Pak Fah Yeow International Ltd
HKEX:239
Cash Flow Statement
Cash Flow Statement
Pak Fah Yeow International Ltd
| 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 |
51
|
0
|
36
|
0
|
48
|
0
|
44
|
0
|
(15)
|
0
|
68
|
0
|
60
|
0
|
51
|
0
|
71
|
0
|
80
|
0
|
158
|
0
|
74
|
0
|
74
|
0
|
113
|
0
|
44
|
0
|
44
|
0
|
(34)
|
0
|
47
|
0
|
38
|
0
|
129
|
0
|
98
|
0
|
|
| Depreciation & Amortization |
3
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
8
|
0
|
8
|
0
|
8
|
0
|
7
|
0
|
7
|
0
|
7
|
0
|
7
|
0
|
|
| Other Non-Cash Items |
(29)
|
0
|
(21)
|
0
|
(19)
|
0
|
(15)
|
0
|
50
|
0
|
(32)
|
0
|
(30)
|
0
|
(22)
|
0
|
(30)
|
0
|
(28)
|
0
|
(70)
|
0
|
18
|
0
|
(12)
|
0
|
(31)
|
0
|
(7)
|
0
|
(1)
|
0
|
69
|
0
|
1
|
0
|
10
|
0
|
11
|
0
|
15
|
0
|
|
| Cash Taxes Paid |
4
|
0
|
3
|
0
|
1
|
0
|
7
|
0
|
3
|
0
|
4
|
0
|
7
|
0
|
6
|
0
|
3
|
0
|
9
|
0
|
10
|
10
|
17
|
17
|
13
|
13
|
12
|
12
|
9
|
10
|
4
|
1
|
8
|
10
|
3
|
3
|
11
|
11
|
9
|
9
|
38
|
38
|
|
| Cash Interest Paid |
3
|
0
|
4
|
0
|
5
|
0
|
5
|
0
|
7
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(9)
|
14
|
6
|
22
|
(4)
|
31
|
(9)
|
30
|
1
|
37
|
(6)
|
28
|
2
|
27
|
(8)
|
58
|
28
|
33
|
1
|
64
|
(50)
|
71
|
(22)
|
69
|
1
|
72
|
15
|
64
|
11
|
78
|
(3)
|
5
|
(35)
|
57
|
16
|
42
|
(15)
|
92
|
1
|
175
|
(41)
|
58
|
|
| Cash from Operating Activities |
15
N/A
|
14
-8%
|
25
+72%
|
22
-11%
|
28
+28%
|
31
+11%
|
23
-25%
|
30
+29%
|
39
+28%
|
37
-4%
|
33
-10%
|
28
-16%
|
35
+23%
|
27
-22%
|
23
-14%
|
58
+149%
|
71
+22%
|
33
-53%
|
56
+67%
|
64
+14%
|
41
-35%
|
71
+73%
|
72
+2%
|
69
-4%
|
65
-5%
|
72
+10%
|
99
+38%
|
64
-36%
|
56
-12%
|
78
+41%
|
49
-38%
|
5
-90%
|
8
+67%
|
57
+587%
|
70
+24%
|
42
-41%
|
40
-4%
|
92
+131%
|
148
+60%
|
175
+18%
|
79
-55%
|
58
-27%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(12)
|
0
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
|
| Other Items |
19
|
(33)
|
(37)
|
16
|
17
|
(9)
|
(0)
|
(29)
|
(45)
|
15
|
30
|
13
|
(2)
|
3
|
3
|
0
|
(3)
|
2
|
(13)
|
(6)
|
1
|
(8)
|
0
|
(5)
|
1
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
9
|
(2)
|
3
|
|
| Cash from Investing Activities |
19
N/A
|
(33)
N/A
|
(49)
-47%
|
16
N/A
|
14
-9%
|
(9)
N/A
|
(0)
+98%
|
(29)
-13 505%
|
(45)
-59%
|
15
N/A
|
29
+94%
|
13
-54%
|
(3)
N/A
|
3
N/A
|
1
-79%
|
0
-84%
|
(5)
N/A
|
2
N/A
|
(15)
N/A
|
(7)
+55%
|
0
N/A
|
(8)
N/A
|
(0)
+98%
|
(5)
-2 900%
|
1
N/A
|
0
-91%
|
1
+2 044%
|
0
-69%
|
(1)
N/A
|
