Safety Godown Co Ltd
HKEX:237
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Safety Godown Co Ltd
HKEX:237
|
HK |
|
Phoenix Media Investment (Holdings) Ltd
HKEX:2008
|
HK |
|
MGT Capital Investments Inc
OTC:MGTI
|
US |
Cash Flow Statement
Cash Flow Statement
Safety Godown Co Ltd
| Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
56
|
0
|
55
|
0
|
201
|
0
|
224
|
85
|
194
|
90
|
(206)
|
(74)
|
291
|
369
|
375
|
295
|
322
|
518
|
839
|
641
|
222
|
295
|
619
|
598
|
873
|
862
|
283
|
345
|
499
|
447
|
291
|
102
|
(279)
|
(347)
|
(136)
|
(112)
|
(73)
|
(132)
|
(175)
|
(91)
|
(110)
|
(58)
|
(255)
|
(270)
|
|
| Depreciation & Amortization |
4
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
3
|
1
|
2
|
2
|
2
|
2
|
3
|
7
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
9
|
14
|
16
|
18
|
19
|
20
|
23
|
24
|
25
|
26
|
26
|
25
|
24
|
23
|
22
|
20
|
|
| Other Non-Cash Items |
(11)
|
0
|
2
|
0
|
(144)
|
0
|
(165)
|
(46)
|
(116)
|
(21)
|
278
|
154
|
(219)
|
(299)
|
(289)
|
(220)
|
(249)
|
(437)
|
(757)
|
(553)
|
(124)
|
(185)
|
(507)
|
(465)
|
(783)
|
(438)
|
(215)
|
(254)
|
(413)
|
(367)
|
(222)
|
(31)
|
332
|
396
|
201
|
163
|
129
|
184
|
229
|
177
|
211
|
164
|
368
|
385
|
|
| Cash Taxes Paid |
1
|
0
|
6
|
0
|
5
|
0
|
7
|
0
|
7
|
0
|
11
|
11
|
9
|
9
|
11
|
11
|
11
|
0
|
10
|
0
|
14
|
0
|
18
|
0
|
17
|
0
|
19
|
0
|
7
|
0
|
5
|
2
|
11
|
12
|
9
|
8
|
7
|
6
|
5
|
7
|
9
|
9
|
12
|
12
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
(6)
|
60
|
(26)
|
43
|
9
|
46
|
4
|
73
|
18
|
1
|
(27)
|
(43)
|
(44)
|
(92)
|
(80)
|
17
|
58
|
61
|
0
|
(37)
|
(40)
|
14
|
(14)
|
(71)
|
(160)
|
(572)
|
(109)
|
(169)
|
(108)
|
49
|
90
|
(9)
|
29
|
(186)
|
(216)
|
138
|
134
|
166
|
176
|
41
|
(47)
|
(95)
|
(125)
|
(128)
|
|
| Cash from Operating Activities |
44
N/A
|
60
+37%
|
35
-42%
|
43
+22%
|
70
+65%
|
46
-34%
|
67
+44%
|
112
+68%
|
99
-12%
|
71
-29%
|
47
-33%
|
40
-16%
|
29
-27%
|
(19)
N/A
|
9
N/A
|
97
+1 020%
|
138
+42%
|
148
+7%
|
89
-40%
|
57
-36%
|
65
+13%
|
130
+101%
|
105
-20%
|
70
-33%
|
(62)
N/A
|
(141)
-127%
|
(34)
+76%
|
(71)
-109%
|
(14)
+81%
|
143
N/A
|
175
+22%
|
80
-54%
|
102
+27%
|
(117)
N/A
|
(129)
-10%
|
213
N/A
|
216
+1%
|
245
+14%
|
256
+4%
|
152
-41%
|
77
-49%
|
34
-56%
|
10
-71%
|
7
-31%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(36)
|
(0)
|
(14)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(6)
|
(0)
|
(0)
|
(0)
|
(13)
|
(0)
|
(220)
|
(18)
|
147
|
(8)
|
(10)
|
(5)
|
(3)
|
(18)
|
(26)
|
(20)
|
(20)
|
(9)
|
(3)
|
(11)
|
(15)
|
(15)
|
(16)
|
(6)
|
2
|
|
| Other Items |
10
|
(3)
|
0
|
18
|
16
|
(5)
|
24
|
52
|
27
|
(33)
|
(13)
|
25
|
16
|
30
|
(8)
|
(39)
|
84
|
19
|
(18)
|
91
|
(51)
|
(143)
|
20
|
58
|
724
|
1 213
|
162
|
(97)
|
168
|
(187)
|
(258)
|
65
|
206
