GCL Energy Technology Co Ltd
SZSE:002015
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
GCL Energy Technology Co Ltd
SZSE:002015
|
CN |
Cash Flow Statement
Cash Flow Statement
GCL Energy Technology Co Ltd
| 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
|
15
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(29)
|
(19)
|
(20)
|
(27)
|
(34)
|
(35)
|
(37)
|
(29)
|
(32)
|
(35)
|
(39)
|
(44)
|
(41)
|
(39)
|
(41)
|
(43)
|
(36)
|
(37)
|
(29)
|
(24)
|
(28)
|
(34)
|
(29)
|
(47)
|
(46)
|
(37)
|
(55)
|
(42)
|
(40)
|
(43)
|
(26)
|
(32)
|
(32)
|
(35)
|
(39)
|
(29)
|
(28)
|
(21)
|
(23)
|
(12)
|
(10)
|
(8)
|
(4)
|
(7)
|
(6)
|
(10)
|
(7)
|
(1)
|
2
|
9
|
8
|
4
|
(1)
|
(224)
|
(427)
|
(582)
|
(782)
|
(726)
|
(713)
|
(745)
|
(735)
|
(713)
|
(776)
|
(921)
|
(950)
|
(1 047)
|
(900)
|
(662)
|
(627)
|
(279)
|
(252)
|
(376)
|
(298)
|
(526)
|
(577)
|
(561)
|
(636)
|
(695)
|
(771)
|
(794)
|
(840)
|
(934)
|
(944)
|
|
| Change in Working Capital |
(11)
|
(8)
|
(12)
|
(11)
|
(14)
|
(15)
|
(17)
|
(15)
|
(14)
|
(14)
|
(20)
|
(9)
|
(18)
|
(16)
|
(12)
|
(21)
|
(18)
|
(21)
|
(23)
|
(22)
|
(21)
|
(22)
|
(4)
|
(1)
|
6
|
14
|
(1)
|
(11)
|
(20)
|
(18)
|
(41)
|
(98)
|
(31)
|
(64)
|
(62)
|
(122)
|
(126)
|
(131)
|
(153)
|
(176)
|
(145)
|
(137)
|
(99)
|
(68)
|
(72)
|
(51)
|
(66)
|
(9)
|
(10)
|
(19)
|
5
|
(36)
|
(37)
|
(403)
|
(558)
|
(665)
|
(909)
|
(870)
|
(902)
|
(679)
|
(683)
|
(443)
|
(405)
|
(766)
|
(839)
|
(742)
|
(861)
|
(777)
|
(920)
|
(1 101)
|
(1 112)
|
(1 113)
|
(885)
|
(853)
|
(1 022)
|
(606)
|
(767)
|
(778)
|
(646)
|
(1 142)
|
(1 300)
|
(1 412)
|
(1 292)
|
|
| Cash from Operating Activities |
9
N/A
|
3
-67%
|
11
+248%
|
6
-43%
|
2
-66%
|
(40)
N/A
|
(16)
+59%
|
77
N/A
|
76
-1%
|
118
+54%
|
81
-31%
|
34
-58%
|
31
-8%
|
54
+74%
|
123
+125%
|
138
+12%
|
139
+1%
|
114
-18%
|
47
-59%
|
(80)
N/A
|
(38)
+52%
|
(66)
-73%
|
(1)
+98%
|
224
N/A
|
283
+26%
|
216
-24%
|
145
-33%
|
66
-55%
|
83
+26%
|
70
-15%
|
398
+465%
|
150
-62%
|
180
+20%
|
525
+193%
|
289
-45%
|
(276)
N/A
|
(398)
-44%
|
(745)
-87%
|
(936)
-26%
|
(359)
+62%
|
(380)
-6%
|
(307)
+19%
|
(194)
+37%
|
(75)
+62%
|
(125)
-68%
|
(121)
+4%
|
(105)
+13%
|
(48)
+55%
|
(2)
+95%
|
12
N/A
|
(31)
N/A
|
21
N/A
|
4
-80%
|
198
+4 855%
|
692
+249%
|
997
+44%
|
1 016
+2%
|
1 182
+16%
|
1 393
+18%
|
1 631
+17%
|
2 177
+33%
|
2 674
+23%
|
2 668
0%
|
2 283
-14%
|
2 352
+3%
|
2 113
-10%
|
1 688
-20%
|
2 112
+25%
|
1 753
-17%
|
1 527
-13%
|
1 546
+1%
|
1 244
-20%
|
1 194
-4%
|
973
-19%
|
1 408
+45%
