China Sunshine Paper Holdings Co Ltd
HKEX:2002
Cash Flow Statement
Cash Flow Statement
China Sunshine Paper Holdings Co Ltd
| Dec-2007 | Jun-2008 | Dec-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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
146
|
0
|
65
|
0
|
58
|
0
|
203
|
0
|
116
|
0
|
72
|
0
|
39
|
0
|
(17)
|
0
|
71
|
0
|
185
|
0
|
565
|
0
|
478
|
0
|
488
|
0
|
734
|
0
|
747
|
0
|
359
|
0
|
595
|
0
|
449
|
0
|
|
| Depreciation & Amortization |
36
|
0
|
51
|
0
|
76
|
0
|
91
|
0
|
169
|
0
|
193
|
0
|
196
|
0
|
214
|
0
|
219
|
0
|
243
|
0
|
253
|
0
|
253
|
0
|
255
|
0
|
303
|
0
|
342
|
0
|
383
|
0
|
402
|
0
|
442
|
0
|
|
| Stock-Based Compensation |
2
|
6
|
11
|
0
|
0
|
0
|
1
|
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
|
|
| Other Non-Cash Items |
31
|
0
|
44
|
0
|
49
|
0
|
91
|
0
|
242
|
0
|
270
|
0
|
255
|
0
|
297
|
0
|
280
|
0
|
231
|
0
|
302
|
0
|
288
|
0
|
282
|
0
|
179
|
0
|
201
|
0
|
255
|
0
|
119
|
0
|
122
|
0
|
|
| Cash Taxes Paid |
8
|
0
|
7
|
0
|
8
|
0
|
11
|
0
|
50
|
0
|
15
|
0
|
14
|
0
|
12
|
0
|
8
|
34
|
42
|
88
|
157
|
158
|
176
|
131
|
93
|
162
|
194
|
207
|
229
|
223
|
155
|
77
|
98
|
146
|
148
|
138
|
|
| Cash Interest Paid |
32
|
32
|
57
|
68
|
58
|
98
|
144
|
210
|
267
|
326
|
361
|
316
|
312
|
342
|
343
|
280
|
297
|
330
|
253
|
224
|
261
|
248
|
259
|
288
|
234
|
197
|
198
|
199
|
194
|
206
|
203
|
202
|
200
|
190
|
174
|
154
|
|
| Change in Working Capital |
(100)
|
(90)
|
(173)
|
(27)
|
(285)
|
(68)
|
(394)
|
(80)
|
(236)
|
631
|
(69)
|
(83)
|
284
|
277
|
316
|
915
|
164
|
384
|
189
|
165
|
(884)
|
906
|
11
|
1 313
|
449
|
907
|
(279)
|
1 328
|
(223)
|
645
|
(450)
|
966
|
289
|
958
|
(332)
|
623
|
|
| Cash from Operating Activities |
113
N/A
|
53
-53%
|
(13)
N/A
|
(27)
-107%
|
(102)
-276%
|
(68)
+34%
|
(10)
+85%
|
(80)
-708%
|
292
N/A
|
631
+116%
|
465
-26%
|
451
-3%
|
774
+72%
|
767
-1%
|
811
+6%
|
915
+13%
|
733
-20%
|
954
+30%
|
848
-11%
|
165
-81%
|
236
+43%
|
906
+284%
|
1 031
+14%
|
1 313
+27%
|
1 473
+12%
|
907
-38%
|
937
+3%
|
1 328
+42%
|
1 067
-20%
|
645
-40%
|
546
-15%
|
966
+77%
|
1 406
+45%
|
958
-32%
|
681
-29%
|
623
-8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(258)
|
(683)
|
(620)
|
(266)
|
(423)
|
(1 021)
|
(1 122)
|
(592)
|
(385)
|
(594)
|
(556)
|
(259)
|
(361)
|
(445)
|
(301)
|
(169)
|
(148)
|
(151)
|
(175)
|
(174)
|
(337)
|
(936)
|
(786)
|
(530)
|
(700)
|
(645)
|
(650)
|
(767)
|
(955)
|
(814)
|
(658)
|
(548)
|
(513)
|
(534)
|
(500)
|
(684)
|
|
| Other Items |
(75)
|
(307)
|
(200)
|
202
|
(69)
|
(185)
|
(106)
|
(364)
|
(548)
|
(234)
|
(361)
|
(200)
|
107
|
(339)
|
(309)
|
(111)
|
165
|
153
|
134
|
(10)
|
(192)
|
48
|
139
|
(227)
|
(73)
|
47
|
287
|
149
|
(432)
|
(367)
|
(474)
|
(24)
|
395
|
401
|
(384)
|
(362)
|
|
| Cash from Investing Activities |
(333)
N/A
|
(990)
-197%
|
(821)
+17%
|
(64)
+92%
|
(492)
-666%
|
