China Evergrande New Energy Vehicle Group Ltd
F:4NM1
Cash Flow Statement
Cash Flow Statement
China Evergrande New Energy Vehicle Group Ltd
| Mar-2008 | Sep-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
38
|
0
|
43
|
0
|
49
|
0
|
43
|
0
|
29
|
0
|
22
|
0
|
12
|
0
|
0
|
83
|
0
|
93
|
0
|
655
|
0
|
(1 132)
|
0
|
(4 526)
|
0
|
(7 395)
|
0
|
(57 279)
|
0
|
(15 784)
|
0
|
(10 952)
|
0
|
|
| Depreciation & Amortization |
7
|
0
|
9
|
0
|
6
|
0
|
8
|
0
|
10
|
0
|
19
|
0
|
23
|
0
|
0
|
28
|
0
|
11
|
0
|
17
|
0
|
19
|
0
|
1 002
|
0
|
1 082
|
0
|
1 807
|
0
|
1 189
|
0
|
1 133
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
719
|
0
|
431
|
0
|
122
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
7
|
0
|
(0)
|
0
|
(1)
|
0
|
2
|
0
|
1
|
0
|
(1)
|
0
|
0
|
(121)
|
0
|
(35)
|
(17)
|
16
|
0
|
1 678
|
0
|
2 521
|
0
|
4 030
|
0
|
36 131
|
0
|
4 715
|
0
|
6 594
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
10
|
0
|
5
|
0
|
(0)
|
0
|
4
|
3
|
1
|
43
|
30
|
62
|
146
|
146
|
239
|
219
|
478
|
1 479
|
1 380
|
(75)
|
1 561
|
707
|
(1 275)
|
118
|
129
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
5
|
22
|
35
|
195
|
382
|
528
|
1 033
|
1 652
|
2 722
|
4 492
|
4 403
|
3 668
|
3 574
|
2 107
|
514
|
31
|
29
|
|
| Change in Working Capital |
(14)
|
17
|
(8)
|
52
|
(13)
|
(12)
|
(21)
|
26
|
(8)
|
21
|
(20)
|
44
|
5
|
15
|
62
|
21
|
(432)
|
(337)
|
936
|
(2 610)
|
(3 546)
|
(4 503)
|
(7 610)
|
(14 793)
|
(18 552)
|
322
|
8 030
|
27 841
|
7 586
|
8 926
|
(2 272)
|
2 974
|
(892)
|
|
| Cash from Operating Activities |
32
N/A
|
38
+18%
|
51
+35%
|
52
+2%
|
42
-18%
|
44
+3%
|
29
-33%
|
26
-11%
|
33
+25%
|
21
-37%
|
22
+5%
|
44
+100%
|
38
-13%
|
15
-62%
|
62
+330%
|
11
-82%
|
(432)
N/A
|
(268)
+38%
|
952
N/A
|
(1 921)
N/A
|
(3 545)
-84%
|
(3 938)
-11%
|
(7 610)
-93%
|
(15 797)
-108%
|
(18 552)
-17%
|
(1 961)
+89%
|
8 030
N/A
|
8 501
+6%
|
7 586
-11%
|
(954)
N/A
|
(2 272)
-138%
|
(251)
+89%
|
(892)
-255%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
0
|
(8)
|
0
|
(5)
|
(55)
|
(238)
|
(224)
|
(60)
|
(29)
|
(10)
|
(11)
|
(12)
|
(8)
|
(42)
|
(56)
|
(66)
|
(132)
|
(312)
|
(340)
|
(366)
|
(703)
|
(2 294)
|
(4 914)
|
(7 586)
|
(9 703)
|
(9 888)
|
(8 687)
|
(7 490)
|
(2 173)
|
140
|
(1 190)
|
16
|
|
| Other Items |
1
|
(4)
|
0
|
(5)
|
0
|
2
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
343
|
186
|
(572)
|
(423)
|
(810)
|
(127)
|
587
|
(5 687)
|
(14 144)
|
(12 486)
|
(3 538)
|
588
|
720
|
2 455
|
2 918
|
1 218
|
187
|
690
|
705
|
|
| Cash from Investing Activities |
(3)
N/A
|
(7)
-128%
|
(8)
-16%
|
(5)
+42%
|
(4)
+13%
|
