Winshine Science Co Ltd
HKEX:209
Cash Flow Statement
Cash Flow Statement
Winshine Science Co Ltd
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 |
46
|
0
|
19
|
0
|
17
|
0
|
7
|
0
|
10
|
0
|
(55)
|
0
|
(81)
|
0
|
(16)
|
0
|
(6)
|
0
|
(398)
|
0
|
(62)
|
0
|
(46)
|
0
|
(120)
|
0
|
(130)
|
0
|
(224)
|
0
|
(68)
|
0
|
(144)
|
0
|
(33)
|
0
|
(102)
|
0
|
(130)
|
0
|
12
|
0
|
(23)
|
0
|
(69)
|
0
|
|
| Depreciation & Amortization |
7
|
0
|
7
|
0
|
10
|
0
|
10
|
0
|
11
|
0
|
11
|
0
|
12
|
0
|
10
|
0
|
16
|
0
|
21
|
0
|
12
|
0
|
12
|
0
|
11
|
0
|
5
|
0
|
9
|
0
|
9
|
0
|
10
|
0
|
14
|
0
|
15
|
0
|
18
|
0
|
10
|
0
|
13
|
0
|
13
|
0
|
|
| Other Non-Cash Items |
4
|
0
|
(1)
|
0
|
7
|
0
|
5
|
0
|
2
|
0
|
35
|
0
|
41
|
0
|
25
|
0
|
14
|
0
|
375
|
0
|
2
|
0
|
36
|
0
|
63
|
0
|
72
|
0
|
145
|
0
|
44
|
0
|
115
|
0
|
23
|
0
|
36
|
0
|
107
|
0
|
28
|
0
|
17
|
0
|
52
|
0
|
|
| Cash Taxes Paid |
9
|
0
|
5
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
7
|
0
|
7
|
0
|
2
|
0
|
2
|
0
|
14
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
2
|
0
|
2
|
0
|
4
|
0
|
9
|
0
|
3
|
0
|
(0)
|
0
|
0
|
0
|
4
|
0
|
8
|
0
|
2
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
3
|
0
|
3
|
0
|
5
|
0
|
6
|
0
|
5
|
0
|
6
|
0
|
6
|
0
|
7
|
0
|
12
|
5
|
9
|
10
|
15
|
13
|
12
|
15
|
18
|
18
|
14
|
13
|
12
|
13
|
13
|
12
|
|
| Change in Working Capital |
7
|
(1)
|
(13)
|
28
|
(51)
|
(10)
|
15
|
35
|
(35)
|
(33)
|
(10)
|
(33)
|
(17)
|
5
|
15
|
(21)
|
(69)
|
(141)
|
(331)
|
(136)
|
69
|
(80)
|
3
|
6
|
80
|
(126)
|
(253)
|
(153)
|
62
|
(26)
|
(22)
|
(11)
|
(38)
|
(115)
|
17
|
38
|
2
|
8
|
(10)
|
8
|
(15)
|
(83)
|
2
|
27
|
(23)
|
51
|
|
| Cash from Operating Activities |
63
N/A
|
(1)
N/A
|
12
N/A
|
28
+137%
|
(16)
N/A
|
(10)
+37%
|
36
N/A
|
35
-3%
|
(11)
N/A
|
(33)
-201%
|
(19)
+43%
|
(33)
-75%
|
(45)
-35%
|
5
N/A
|
34
+551%
|
(21)
N/A
|
(44)
-115%
|
(141)
-218%
|
(333)
-135%
|
(136)
+59%
|
21
N/A
|
(80)
N/A
|
6
N/A
|
6
+1%
|
34
+484%
|
(126)
N/A
|
(306)
-142%
|
(153)
+50%
|
(7)
+95%
|
(26)
-257%
|
(37)
-40%
|
(11)
+70%
|
(58)
-420%
|
(115)
-98%
|
21
N/A
|
38
+81%
|
(49)
N/A
|
8
N/A
|
(15)
N/A
|
8
N/A
|
35
+349%
|
(83)
N/A
|
9
N/A
|
27
+189%
|
(28)
N/A
|
51
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
0
|
(69)
|
0
|
(12)
|
0
|
(9)
|
0
|
(4)
|
0
|
(8)
|
0
|
(5)
|
0
|
(2)
|
0
|
(11)
|
0
|
(32)
|
0
|
(9)
|
0
|
(6)
|
0
|
(3)
|
0
|
(18)
|
0
|
(65)
|
0
|
(11)
|
(5)
|
(13)
|
(10)
|
(16)
|
(11)
|
(6)
|
(5)
|
(10)
|
(11)
|
(10)
|
(8)
|
(13)
|
(15)
|
(10)
|
(5)
|
|
| Other Items |
(4)
|
(47)
|
(6)
|
(48)
|
1
|
(10)
|
3
|
(3)
|
2
|
(1)
|
2
|
(6)
|
0
|
(4)
|
0
|
1
|
(365)
|
(392)
|
23
|
17
|
27
|
0
|
1
|
0
|
(109)
|
(216)
|
43
|
112
|
(49)
|
(131)
|
(43)
|
3
|
44
|
(10)
|
(70)
|
(26)
|
66
|
47
|
33
|
42
|
49
|
34
|
1
|
2
|
4
|
2
|
|
| Cash from Investing Activities |
(16)
N/A
|
(47)
-187%
|
(76)
-62%
|
(48)
+37%
|
(11)
+76%
|
(10)
+15%
|
(5)
+44%
|
(3)
+39%
|
(2)
+36%
|
(1)
+33%
|
(5)
-277%
|
(6)
-14%
|
(5)
+11%
|
(4)
+33%
|
(2)
+56%
|
1
N/A
|
(375)
N/A
|
(392)
-4%
|
(9)
+98%
|
