Verde Agritech Ltd
F:T48
Cash Flow Statement
Cash Flow Statement
Verde Agritech Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(6)
|
(7)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
2
|
5
|
9
|
20
|
25
|
23
|
21
|
11
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
2
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
4
|
5
|
3
|
4
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
0
|
0
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
|
| Cash Taxes Paid |
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
|
1
|
1
|
1
|
2
|
3
|
3
|
|
| Cash Interest Paid |
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
|
1
|
1
|
1
|
3
|
4
|
5
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(4)
|
(8)
|
(8)
|
(11)
|
(11)
|
(13)
|
(17)
|
(20)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-28%
|
(2)
+14%
|
(2)
-8%
|
(1)
+37%
|
(2)
-24%
|
(1)
+19%
|
(1)
+19%
|
(1)
+6%
|
(1)
-16%
|
(2)
-84%
|
(2)
+4%
|
(3)
-18%
|
(2)
+26%
|
(2)
-22%
|
(3)
-48%
|
(3)
+3%
|
(4)
-32%
|
(5)
-22%
|
(5)
+3%
|
(6)
-21%
|
(6)
+12%
|
(4)
+22%
|
(4)
+18%
|
(2)
+33%
|
(2)
+6%
|
(2)
+20%
|
(2)
+8%
|
(1)
+14%
|
(1)
+13%
|
(1)
-3%
|
(1)
-1%
|
(1)
+4%
|
(1)
+3%
|
(1)
+3%
|
(1)
+11%
|
(1)
+1%
|
(1)
+18%
|
(1)
-60%
|
(1)
+15%
|
(1)
-10%
|
(1)
+12%
|
(1)
+40%
|
(1)
+23%
|
(1)
-6%
|
(1)
-164%
|
(1)
+44%
|
(1)
+8%
|
0
N/A
|
1
+186%
|
2
+64%
|
1
-35%
|
(1)
N/A
|
0
N/A
|
0
+9%
|
(2)
N/A
|
3
N/A
|
10
+255%
|
15
+44%
|
11
-21%
|
5
-57%
|
(7)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(8)
|
(11)
|
(11)
|
(10)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(6)
|
(18)
|
(31)
|
(42)
|
(41)
|
(29)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-93%
|
(3)
+6%
|
(3)
+4%
|
(2)
+26%
|
(1)
+67%
|
(1)
N/A
|
(1)
+10%
|
(1)
-58%
|
(2)
-47%
|
(1)
+1%
|
(2)
-38%
|
(4)
-84%
|
(8)
-106%
|
(10)
-31%
|
(10)
-2%
|
(9)
+12%
|
(6)
+32%
|
(7)
-9%
|
(8)
-12%
|
(8)
-6%
|
(7)
+10%
|
(5)
+31%
|
(4)
+18%
|
(3)
+19%
|
(3)
+9%
|
(3)
+14%
|
(2)
+8%
|
(2)
+20%
|
(2)
+17%
|
(1)
+20%
|
(1)
+29%
|
(1)
+7%
|
(1)
-2%
|
(1)
-18%
|
(1)
+1%
|
(1)
-2%
|
(1)
-10%
|
(1)
+14%
|
(2)
-86%
|
(2)
+11%
|
(1)
+33%
|
(1)
-9%
|
(0)
+84%
|
(0)
-100%
|
(1)
-126%
|
(1)
-38%
|
(1)
-24%
|
(2)
-38%
|
(2)
+14%
|
(1)
+18%
|
(1)
-2%
|
(1)
+27%
|
(2)
-53%
|
(2)
-34%
|
(3)
-15%
|
(6)
-120%
