
|
(419)
|
(421)
|
(465)
|
(417)
|
(452)
|
(512)
|
(524)
|
(596)
|
(582)
|
(661)
|
(701)
|
(485)
|
(463)
|
(524)
|
(502)
|
(774)
|
(892)
|
(631)
|
(687)
|
(667)
|
(674)
|
(802)
|
(714)
|
(798)
|
(674)
|
(701)
|
(753)
|
(707)
|
(801)
|
(880)
|
(878)
|
(836)
|
(856)
|
|
| Cash from Operating Activities |
240
N/A
|
231
-4%
|
398
+72%
|
353
-11%
|
221
-37%
|
247
+12%
|
70
-72%
|
92
+32%
|
155
+68%
|
166
+7%
|
145
-12%
|
151
+4%
|
(57)
N/A
|
55
N/A
|
61
+12%
|
9
-86%
|
9
+1%
|
(141)
N/A
|
(161)
-14%
|
(110)
+32%
|
368
N/A
|
431
+17%
|
486
+13%
|
547
+12%
|
157
-71%
|
133
-15%
|
(133)
N/A
|
(283)
-113%
|
(239)
+16%
|
(304)
-27%
|
(140)
+54%
|
(126)
+10%
|
(232)
-84%
|
(311)
-34%
|
(279)
+10%
|
(23)
+92%
|
169
N/A
|
289
+71%
|
326
+13%
|
136
-58%
|
(38)
N/A
|
(228)
-507%
|
(356)
-56%
|
(230)
+36%
|
(32)
+86%
|
167
N/A
|
203
+22%
|
230
+13%
|
165
-28%
|
182
+10%
|
219
+20%
|
179
-18%
|
255
+42%
|
276
+8%
|
204
-26%
|
205
+0%
|
127
-38%
|
61
-52%
|
278
+355%
|
195
-30%
|
(55)
N/A
|
234
N/A
|
91
-61%
|
392
+330%
|
333
-15%
|
189
-43%
|
558
+195%
|
525
-6%
|
503
-4%
|
458
-9%
|
288
-37%
|
(19)
N/A
|
207
N/A
|
181
-13%
|
736
+306%
|
1 775
+141%
|
1 041
-41%
|
1 050
+1%
|
539
-49%
|
(145)
N/A
|
591
N/A
|
646
+9%
|
1 216
+88%
|
1 230
+1%
|
1 133
-8%
|
869
-23%
|
418
-52%
|
89
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(28)
|
(32)
|
(40)
|
(44)
|
(53)
|
(71)
|
(71)
|
(77)
|
(77)
|
(71)
|
(70)
|
(78)
|
(90)
|
(117)
|
(130)
|
(128)
|
(127)
|
(98)
|
(99)
|
(74)
|
(60)
|
(52)
|
(30)
|
(42)
|
(73)
|
(123)
|
(137)
|
(170)
|
(171)
|
(146)
|
(171)
|
(174)
|
(181)
|
(190)
|
(213)
|
(221)
|
(204)
|
(180)
|
(132)
|
(117)
|
(111)
|
(105)
|
(97)
|
(62)
|
(58)
|
(54)
|
(55)
|
(72)
|
(74)
|
(81)
|
(110)
|
(82)
|
(74)
|
(93)
|
(87)
|
(155)
|
(188)
|
(181)
|
(172)
|
(130)
|
(132)
|
(123)
|
(110)
|
(127)
|
(119)
|
(160)
|
(183)
|
(112)
|
(107)
|
(81)
|
(82)
|
(172)
|
(180)
|
(195)
|
(314)
|
(462)
|
(476)
|
(472)
|
(361)
|
(323)
|
(338)
|
(476)
|
(592)
|
(610)
|
(662)
|
(552)
|
(485)
|
|
| Other Items |
(18)
|
(177)
|
(277)
|
(282)
|
(236)
|
(77)
|
5
|
30
|
(42)
|
(167)
|
(156)
|
(214)
|
(156)
|
(31)
|
(41)
|
19
|
7
|
(3)
|
17
|
11
|
(56)
|
(39)
|
(59)
|
(75)
|
(18)
|
11
|
530
|
843
|