|
2 381
+69%
|
1 954
-18%
|
2 503
+28%
|
2 609
+4%
|
2 425
-7%
|
2 599
+7%
|
2 416
-7%
|
3 037
+26%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(43)
|
(51)
|
(37)
|
(54)
|
(67)
|
(88)
|
(134)
|
(45)
|
(32)
|
(1)
|
16
|
(101)
|
(121)
|
(111)
|
(141)
|
(90)
|
(77)
|
(95)
|
(127)
|
(34)
|
(56)
|
(47)
|
34
|
(65)
|
(63)
|
(170)
|
(271)
|
(350)
|
(333)
|
(267)
|
(203)
|
(219)
|
(220)
|
(181)
|
(146)
|
(31)
|
(20)
|
(16)
|
(20)
|
(19)
|
(16)
|
(14)
|
(5)
|
(8)
|
(10)
|
(10)
|
(8)
|
(5)
|
(3)
|
(3)
|
(15)
|
(13)
|
0
|
(785)
|
(1 330)
|
(1 774)
|
(2 276)
|
(1 902)
|
(2 044)
|
(1 956)
|
(2 037)
|
(2 277)
|
(2 198)
|
(3 641)
|
(3 604)
|
(3 025)
|
(2 722)
|
(1 673)
|
(1 462)
|
(1 678)
|
(1 746)
|
(1 519)
|
(1 549)
|
(1 794)
|
(1 923)
|
(3 283)
|
(4 039)
|
(5 798)
|
(6 998)
|
(6 234)
|
(5 914)
|
(4 319)
|
(3 714)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(19)
|
(19)
|
(15)
|
14
|
11
|
0
|
17
|
(63)
|
(67)
|
0
|
(65)
|
15
|
12
|
0
|
12
|
12
|
1
|
0
|
0
|
(10)
|
3
|
3
|
3
|
0
|
(7)
|
0
|
0
|
0
|
41
|
0
|
41
|
41
|
(5)
|
0
|
0
|
(5)
|
(2)
|
0
|
(1)
|
(2)
|
(15)
|
0
|
0
|
15
|
30
|
0
|
1 675
|
1 728
|
1 666
|
1 811
|
575
|
556
|
803
|
1 005
|
384
|
481
|
481
|
386
|
946
|
1 429
|
1 676
|
1 156
|
279
|
(378)
|
(1 102)
|
(324)
|
1 006
|
1 118
|
1 895
|
2 029
|
1 566
|
1 558
|
1 000
|
494
|
255
|
806
|
|
| Cash from Investing Activities |
(43)
N/A
|
(51)
-20%
|
(37)
+28%
|
(54)
-47%
|
(67)
-23%
|
(88)
-32%
|
(163)
-86%
|
(64)
+61%
|
(51)
+21%
|
(16)
+68%
|
30
N/A
|
(90)
N/A
|
(109)
-22%
|
(94)
+14%
|
(205)
-119%
|
(157)
+23%
|
(144)
+9%
|
(160)
-12%
|
(111)
+31%
|
(21)
+81%
|
(44)
-106%
|
(36)
+19%
|
46
N/A
|
(63)
N/A
|
(61)
+3%
|
(180)
-193%
|
(281)
-56%
|
(347)
-24%
|
(330)
+5%
|
(264)
+20%
|
(200)
+24%
|
(227)
-14%
|
(228)
0%
|
(188)
+17%
|
(153)
+18%
|
10
N/A
|
21
+113%
|
25
+19%
|
21
-17%
|
(25)
N/A
|
(21)
+14%
|
(20)
+8%
|
(10)
+47%
|
(10)
+8%
|
(12)
-21%
|
(11)
+2%
|
(10)
+14%
|
(20)
-104%
|
(3)
+86%
|
(3)
-10%
|
0
N/A
|
18
+5 800%
|
0
N/A
|
890
N/A
|
398
-55%
|
(108)
N/A
|
(464)
-329%
|
(1 327)
-186%
|
(1 488)
-12%
|
(1 153)
+23%
|
(1 033)
+10%
|
(1 893)
-83%
|
(1 716)
+9%
|
(3 160)
-84%
|
(3 217)
-2%
|
(2 079)
+35%
|
(1 293)
+38%
|
2
N/A
|
(306)
N/A
|
(1 399)
-358%
|
(2 124)
-52%
|
(2 621)
-23%
|
(1 873)
+29%
|
(789)
+58%
|
(805)
-2%
|
(1 388)
-72%
|
(2 010)
-45%
|
(4 232)
-111%
|
(5 440)
-29%
|
(5 234)
+4%
|
(5 420)
-4%
|
(4 064)
+25%
|
(2 908)
+28%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
32
|