(53)
-1 161%
|
(238)
-352%
|
(223)
+6%
|
(59)
+73%
|
(28)
+52%
|
(9)
+68%
|
(10)
-11%
|
(12)
-16%
|
(8)
+35%
|
301
N/A
|
130
-57%
|
(638)
N/A
|
(555)
+13%
|
(1 122)
-102%
|
(467)
+58%
|
220
N/A
|
(6 391)
N/A
|
(16 438)
-157%
|
(17 400)
-6%
|
(11 124)
+36%
|
(9 115)
+18%
|
(9 169)
-1%
|
(6 232)
+32%
|
(4 572)
+27%
|
(956)
+79%
|
327
N/A
|
(499)
N/A
|
721
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
98
|
0
|
0
|
0
|
0
|
78
|
77
|
81
|
82
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 350
|
25 311
|
24 365
|
2 403
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
48
|
(5)
|
(5)
|
(43)
|
(41)
|
0
|
0
|
60
|
164
|
668
|
1 455
|
1 891
|
3 654
|
2 273
|
9 596
|
35 458
|
39 524
|
25 501
|
11 767
|
(36 570)
|
(34 603)
|
2 108
|
(379)
|
(172)
|
170
|
113
|
|
| Cash Paid for Dividends |
0
|
0
|
(8)
|
0
|
(17)
|
(25)
|
(16)
|
(12)
|
(8)
|
(7)
|
(5)
|
(5)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(26)
|
(31)
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
33
|
13
|
(21)
|
11
|
11
|
0
|
0
|
0
|
4 873
|
1 994
|
(2 577)
|
(3 579)
|
11 569
|
(43)
|
(15 432)
|
60
|
(1)
|
0
|
0
|
|
| Cash from Financing Activities |
72
N/A
|
67
-7%
|
(8)
N/A
|
(11)
-25%
|
(17)
-59%
|
62
N/A
|
109
+77%
|
113
+4%
|
67
-41%
|
(11)
N/A
|
(49)
-328%
|
(46)
+6%
|
(5)
+89%
|
(3)
+49%
|
92
N/A
|
176
+91%
|
647
+268%
|
1 466
+127%
|
1 901
+30%
|
3 654
+92%
|
2 273
-38%
|
9 596
+322%
|
40 331
+320%
|
41 518
+3%
|
22 924
-45%
|
11 537
-50%
|
311
-97%
|
(10 281)
N/A
|
(10 920)
-6%
|
(319)
+97%
|
(173)
+46%
|
170
N/A
|
113
-33%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
19
|
20
|
3
|
3
|
1
|
(277)
|
(34)
|
296
|
157
|
34
|
(11)
|
(61)
|
(3)
|
117
|
0
|
(0)
|
|
| Net Change in Cash |
100
N/A
|
97
-3%
|
34
-65%
|
36
+7%
|
21
-41%
|
53
+147%
|
(100)
N/A
|
(83)
+17%
|
40
N/A
|
(19)
N/A
|
(36)
-91%
|
(12)
+66%
|
21
N/A
|
4
-80%
|
455
+10 486%
|
316
-31%
|
(424)
N/A
|
662
N/A
|
1 752
+165%
|
1 268
-28%
|
(1 048)
N/A
|
(732)
+30%
|
16 006
N/A
|
8 288
-48%
|
(6 457)
N/A
|
618
N/A
|
(795)
N/A
|
(8 024)
-909%
|
(7 968)
+1%
|
(2 233)
+72%
|
(2 002)
+10%
|
(580)
+71%
|
(58)
+90%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28
N/A
|
38
+34%
|
42
+12%
|
52
+22%
|
38
-27%
|
(11)
N/A
|
(209)
-1 762%
|
(197)
+5%
|
(27)
+86%
|
(8)
+69%
|
12
N/A
|
33
+168%
|
26
-21%
|
7
-75%
|
20
+208%
|
(45)
N/A
|
(497)
-1 002%
|
(400)
+20%
|
640
N/A
|
(2 261)
N/A
|
(3 911)
-73%
|
(4 642)
-19%
|
(9 905)
-113%
|
(20 711)
-109%
|
(26 138)
-26%
|
(11 664)
+55%
|
(1 859)
+84%
|
(187)
+90%
|
96
N/A
|
(3 128)
N/A
|
(2 132)
+32%
|
(1 441)
+32%
|
(875)
+39%
|
|