1 105
|
884
|
320
|
(2)
|
(237)
|
(21)
|
22
|
48
|
125
|
102
|
108
|
161
|
(31)
|
43
|
34
|
1
|
98
|
51
|
51
|
19
|
3
|
109
|
91
|
192
|
296
|
156
|
178
|
95
|
90
|
95
|
(30)
|
(194)
|
(142)
|
(110)
|
251
|
393
|
363
|
326
|
136
|
179
|
177
|
258
|
202
|
190
|
74
|
(8)
|
38
|
412
|
530
|
851
|
814
|
842
|
782
|
652
|
645
|
230
|
186
|
(5)
|
2
|
60
|
|
| Cash from Investing Activities |
(51)
N/A
|
(205)
-305%
|
(309)
-51%
|
(322)
-4%
|
(280)
+13%
|
(130)
+54%
|
(66)
+49%
|
(41)
+37%
|
(119)
-188%
|
(244)
-105%
|
(227)
+7%
|
(283)
-25%
|
(234)
+17%
|
(121)
+49%
|
(158)
-31%
|
(111)
+30%
|
(121)
-9%
|
(130)
-7%
|
(81)
+38%
|
(89)
-10%
|
(130)
-46%
|
(99)
+24%
|
(111)
-12%
|
(105)
+6%
|
(60)
+43%
|
(62)
-4%
|
407
N/A
|
706
+73%
|
935
+32%
|
713
-24%
|
174
-76%
|
(173)
N/A
|
(411)
-138%
|
(201)
+51%
|
(169)
+16%
|
(165)
+3%
|
(97)
+41%
|
(102)
-6%
|
(72)
+30%
|
29
N/A
|
(148)
N/A
|
(68)
+54%
|
(71)
-4%
|
(96)
-35%
|
36
N/A
|
(7)
N/A
|
(3)
+61%
|
(36)
-1 193%
|
(69)
-91%
|
34
N/A
|
10
-72%
|
82
+766%
|
214
+160%
|
82
-62%
|
85
+3%
|
7
-91%
|
(65)
N/A
|
(92)
-42%
|
(211)
-129%
|
(366)
-73%
|
(272)
+26%
|
(242)
+11%
|
128
N/A
|
282
+121%
|
236
-16%
|
208
-12%
|
(24)
N/A
|
(4)
+82%
|
65
N/A
|
151
+132%
|
122
-19%
|
108
-11%
|
(98)
N/A
|
(188)
-92%
|
(157)
+16%
|
98
N/A
|
68
-31%
|
375
+452%
|
343
-9%
|
480
+40%
|
459
-4%
|
313
-32%
|
169
-46%
|
(362)
N/A
|
(425)
-17%
|
(667)
-57%
|
(550)
+18%
|
(425)
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
50
|
50
|
50
|
0
|
35
|
5
|
90
|
130
|
123
|
143
|
157
|
132
|
33
|
202
|
177
|
307
|
288
|
134
|
(89)
|
(129)
|
(216)
|
(222)
|
38
|
(148)
|
(183)
|
(31)
|
(276)
|
(162)
|
243
|
(16)
|
116
|
233
|
36
|
34
|
(81)
|
(131)
|
(130)
|
(72)
|
216
|
192
|
324
|
268
|
(49)
|
(206)
|
(299)
|
(224)
|
(126)
|
(166)
|
(171)
|
(255)
|
(174)
|
(60)
|
(84)
|
100
|
(29)
|
170
|
102
|
33
|
(12)
|
(40)
|
(38)
|
(134)
|
6
|
0
|
(101)
|
(171)
|
(5)
|
0
|
12
|
181
|
15
|
14
|
(32)
|
(32)
|
(31)
|
0
|
12
|
6
|
12
|
197
|
284
|
370
|
355
|
240
|
140
|
(281)
|
|
| Cash Paid for Dividends |
(123)
|
0
|
(128)
|
(137)
|
(77)
|
(78)
|
(81)
|
(97)
|
(125)
|
(142)
|
(71)
|
(57)
|
(26)
|
(13)
|
(32)
|
(34)
|
(38)
|
(44)
|
(30)
|
(35)
|
(38)
|
(33)
|
(43)