27
|
19
|
30
|
27
|
125
|
176
|
46
|
30
|
(48)
|
(61)
|
45
|
85
|
101
|
51
|
83
|
58
|
42
|
82
|
9
|
74
|
145
|
89
|
15
|
(14)
|
12
|
83
|
241
|
310
|
347
|
89
|
185
|
10
|
(306)
|
(66)
|
448
|
490
|
766
|
894
|
216
|
252
|
(400)
|
(743)
|
(376)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 054
|
1 005
|
711
|
1 493
|
110
|
191
|
453
|
73
|
496
|
65
|
(390)
|
(791)
|
(1 232)
|
(164)
|
70
|
(26)
|
522
|
1 010
|
1 359
|
1 876
|
1 770
|
1 018
|
1 066
|
2 118
|
1 923
|
3 023
|
2 564
|
1 870
|
2 439
|
998
|
|
| Cash Paid for Dividends |
(10)
|
(14)
|
(15)
|
(17)
|
(18)
|
(16)
|
(18)
|
(20)
|
(21)
|
(19)
|
(18)
|
(19)
|
(21)
|
(24)
|
(39)
|
(39)
|
(41)
|
(47)
|
(40)
|
(42)
|
(42)
|
(39)
|
(36)
|
(39)
|
(42)
|
(49)
|
(56)
|
(55)
|
(58)
|
(57)
|
(60)
|
(62)
|
(68)
|
(66)
|
(115)
|
(71)
|
(60)
|
(49)
|
(16)
|
(37)
|
(27)
|
(55)
|
(20)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(312)
|
(502)
|
(509)
|
(815)
|
(670)
|
(704)
|
(532)
|
(760)
|
(874)
|
(578)
|
(713)
|
(656)
|
(695)
|
(863)
|
(654)
|
(760)
|
(769)
|
(778)
|
(779)
|
(735)
|
(771)
|
(905)
|
(767)
|
(730)
|
(689)
|
(655)
|
(679)
|
(702)
|
(430)
|
(634)
|
|
| Other |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
11
|
0
|
20
|
41
|
(37)
|
0
|
(19)
|
103
|
185
|
0
|
55
|
(74)
|
(58)
|
85
|
122
|
107
|
24
|
(230)
|
(217)
|
(209)
|
(76)
|
25
|
(23)
|
(29)
|
(170)
|
0
|
0
|
(66)
|
170
|
290
|
1 048
|
1 017
|
561
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
187
|
578
|
834
|
609
|
292
|
681
|
(367)
|
167
|
1 130
|
395
|
2 142
|
2 348
|
863
|
(7)
|
(1 283)
|
2 279
|
2 500
|
2 135
|
1 703
|
(2 348)
|
(2 438)
|
(1 179)
|
(2 120)
|
(1 648)
|
(83)
|
588
|
1 684
|
1 570
|
105
|
(691)
|
|
| Cash from Financing Activities |
141
N/A
|
9
-94%
|
9
+2%
|
12
+34%
|
8
-35%
|
109
+1 258%
|
157
+45%
|
47
-70%
|
31
-34%
|
(46)
N/A
|
(57)
-25%
|
36
N/A
|
75
+106%
|
97
+29%
|
54
-45%
|
7
-88%
|
(21)
N/A
|
(24)
-14%
|
146
N/A
|
152
+4%
|
217
+43%
|
161
-26%
|
(21)
N/A
|
(81)
-297%
|
28
N/A
|
85
+199%
|
134
+58%
|
210
+57%
|
21
-90%
|
73
+249%
|
(180)
N/A
|
46
N/A
|
(33)
N/A
|
(395)
-1 093%
|
(211)
+47%
|
207
N/A
|
270
+30%
|
657
+144%
|
812
+24%
|
350
-57%
|
515
+47%
|
593
+15%
|
254
-57%
|
182
-28%
|
0
N/A
|
0
N/A
|
0
N/A
|
(9)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
929
N/A
|
1 081
+16%
|
1 036
-4%
|
1 288
+24%
|
(269)
N/A
|
168
N/A
|
(446)
N/A
|
(520)
-17%
|
752
N/A
|
(118)
N/A
|
1 039
N/A
|
901
-13%
|
(1 064)
N/A
|
(1 034)
+3%
|
(1 867)
-81%
|