(0)
+63%
|
(0)
+3%
|
(1)
-107%
|
(1)
+30%
|
(1)
+15%
|
(1)
-4%
|
(0)
+81%
|
(0)
-43%
|
(1)
-360%
|
17
N/A
|
6
-64%
|
(3)
N/A
|
2
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
|
| Net Issuance of Debt |
2
|
0
|
25
|
0
|
(2)
|
0
|
2
|
0
|
36
|
0
|
(40)
|
0
|
(1)
|
0
|
(0)
|
0
|
(18)
|
0
|
(7)
|
2
|
(4)
|
(13)
|
(7)
|
(4)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(9)
|
(9)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Cash Paid for Dividends |
(31)
|
0
|
(45)
|
0
|
(46)
|
0
|
(41)
|
0
|
(32)
|
0
|
(32)
|
0
|
(40)
|
0
|
(40)
|
0
|
(34)
|
0
|
(42)
|
(6)
|
(49)
|
(50)
|
(56)
|
(56)
|
(39)
|
(39)
|
(39)
|
(39)
|
(45)
|
(45)
|
(34)
|
(34)
|
(26)
|
(20)
|
(21)
|
(21)
|
(25)
|
(25)
|
(48)
|
(48)
|
(67)
|
(67)
|
|
| Other |
0
|
(3)
|
0
|
(55)
|
0
|
(62)
|
0
|
24
|
0
|
(81)
|
0
|
(33)
|
0
|
(44)
|
0
|
(54)
|
0
|
(40)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(29)
N/A
|
(3)
+91%
|
(20)
-680%
|
(55)
-172%
|
(48)
+13%
|
(62)
-29%
|
(39)
+37%
|
24
N/A
|
4
-83%
|
(81)
N/A
|
(73)
+10%
|
(33)
+55%
|
(41)
-27%
|
(44)
-6%
|
(40)
+8%
|
(54)
-34%
|
(51)
+4%
|
(40)
+21%
|
(50)
-23%
|
(43)
+13%
|
(54)
-25%
|
(63)
-18%
|
(63)
0%
|
(60)
+6%
|
(42)
+29%
|
(41)
+4%
|
(42)
-4%
|
(43)
-2%
|
(48)
-12%
|
(48)
+1%
|
(37)
+23%
|
(37)
-1%
|
(29)
+22%
|
(22)
+25%
|
(22)
-2%
|
(22)
+0%
|
(34)
-52%
|
(33)
+1%
|
(49)
-46%
|
(49)
-1%
|
(68)
-37%
|
(67)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
2
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
1
|
|
| Net Change in Cash |
5
N/A
|
(22)
N/A
|
(45)
-106%
|
(18)
+61%
|
(5)
+69%
|
(39)
-630%
|
(16)
+60%
|
25
N/A
|
(3)
N/A
|
(27)
-783%
|
(9)
+67%
|
8
N/A
|
(10)
N/A
|
(14)
-46%
|
(16)
-18%
|
4
N/A
|
15
+231%
|
(5)
N/A
|
(8)
-67%
|
14
N/A
|
(13)
N/A
|
(0)
+97%
|
9
N/A
|
4
-59%
|
23
+538%
|
31
+35%
|
58
+87%
|
21
-64%
|
5
-74%
|
29
+443%
|
12
-60%
|
(34)
N/A
|
(21)
+39%
|
37
N/A
|
47
+29%
|
18
-62%
|
5
-73%
|
58
+1 118%
|
116
+99%
|
132
+14%
|
8
-94%
|
(6)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
15
N/A
|
14
-6%
|
12
-13%
|
22
+76%
|
25
+16%
|
31
+23%
|
23
-26%
|
30
+30%
|
38
+27%
|
37
-3%
|
33
-11%
|
28
-15%
|
34
+20%
|
27
-20%
|
21
-21%
|
58
+172%
|
69
+19%
|
33
-52%
|
54
+62%
|
63
+17%
|
40
-36%
|
71
+76%
|
72
+2%
|
69
-4%
|
65
-5%
|
71
+9%
|
97
+37%
|
62
-36%
|
54
-12%
|
78
+43%
|
48
-38%
|
4
-92%
|
8
+88%
|
56
+634%
|
70
+24%
|
41
-40%
|
40
-4%
|
92
+130%
|
145
+58%
|
172
+19%
|
78
-55%
|
57
-26%
|
|