|
(39)
|
(32)
|
(33)
|
(16)
|
(13)
|
(12)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(15)
|
(18)
|
(17)
|
(15)
|
(31)
|
(65)
|
(72)
|
(75)
|
(62)
|
(31)
|
(27)
|
(26)
|
(22)
|
(17)
|
(13)
|
(11)
|
(9)
|
(7)
|
(6)
|
(5)
|
(50)
|
(51)
|
(49)
|
(50)
|
(8)
|
(6)
|
(9)
|
(8)
|
(6)
|
(16)
|
(15)
|
0
|
(213)
|
(203)
|
(205)
|
0
|
(4)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(135)
|
(140)
|
(140)
|
(349)
|
(221)
|
(411)
|
(413)
|
(415)
|
(678)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
3
|
3
|
40
|
0
|
(12)
|
38
|
(61)
|
0
|
(9)
|
(37)
|
41
|
11
|
44
|
24
|
20
|
78
|
38
|
35
|
78
|
50
|
52
|
62
|
(28)
|
(21)
|
5
|
(18)
|
70
|
64
|
74
|
92
|
41
|
39
|
9
|
1
|
5
|
7
|
6
|
13
|
408
|
576
|
773
|
515
|
(335)
|
(456)
|
(405)
|
192
|
237
|
234
|
277
|
(75)
|
117
|
965
|
822
|
627
|
822
|
280
|
39
|
229
|
333
|
(87)
|
73
|
123
|
|
| Cash from Financing Activities |
(123)
N/A
|
0
N/A
|
(78)
N/A
|
(87)
-11%
|
(27)
+69%
|
(28)
-3%
|
(46)
-65%
|
(92)
-98%
|
(35)
+61%
|
(12)
+67%
|
52
N/A
|
86
+64%
|
135
+57%
|
122
-9%
|
4
-96%
|
172
+3 895%
|
139
-19%
|
264
+90%
|
258
-2%
|
99
-62%
|
(126)
N/A
|
(160)
-28%
|
(258)
-61%
|
(259)
-1%
|
7
N/A
|
(179)
N/A
|
(196)
-9%
|
(42)
+79%
|
(249)
-498%
|
(132)
+47%
|
222
N/A
|
12
-95%
|
44
+266%
|
160
+265%
|
13
-92%
|
(20)
N/A
|
(56)
-179%
|
(136)
-143%
|
(116)
+15%
|
(113)
+3%
|
164
N/A
|
195
+19%
|
299
+54%
|
272
-9%
|
2
-99%
|
(182)
N/A
|
(269)
-48%
|
(178)
+34%
|
(167)
+6%
|
(198)
-18%
|
(175)
+12%
|
(280)
-60%
|
(109)
+61%
|
(1)
+99%
|
(60)
-7 363%
|
141
N/A
|
(37)
N/A
|
159
N/A
|
102
-36%
|
29
-72%
|
(15)
N/A
|
(42)
-171%
|
(38)
+10%
|
(137)
-265%
|
399
N/A
|
405
+1%
|
460
+14%
|
141
-69%
|
(545)
N/A
|
(665)
-22%
|
(396)
+40%
|
370
N/A
|
251
-32%
|
248
-1%
|
245
-1%
|
(107)
N/A
|
85
N/A
|
932
+1 002%
|
829
-11%
|
498
-40%
|
694
+39%
|
336
-52%
|
(27)
N/A
|
377
N/A
|
277
-26%
|
(259)
N/A
|
(202)
+22%
|
(835)
-314%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
1
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
3
|
(2)
|
(2)
|
(0)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(4)
|
(0)
|
0
|
(0)
|
2
|
1
|
1
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(11)
|
(5)
|
5
|
3
|
7
|
7
|
1
|
5
|
