YuanShengTai Dairy Farm Ltd
HKEX:1431
Cash Flow Statement
Cash Flow Statement
YuanShengTai Dairy Farm Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||
Net Income |
218
|
0
|
420
|
0
|
67
|
0
|
(89)
|
0
|
(68)
|
0
|
(556)
|
0
|
223
|
0
|
578
|
0
|
157
|
0
|
23
|
0
|
|
Depreciation & Amortization |
51
|
0
|
58
|
0
|
61
|
0
|
72
|
0
|
73
|
0
|
68
|
0
|
82
|
0
|
82
|
0
|
95
|
0
|
102
|
0
|
|
Other Non-Cash Items |
103
|
0
|
63
|
0
|
258
|
0
|
411
|
0
|
237
|
0
|
753
|
0
|
90
|
0
|
(187)
|
0
|
242
|
0
|
411
|
0
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
3
|
14
|
27
|
|
Change in Working Capital |
(295)
|
120
|
(369)
|
(54)
|
(222)
|
353
|
(67)
|
384
|
189
|
445
|
23
|
266
|
(102)
|
607
|
108
|
335
|
226
|
1 073
|
264
|
663
|
|
Cash from Operating Activities |
77
N/A
|
290
+278%
|
172
-41%
|
(54)
N/A
|
165
N/A
|
353
+114%
|
328
-7%
|
384
+17%
|
431
+12%
|
445
+3%
|
288
-35%
|
266
-7%
|
293
+10%
|
607
+107%
|
581
-4%
|
335
-42%
|
720
+115%
|
1 073
+49%
|
800
-25%
|
663
-17%
|
|
Investing Cash Flow | |||||||||||||||||||||
Capital Expenditures |
(354)
|
(338)
|
(728)
|
(728)
|
(615)
|
(699)
|
(605)
|
(619)
|
(604)
|
(715)
|
(598)
|
(422)
|
(458)
|
(514)
|
(680)
|
(782)
|
(997)
|
(1 433)
|
(1 588)
|
(1 382)
|
|
Other Items |
(15)
|
(108)
|
8
|
24
|
156
|
233
|
179
|
176
|
(75)
|
487
|
843
|
391
|
233
|
(50)
|
57
|
445
|
370
|
54
|
(207)
|
(30)
|
|
Cash from Investing Activities |
(369)
N/A
|
(446)
-21%
|
(720)
-61%
|
(704)
+2%
|
(459)
+35%
|
(467)
-2%
|
(426)
+9%
|
(443)
-4%
|
(679)
-53%
|
(228)
+66%
|
244
N/A
|
(31)
N/A
|
(224)
-636%
|
(564)
-151%
|
(624)
-11%
|
(337)
+46%
|
(627)
-86%
|
(1 379)
-120%
|
(1 794)
-30%
|
(1 412)
+21%
|
|
Financing Cash Flow | |||||||||||||||||||||
Net Issuance of Common Stock |
2 555
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
347
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(245)
|
(189)
|
0
|
(210)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(11)
|
(11)
|
131
|
625
|
629
|
|
Other |
1
|
(562)
|
(12)
|
(6)
|
(2)
|
(0)
|
0
|
342
|
(5)
|
(62)
|
0
|
76
|
30
|
4
|
0
|
(4)
|
(2)
|
(3)
|
(14)
|
(27)
|
|
Cash from Financing Activities |
2 311
N/A
|
1 804
-22%
|
(182)
N/A
|
(216)
-19%
|
(52)
+76%
|
(50)
+3%
|
0
N/A
|
342
N/A
|
342
N/A
|
(62)
N/A
|
0
N/A
|
76
N/A
|
30
-60%
|
4
-87%
|
(13)
N/A
|
(15)
-16%
|
(13)
+10%
|
128
N/A
|
612
+377%
|
601
-2%
|
|
Change in Cash | |||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(9)
|
0
|
0
|
1
|
1
|
0
|
(8)
|
(9)
|
3
|
1
|
(2)
|
14
|
33
|
(62)
|
(93)
|
(13)
|
(1)
|
(0)
|
15
|
|
Net Change in Cash |
2 018
N/A
|
1 638
-19%
|
(731)
N/A
|
(974)
-33%
|
(345)
+65%
|
(163)
+53%
|
(98)
+40%
|
275
N/A
|
85
-69%
|
159
+86%
|
533
+236%
|
310
-42%
|
113
-64%
|
80
-29%
|
(117)
N/A
|
(110)
+6%
|
67
N/A
|
(179)
N/A
|
(383)
-114%
|
(133)
+65%
|
|
Free Cash Flow | |||||||||||||||||||||
Free Cash Flow |
(278)
N/A
|
(49)
+82%
|
(556)
-1 043%
|
(783)
-41%
|
(450)
+42%
|
(346)
+23%
|
(277)
+20%
|
(235)
+15%
|
(173)
+26%
|
(270)
-56%
|
(311)
-15%
|
(155)
+50%
|
(165)
-6%
|
93
N/A
|
(99)
N/A
|
(447)
-350%
|
(277)
+38%
|
(360)
-30%
|
(788)
-119%
|
(720)
+9%
|