(1 206)
-145%
|
(1 228)
-2%
|
(957)
+22%
|
(933)
+2%
|
(828)
+11%
|
(916)
-11%
|
(459)
+50%
|
(254)
+45%
|
(784)
-209%
|
(610)
+22%
|
(280)
+54%
|
18
N/A
|
2
-87%
|
(41)
N/A
|
(184)
-350%
|
(529)
-187%
|
(888)
-68%
|
(647)
+27%
|
(757)
-17%
|
(773)
-2%
|
(598)
+23%
|
(363)
+39%
|
(618)
-70%
|
(1 387)
-124%
|
(1 181)
+15%
|
(1 133)
+4%
|
(572)
+50%
|
(118)
+79%
|
(133)
-12%
|
(885)
-567%
|
(1 046)
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
567
|
609
|
30
|
(12)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
107
|
107
|
0
|
(3)
|
(107)
|
(278)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
204
|
306
|
336
|
166
|
899
|
1 487
|
1 250
|
1 276
|
879
|
430
|
717
|
262
|
(2)
|
276
|
(134)
|
(370)
|
(482)
|
(545)
|
(426)
|
17
|
104
|
(196)
|
(567)
|
(327)
|
(516)
|
(208)
|
(379)
|
(325)
|
531
|
312
|
845
|
144
|
(446)
|
(330)
|
(86)
|
282
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(1)
|
0
|
(13)
|
(21)
|
(8)
|
(33)
|
(33)
|
(17)
|
(17)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(21)
|
(21)
|
(28)
|
(28)
|
(48)
|
(48)
|
(29)
|
(29)
|
0
|
0
|
0
|
0
|
(93)
|
(112)
|
(19)
|
0
|
0
|
0
|
0
|
|
| Other |
87
|
(79)
|
(58)
|
(81)
|
(58)
|
(75)
|
(136)
|
(213)
|
(181)
|
(195)
|
(239)
|
(236)
|
(309)
|
(282)
|
(225)
|
(203)
|
(243)
|
(263)
|
(96)
|
110
|
99
|
314
|
282
|
63
|
40
|
(155)
|
(301)
|
(297)
|
(102)
|
53
|
(123)
|
(276)
|
164
|
169
|
(143)
|
(134)
|
|
| Cash from Financing Activities |
857
N/A
|
836
-3%
|
307
-63%
|
73
-76%
|
829
+1 037%
|
1 391
+68%
|
1 106
-20%
|
1 031
-7%
|
664
-36%
|
218
-67%
|
462
+112%
|
26
-94%
|
(311)
N/A
|
(6)
+98%
|
(366)
-5 704%
|
(579)
-58%
|
(725)
-25%
|
(828)
-14%
|
(543)
+34%
|
98
N/A
|
175
+78%
|
69
-60%
|
(334)
N/A
|
(292)
+12%
|
(505)
-73%
|
(363)
+28%
|
(680)
-87%
|
(515)
+24%
|
536
N/A
|
272
-49%
|
608
+123%
|
(259)
N/A
|
(560)
-116%
|
(336)
+40%
|
(229)
+32%
|
148
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
|
1
|
(7)
|
(5)
|
(4)
|
2
|
|
| Net Change in Cash |
637
N/A
|
(101)
N/A
|
(526)
-420%
|
(19)
+96%
|
235
N/A
|
117
-50%
|
(132)
N/A
|
(6)
+96%
|
23
N/A
|
21
-5%
|
10
-53%
|
18
+79%
|
209
+1 052%
|
(24)
N/A
|
(165)
-601%
|
56
N/A
|
25
-55%
|
128
+408%
|
265
+106%
|
79
-70%
|
(118)
N/A
|
87
N/A
|
50
-43%
|
264
+430%
|
195
-26%
|
(54)
N/A
|
(106)
-95%
|
195
N/A
|
216
+11%
|
(264)
N/A
|
22
N/A
|
137
+533%
|
721
+427%
|
485
-33%
|
(437)
N/A
|
(273)
+37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(145)
N/A
|
(630)
-334%
|
(634)
-1%
|
(293)
+54%
|
(525)
-79%
|
(1 089)
-107%
|
(1 132)
-4%
|
(672)
+41%
|
(94)
+86%
|
38
N/A
|
(91)
N/A
|
192
N/A
|
413
+115%
|
322
-22%
|
510
+58%
|
746
+46%
|
585
-22%
|
803
+37%
|
673
-16%
|
(9)
N/A
|
(101)
-996%
|
(30)
+70%
|
244
N/A
|
783
+221%
|
773
-1%
|
262
-66%
|
287
+9%
|
561
+96%
|
112
-80%
|
(170)
N/A
|
(112)
+34%
|
418
N/A
|
893
+113%
|
424
-52%
|
180
-57%
|
(60)
N/A
|
|