17
N/A
|
17
+5%
|
0
-98%
|
(5)
N/A
|
0
N/A
|
(112)
N/A
|
(216)
-93%
|
24
N/A
|
112
+360%
|
(114)
N/A
|
(131)
-15%
|
(54)
+59%
|
(2)
+97%
|
31
N/A
|
(15)
N/A
|
(86)
-474%
|
(37)
+57%
|
60
N/A
|
42
-31%
|
23
-44%
|
31
+32%
|
39
+26%
|
27
-31%
|
(12)
N/A
|
(12)
0%
|
(6)
+52%
|
(3)
+46%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
44
|
0
|
27
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
344
|
0
|
158
|
0
|
0
|
0
|
0
|
0
|
69
|
180
|
180
|
0
|
80
|
202
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
11
|
6
|
|
| Net Issuance of Debt |
(3)
|
0
|
20
|
0
|
(4)
|
0
|
(16)
|
0
|
8
|
0
|
31
|
0
|
39
|
0
|
(34)
|
0
|
15
|
0
|
35
|
0
|
(7)
|
0
|
(8)
|
0
|
32
|
15
|
(12)
|
(1)
|
64
|
87
|
15
|
(26)
|
(20)
|
96
|
95
|
(21)
|
(35)
|
(16)
|
20
|
(14)
|
(63)
|
74
|
84
|
(36)
|
(23)
|
(24)
|
|
| Cash Paid for Dividends |
(13)
|
0
|
(13)
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(8)
|
23
|
(1)
|
3
|
0
|
2
|
0
|
(26)
|
0
|
15
|
0
|
44
|
0
|
17
|
(1)
|
373
|
230
|
414
|
(19)
|
9
|
30
|
14
|
(2)
|
1
|
(2)
|
62
|
(5)
|
33
|
30
|
0
|
0
|
(5)
|
(9)
|
(10)
|
(15)
|
(13)
|
(12)
|
(15)
|
(18)
|
(18)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(12)
|
|
| Cash from Financing Activities |
20
N/A
|
23
+16%
|
33
+40%
|
3
-90%
|
(9)
N/A
|
2
N/A
|
(16)
N/A
|
(26)
-60%
|
6
N/A
|
15
+158%
|
29
+96%
|
44
+52%
|
39
-12%
|
17
-56%
|
8
-50%
|
373
+4 313%
|
589
+58%
|
414
-30%
|
173
-58%
|
9
-95%
|
23
+143%
|
14
-38%
|
(10)
N/A
|
1
N/A
|
100
+14 567%
|
257
+158%
|
163
-36%
|
32
-80%
|
174
+438%
|
289
+66%
|
137
-53%
|
(32)
N/A
|
(29)
+10%
|
86
N/A
|
80
-6%
|
(34)
N/A
|
(47)
-38%
|
(31)
+35%
|
2
N/A
|
(32)
N/A
|
(78)
-142%
|
61
N/A
|
72
+18%
|
(42)
N/A
|
(25)
+41%
|
(31)
-24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
(0)
|
0
|
0
|
3
|
4
|
3
|
1
|
0
|
2
|
4
|
2
|
(1)
|
(0)
|
(2)
|
(3)
|
(0)
|
5
|
7
|
(2)
|
(1)
|
2
|
(1)
|
(3)
|
3
|
3
|
1
|
(3)
|
(13)
|
(15)
|
0
|
4
|
(6)
|
1
|
|
| Net Change in Cash |
67
N/A
|
(24)
N/A
|
(31)
-26%
|
(16)
+47%
|
(37)
-127%
|
(18)
+52%
|
15
N/A
|
6
-59%
|
(7)
N/A
|
(20)
-165%
|
5
N/A
|
6
+21%
|
(10)
N/A
|
18
N/A
|
41
+121%
|
354
+769%
|
173
-51%
|
(115)
N/A
|
(166)
-44%
|
(109)
+34%
|
61
N/A
|
(64)
N/A
|
(5)
+92%
|
9
N/A
|
20
+133%
|
(86)
N/A
|
(120)
-40%
|
(11)
+91%
|
52
N/A
|
137
+161%
|
53
-61%
|
(46)
N/A
|
(56)
-22%
|
(42)
+26%
|
14
N/A
|
(35)
N/A
|
(33)
+6%
|
22
N/A
|
12
-48%
|
4
-69%
|
(17)
N/A
|
(11)
+36%
|
70
N/A
|
(23)
N/A
|
(64)
-183%
|
18
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
51
N/A
|
(1)
N/A
|
(57)
-5 213%
|
28
N/A
|
(29)
N/A
|
(10)
+64%
|
28
N/A
|
35
+27%
|
(15)
N/A
|
(33)
-121%
|
(27)
+20%
|
(33)
-25%
|
(50)
-51%
|
5
N/A
|
32
+517%
|
(21)
N/A
|
(55)
-166%
|
(141)
-157%
|
(365)
-158%
|
(136)
+63%
|
12
N/A
|
(80)
N/A
|
(0)
+100%
|
6
N/A
|
31
+437%
|
(126)
N/A
|
(324)
-157%
|
(153)
+53%
|
(72)
+53%
|
(26)
+63%
|
(48)
-80%
|
(16)
+66%
|
(71)
-340%
|
(125)
-76%
|
5
N/A
|
27
+418%
|
(55)
N/A
|
3
N/A
|
(25)
N/A
|
(3)
+86%
|
25
N/A
|
(90)
N/A
|
(4)
+96%
|
13
N/A
|
(37)
N/A
|
46
N/A
|
|