|
329
|
283
|
116
|
(105)
|
(449)
|
(252)
|
(112)
|
(121)
|
4
|
27
|
36
|
|
| Cash from Investing Activities |
8
N/A
|
(3)
N/A
|
(0)
+91%
|
18
N/A
|
15
-15%
|
(5)
N/A
|
23
N/A
|
52
+124%
|
26
-49%
|
(69)
N/A
|
(13)
+81%
|
11
N/A
|
14
+21%
|
29
+113%
|
(10)
N/A
|
(41)
-322%
|
83
N/A
|
18
-79%
|
(19)
N/A
|
85
N/A
|
(51)
N/A
|
(143)
-180%
|
20
N/A
|
45
+124%
|
724
+1 519%
|
993
+37%
|
144
-85%
|
49
-66%
|
159
+223%
|
(198)
N/A
|
(263)
-33%
|
62
N/A
|
188
+205%
|
303
+61%
|
263
-13%
|
96
-64%
|
(114)
N/A
|
(452)
-295%
|
(263)
+42%
|
(128)
+52%
|
(136)
-7%
|
(12)
+91%
|
22
N/A
|
38
+73%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(36)
|
0
|
(3)
|
0
|
(20)
|
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 Paid for Dividends |
(14)
|
0
|
(18)
|
0
|
(19)
|
0
|
(22)
|
(20)
|
(34)
|
(34)
|
(26)
|
(11)
|
(11)
|
(39)
|
(47)
|
(39)
|
(161)
|
(161)
|
(46)
|
(47)
|
(42)
|
(49)
|
(61)
|
(115)
|
(117)
|
(570)
|
(581)
|
(176)
|
(180)
|
(83)
|
(75)
|
(173)
|
(145)
|
(23)
|
(48)
|
(227)
|
(210)
|
(43)
|
(32)
|
(20)
|
(22)
|
(29)
|
(31)
|
(32)
|
|
| Other |
(1)
|
(31)
|
(0)
|
(54)
|
(0)
|
(22)
|
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 |
(50)
N/A
|
(31)
+38%
|
(20)
+34%
|
(54)
-167%
|
(39)
+28%
|
(22)
+45%
|
(22)
N/A
|
(30)
-38%
|
(34)
-14%
|
(34)
N/A
|
(26)
+24%
|
(11)
+58%
|
(11)
N/A
|
(39)
-263%
|
(47)
-21%
|
(39)
+17%
|
(161)
-310%
|
(161)
N/A
|
(46)
+71%
|
(47)
-3%
|
(42)
+11%
|
(49)
-16%
|
(61)
-25%
|
(115)
-89%
|
(117)
-2%
|
(570)
-385%
|
(581)
-2%
|
(176)
+70%
|
(180)
-2%
|
(83)
+54%
|
(75)
+9%
|
(173)
-129%
|
(145)
+16%
|
(23)
+84%
|
(48)
-114%
|
(227)
-368%
|
(210)
+8%
|
(43)
+79%
|
(32)
+26%
|
(20)
+38%
|
(22)
-10%
|
(29)
-29%
|
(31)
-7%
|
(32)
-6%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
2
N/A
|
26
+1 119%
|
14
-44%
|
6
-56%
|
47
+640%
|
20
-57%
|
69
+241%
|
134
+96%
|
92
-32%
|
(32)
N/A
|
8
N/A
|
40
+390%
|
32
-21%
|
(30)
N/A
|
(48)
-62%
|
18
N/A
|
61
+244%
|
5
-91%
|
24
+355%
|
96
+296%
|
(28)
N/A
|
(62)
-119%
|
64
N/A
|
(0)
N/A
|
544
N/A
|
282
-48%
|
(470)
N/A
|
(197)
+58%
|
(34)
+83%
|
(137)
-304%
|
(164)
-19%
|
(31)
+81%
|
144
N/A
|
164
+13%
|
86
-47%
|
82
-5%
|
(109)
N/A
|
(250)
-130%
|
(40)
+84%
|
4
N/A
|
(81)
N/A
|
(7)
+91%
|
1
N/A
|
12
+1 641%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
42
N/A
|
60
+43%
|
35
-42%
|
43
+23%
|
69
+63%
|
46
-33%
|
65
+41%
|
112
+72%
|
99
-12%
|
35
-65%
|
47
+34%
|
26
-45%
|
27
+5%
|
(20)
N/A
|
8
N/A
|
96
+1 168%
|
138
+43%
|
147
+6%
|
88
-40%
|
52
-41%
|
65
+25%
|
130
+101%
|
104
-19%
|
57
-46%
|
(63)
N/A
|
(361)
-475%
|
(52)
+86%
|
76
N/A
|
(22)
N/A
|
132
N/A
|
169
+28%
|
77
-55%
|
84
+10%
|
(143)
N/A
|
(149)
-4%
|
194
N/A
|
206
+6%
|
242
+17%
|
245
+1%
|
136
-44%
|
62
-54%
|
18
-72%
|
4
-78%
|
8
+109%
|
|