1 493
N/A
|
2 253
+51%
|
2 368
+5%
|
2 282
-4%
|
(1 207)
N/A
|
(1 438)
-19%
|
(1 066)
+26%
|
(1 822)
-71%
|
(260)
+86%
|
1 151
N/A
|
2 956
+157%
|
3 568
+21%
|
2 738
-23%
|
2 114
-23%
|
(327)
N/A
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(5)
|
(2)
|
(2)
|
(4)
|
(8)
|
(13)
|
3
|
6
|
14
|
13
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
2
|
2
|
2
|
3
|
(4)
|
1
|
1
|
(1)
|
3
|
(5)
|
(4)
|
(2)
|
(0)
|
|
| Net Change in Cash |
107
N/A
|
(39)
N/A
|
(17)
+57%
|
(36)
-111%
|
(57)
-58%
|
(19)
+67%
|
(22)
-19%
|
60
N/A
|
57
-6%
|
56
-2%
|
54
-3%
|
(19)
N/A
|
(3)
+85%
|
58
N/A
|
(28)
N/A
|
(13)
+55%
|
(26)
-101%
|
(70)
-173%
|
81
N/A
|
51
-38%
|
134
+166%
|
60
-56%
|
24
-59%
|
79
+226%
|
250
+215%
|
120
-52%
|
(1)
N/A
|
(72)
-5 021%
|
(227)
-216%
|
(121)
+47%
|
18
N/A
|
(31)
N/A
|
(81)
-162%
|
(58)
+29%
|
(75)
-30%
|
(59)
+21%
|
(108)
-83%
|
(63)
+41%
|
(103)
-62%
|
(33)
+67%
|
114
N/A
|
266
+134%
|
50
-81%
|
98
+97%
|
(71)
N/A
|
(263)
-272%
|
(27)
+90%
|
(76)
-186%
|
(13)
+83%
|
1
N/A
|
(39)
N/A
|
38
N/A
|
7
-82%
|
2 013
+29 940%
|
2 169
+8%
|
1 923
-11%
|
1 835
-5%
|
(422)
N/A
|
61
N/A
|
35
-42%
|
630
+1 681%
|
1 547
+145%
|
847
-45%
|
160
-81%
|
35
-78%
|
(1 031)
N/A
|
(640)
+38%
|
245
N/A
|
2 937
+1 101%
|
2 378
-19%
|
1 792
-25%
|
907
-49%
|
(1 885)
N/A
|
(1 251)
+34%
|
(466)
+63%
|
(829)
-78%
|
(315)
+62%
|
(580)
-84%
|
128
N/A
|
754
+490%
|
(87)
N/A
|
463
N/A
|
(198)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(34)
N/A
|
(48)
-44%
|
(26)
+46%
|
(48)
-84%
|
(65)
-34%
|
(127)
-97%
|
(151)
-18%
|
32
N/A
|
44
+39%
|
116
+163%
|
97
-17%
|
(67)
N/A
|
(89)
-33%
|
(56)
+37%
|
(19)
+67%
|
48
N/A
|
62
+30%
|
19
-70%
|
(80)
N/A
|
(114)
-43%
|
(95)
+17%
|
(114)
-20%
|
33
N/A
|
159
+384%
|
220
+38%
|
46
-79%
|
(126)
N/A
|
(284)
-126%
|
(251)
+12%
|
(197)
+22%
|
195
N/A
|
(70)
N/A
|
(41)
+42%
|
345
N/A
|
143
-58%
|
(307)
N/A
|
(418)
-36%
|
(761)
-82%
|
(955)
-26%
|
(378)
+60%
|
(396)
-5%
|
(322)
+19%
|
(200)
+38%
|
(83)
+59%
|
(136)
-64%
|
(131)
+4%
|
(113)
+13%
|
(53)
+53%
|
(5)
+90%
|
9
N/A
|
(46)
N/A
|
8
N/A
|
4
-49%
|
(587)
N/A
|
(638)
-9%
|
(778)
-22%
|
(1 260)
-62%
|
(720)
+43%
|
(651)
+10%
|
(325)
+50%
|
140
N/A
|
397
+184%
|
470
+18%
|
(1 358)
N/A
|
(1 251)
+8%
|
(911)
+27%
|
(1 034)
-13%
|
438
N/A
|
291
-34%
|
(151)
N/A
|
(199)
-32%
|
(275)
-38%
|
(355)
-29%
|
(821)
-131%
|
(514)
+37%
|
(902)
-75%
|
(2 085)
-131%
|
(3 295)
-58%
|
(4 389)
-33%
|
(3 809)
+13%
|
(3 315)
+13%
|
(1 903)
+43%
|
(677)
+64%
|
|