China New Higher Education Group Ltd
HKEX:2001
Cash Flow Statement
Cash Flow Statement
China New Higher Education Group Ltd
| Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
250
|
293
|
277
|
355
|
486
|
544
|
224
|
567
|
678
|
748
|
748
|
796
|
846
|
914
|
913
|
978
|
996
|
|
| Depreciation & Amortization |
35
|
39
|
49
|
84
|
133
|
151
|
99
|
176
|
174
|
210
|
225
|
234
|
260
|
287
|
301
|
315
|
337
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
4
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
33
|
45
|
99
|
114
|
75
|
60
|
46
|
80
|
103
|
120
|
95
|
94
|
70
|
62
|
62
|
6
|
12
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
3
|
2
|
3
|
4
|
19
|
36
|
65
|
62
|
60
|
109
|
125
|
129
|
149
|
152
|
|
| Cash Interest Paid |
34
|
48
|
78
|
82
|
72
|
86
|
51
|
117
|
153
|
144
|
182
|
215
|
145
|
143
|
156
|
139
|
137
|
|
| Change in Working Capital |
(31)
|
(83)
|
31
|
80
|
137
|
(137)
|
(323)
|
(56)
|
(226)
|
(246)
|
466
|
24
|
247
|
14
|
266
|
102
|
(92)
|
|
| Cash from Operating Activities |
287
N/A
|
294
+2%
|
457
+55%
|
632
+38%
|
831
+31%
|
618
-26%
|
46
-93%
|
767
+1 584%
|
729
-5%
|
833
+14%
|
1 534
+84%
|
1 147
-25%
|
1 423
+24%
|
1 277
-10%
|
1 543
+21%
|
1 402
-9%
|
1 253
-11%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(165)
|
(364)
|
(323)
|
(252)
|
(347)
|
(324)
|
(136)
|
(317)
|
(343)
|
(467)
|
(602)
|
(504)
|
(648)
|
(703)
|
(722)
|
(804)
|
(658)
|
|
| Other Items |
(532)
|
(797)
|
(757)
|
(685)
|
(256)
|
(23)
|
99
|
(561)
|
(678)
|
51
|
(127)
|
(299)
|
16
|
84
|
(17)
|
6
|
(34)
|
|
| Cash from Investing Activities |
(697)
N/A
|
(1 161)
-67%
|
(1 081)
+7%
|
(937)
+13%
|
(604)
+36%
|
(348)
+42%
|
(38)
+89%
|
(878)
-2 240%
|
(1 022)
-16%
|
(416)
+59%
|
(729)
-75%
|
(803)
-10%
|
(632)
+21%
|
(618)
+2%
|
(739)
-20%
|
(798)
-8%
|
(692)
+13%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
703
|
0
|
0
|
336
|
336
|
0
|
0
|
207
|
207
|
(54)
|
(54)
|
(21)
|
(21)
|
0
|
(18)
|
(20)
|
(2)
|
|
| Net Issuance of Debt |
(244)
|
952
|
888
|
(162)
|
121
|
396
|
394
|
558
|
720
|
158
|
333
|
178
|
(643)
|
(31)
|
777
|
35
|
(914)
|
|
| Cash Paid for Dividends |
(30)
|
(66)
|
(74)
|
(66)
|
(83)
|
(105)
|
(114)
|
(178)
|
(150)
|
(86)
|
(297)
|
0
|
(145)
|
(331)
|
(186)
|
(149)
|
(149)
|
|
| Other |
(79)
|
(77)
|
41
|
(9)
|
(392)
|
(250)
|
(239)
|
(199)
|
(317)
|
(692)
|
(482)
|
(380)
|
(207)
|
(431)
|
(852)
|
(214)
|
(88)
|
|
| Cash from Financing Activities |
350
N/A
|
809
+131%
|
854
+6%
|
99
-88%
|
(18)
N/A
|
41
N/A
|
41
+1%
|
388
+840%
|
461
+19%
|
(673)
N/A
|
(500)
+26%
|
(520)
-4%
|
(1 017)
-96%
|
(794)
+22%
|
(279)
+65%
|
(349)
-25%
|
(1 154)
-231%
|
|
| Change in Cash | ||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
7
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
|
| Net Change in Cash |
(60)
N/A
|
(52)
+14%
|
231
N/A
|
(207)
N/A
|
209
N/A
|
312
+49%
|
49
-84%
|
276
+460%
|
168
-39%
|
(257)
N/A
|
306
N/A
|
(175)
N/A
|
(226)
-30%
|
(135)
+40%
|
525
N/A
|
255
-51%
|
(592)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
122
N/A
|
(70)
N/A
|
133
N/A
|
380
+185%
|
484
+27%
|
294
-39%
|
(91)
N/A
|
450
N/A
|
386
-14%
|
365
-5%
|
933
+155%
|
643
-31%
|
775
+20%
|
574
-26%
|
821
+43%
|
598
-27%
|
595
0%
|
|