9
|
2
|
(16)
|
(45)
|
(46)
|
(62)
|
(41)
|
(26)
|
(33)
|
21
|
63
|
59
|
58
|
62
|
12
|
22
|
27
|
(9)
|
(31)
|
23
|
21
|
11
|
23
|
|
| Net Change in Cash |
66
N/A
|
(84)
N/A
|
10
N/A
|
(56)
N/A
|
(87)
-54%
|
89
N/A
|
(42)
N/A
|
(41)
+3%
|
0
N/A
|
(91)
N/A
|
(29)
+68%
|
(47)
-62%
|
(157)
-237%
|
56
N/A
|
(93)
N/A
|
71
N/A
|
26
-63%
|
(6)
N/A
|
16
N/A
|
(101)
N/A
|
112
N/A
|
171
+52%
|
118
-31%
|
183
+56%
|
104
-43%
|
(109)
N/A
|
77
N/A
|
380
+396%
|
447
+18%
|
278
-38%
|
256
-8%
|
(286)
N/A
|
(600)
-110%
|
(349)
+42%
|
(438)
-25%
|
(210)
+52%
|
16
N/A
|
46
+179%
|
137
+198%
|
51
-63%
|
(25)
N/A
|
(104)
-325%
|
(130)
-24%
|
(58)
+55%
|
6
N/A
|
(22)
N/A
|
(69)
-218%
|
18
N/A
|
(71)
N/A
|
19
N/A
|
56
+189%
|
(17)
N/A
|
359
N/A
|
356
-1%
|
228
-36%
|
349
+53%
|
17
-95%
|
117
+570%
|
164
+41%
|
(137)
N/A
|
(339)
-147%
|
(43)
+87%
|
188
N/A
|
538
+186%
|
973
+81%
|
811
-17%
|
996
+23%
|
645
-35%
|
(22)
N/A
|
(102)
-372%
|
(48)
+53%
|
419
N/A
|
336
-20%
|
209
-38%
|
844
+304%
|
1 829
+117%
|
1 253
-32%
|
2 415
+93%
|
1 773
-27%
|
845
-52%
|
1 766
+109%
|
1 324
-25%
|
1 349
+2%
|
1 215
-10%
|
1 009
-17%
|
(37)
N/A
|
(323)
-780%
|
(1 148)
-256%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
207
N/A
|
203
-2%
|
365
+80%
|
312
-14%
|
177
-43%
|
194
+10%
|
(1)
N/A
|
21
N/A
|
78
+269%
|
88
+13%
|
75
-15%
|
82
+9%
|
(135)
N/A
|
(35)
+74%
|
(56)
-58%
|
(121)
-117%
|
(120)
+1%
|
(268)
-123%
|
(258)
+3%
|
(209)
+19%
|
295
N/A
|
371
+26%
|
434
+17%
|
517
+19%
|
115
-78%
|
60
-48%
|
(256)
N/A
|
(420)
-64%
|
(409)
+3%
|
(475)
-16%
|
(286)
+40%
|
(297)
-4%
|
(406)
-37%
|
(491)
-21%
|
(470)
+4%
|
(236)
+50%
|
(52)
+78%
|
85
N/A
|
146
+73%
|
4
-97%
|
(155)
N/A
|
(339)
-119%
|
(461)
-36%
|
(326)
+29%
|
(94)
+71%
|
109
N/A
|
150
+37%
|
176
+17%
|
93
-47%
|
108
+16%
|
138
+28%
|
69
-50%
|
173
+150%
|
202
+17%
|
111
-45%
|
118
+6%
|
(28)
N/A
|
(127)
-355%
|
97
N/A
|
23
-76%
|
(184)
N/A
|
101
N/A
|
(32)
N/A
|
282
N/A
|
206
-27%
|
71
-66%
|
398
+465%
|
342
-14%
|
391
+14%
|
350
-10%
|
207
-41%
|
(101)
N/A
|
36
N/A
|
1
-96%
|
541
+42 057%
|
1 462
+170%
|
579
-60%
|
574
-1%
|
67
-88%
|
(506)
N/A
|
268
N/A
|
308
+15%
|
740
+140%
|
639
-14%
|
523
-18%
|
207
-60%
|
(134)
N/A
|
(396)
-196%
|
|