|
(18)
-212%
|
(30)
-74%
|
(42)
-38%
|
(41)
+4%
|
(28)
+30%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
15
|
15
|
15
|
11
|
30
|
29
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
(1)
|
1
|
1
|
1
|
1
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
3
|
6
|
6
|
17
|
29
|
34
|
40
|
|
| Other |
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
|
|
| Cash from Financing Activities |
15
N/A
|
15
N/A
|
15
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
+6 967%
|
14
+219%
|
14
+4%
|
14
+2%
|
10
-29%
|
28
+178%
|
27
-2%
|
27
0%
|
27
N/A
|
0
-100%
|
0
+238%
|
0
-96%
|
0
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
N/A
|
2
+3%
|
2
N/A
|
0
-78%
|
1
+133%
|
3
+191%
|
3
N/A
|
2
-9%
|
2
-15%
|
0
-77%
|
0
N/A
|
2
+260%
|
2
+23%
|
3
+63%
|
3
-18%
|
2
-31%
|
4
+89%
|
5
+35%
|
7
+43%
|
18
+160%
|
30
+64%
|
35
+18%
|
40
+12%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| Net Change in Cash |
12
N/A
|
10
-17%
|
11
+7%
|
(4)
N/A
|
(3)
+39%
|
(1)
+42%
|
(1)
+33%
|
(1)
-32%
|
(2)
-23%
|
(2)
-22%
|
(3)
-54%
|
(0)
+99%
|
7
N/A
|
4
-41%
|
1
-66%
|
(4)
N/A
|
15
N/A
|
16
+3%
|
15
-6%
|
14
-5%
|
(14)
N/A
|
(12)
+13%
|
(10)
+22%
|
(8)
+17%
|
(6)
+24%
|
(5)
+13%
|
(4)
+18%
|
(4)
+8%
|
(4)
+9%
|
(3)
+16%
|
(3)
+8%
|
(2)
+16%
|
(2)
+9%
|
(2)
+1%
|
(2)
+0%
|
(2)
+6%
|
(2)
N/A
|
(2)
+3%
|
(0)
+76%
|
(1)
-138%
|
(1)
+13%
|
(0)
+66%
|
(1)
-352%
|
0
N/A
|
2
+816%
|
0
-76%
|
0
+5%
|
(0)
N/A
|
(1)
-682%
|
(0)
+68%
|
2
N/A
|
2
-5%
|
1
-22%
|
1
+7%
|
0
-99%
|
(1)
N/A
|
3
N/A
|
(0)
N/A
|
3
N/A
|
(0)
N/A
|
(0)
-6%
|
5
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(6)
-60%
|
(5)
+7%
|
(5)
-1%
|
(4)
+29%
|
(3)
+33%
|
(2)
+20%
|
(2)
+15%
|
(2)
-18%
|
(3)
-41%
|
(4)
-39%
|
(4)
-13%
|
(7)
-52%
|
(10)
-51%
|
(13)
-28%
|
(14)
-10%
|
(13)
+10%
|
(11)
+14%
|
(13)
-15%
|
(14)
-7%
|
(15)
-12%
|
(13)
+11%
|
(10)
+26%
|
(8)
+18%
|
(6)
+24%
|
(6)
+8%
|
(5)
+16%
|
(4)
+9%
|
(4)
+18%
|
(3)
+16%
|
(3)
+11%
|
(2)
+14%
|
(2)
+6%
|
(2)
+2%
|
(2)
-4%
|
(2)
+6%
|
(2)
-1%
|
(2)
+4%
|
(2)
-17%
|
(2)
+0%
|
(2)
+0%
|
(3)
-10%
|
(2)
+12%
|
(2)
+22%
|
(2)
-7%
|
(2)
-25%
|
(2)
+14%
|
(2)
-12%
|
(2)
+23%
|
(1)
+53%
|
0
N/A
|
(1)
N/A
|
(2)
-294%
|
(2)
+25%
|
(2)
-33%
|
(4)
-104%
|
(3)
+33%
|
(8)
-163%
|
(16)
-114%
|
(31)
-92%
|
(36)
-17%
|
(36)
+1%
|
|