Zhongyu Energy Holdings Ltd
HKEX:3633
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Z
|
Zhongyu Energy Holdings Ltd
HKEX:3633
|
HK |
|
Nagase Brothers Inc
TSE:9733
|
JP |
Cash Flow Statement
Cash Flow Statement
Zhongyu Energy Holdings Ltd
| 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-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 |
0
|
2
|
0
|
4
|
0
|
7
|
0
|
(19)
|
0
|
(78)
|
0
|
80
|
0
|
93
|
0
|
186
|
0
|
411
|
0
|
466
|
0
|
849
|
0
|
1 121
|
0
|
764
|
0
|
1 415
|
0
|
1 582
|
0
|
515
|
0
|
585
|
0
|
449
|
0
|
|
| Depreciation & Amortization |
0
|
2
|
0
|
3
|
0
|
4
|
0
|
15
|
0
|
37
|
0
|
37
|
0
|
44
|
0
|
60
|
0
|
76
|
0
|
88
|
0
|
273
|
0
|
321
|
0
|
413
|
0
|
467
|
0
|
534
|
0
|
568
|
0
|
603
|
0
|
619
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
10
|
0
|
7
|
0
|
5
|
0
|
6
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(1)
|
0
|
4
|
0
|
7
|
0
|
60
|
0
|
155
|
0
|
42
|
0
|
61
|
0
|
56
|
0
|
27
|
0
|
45
|
0
|
87
|
0
|
578
|
0
|
552
|
0
|
59
|
0
|
7
|
0
|
796
|
0
|
659
|
0
|
647
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
5
|
0
|
27
|
0
|
35
|
0
|
48
|
0
|
111
|
0
|
135
|
0
|
245
|
0
|
344
|
0
|
191
|
0
|
231
|
0
|
243
|
0
|
309
|
0
|
283
|
0
|
324
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
3
|
0
|
5
|
0
|
18
|
0
|
25
|
0
|
24
|
0
|
39
|
0
|
36
|
0
|
73
|
0
|
84
|
0
|
240
|
0
|
290
|
0
|
376
|
0
|
352
|
0
|
312
|
0
|
379
|
0
|
696
|
0
|
726
|
0
|
|
| Change in Working Capital |
(7)
|
(3)
|
(6)
|
14
|
44
|
(22)
|
13
|
5
|
59
|
(6)
|
144
|
76
|
209
|
24
|
240
|
25
|
338
|
(98)
|
474
|
(112)
|
235
|
(566)
|
1 084
|
(1 164)
|
530
|
(648)
|
1 349
|
(55)
|
1 680
|
(326)
|
2 326
|
(483)
|
1 069
|
(343)
|
1 205
|
(662)
|
483
|
|
| Cash from Operating Activities |
(7)
N/A
|
0
N/A
|
(6)
N/A
|
26
N/A
|
44
+71%
|
(4)
N/A
|
13
N/A
|
61
+389%
|
59
-3%
|
107
+81%
|
144
+35%
|
234
+62%
|
209
-11%
|
222
+6%
|
240
+8%
|
327
+36%
|
338
+3%
|
416
+23%
|
474
+14%
|
486
+3%
|
235
-52%
|
644
+174%
|
1 084
+69%
|
856
-21%
|
530
-38%
|
1 081
+104%
|
1 349
+25%
|
1 886
+40%
|
1 680
-11%
|
1 796
+7%
|
2 326
+30%
|
1 395
-40%
|
1 069
-23%
|
1 504
+41%
|
1 205
-20%
|
1 053
-13%
|
483
-54%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(6)
|
0
|
(36)
|
0
|
(28)
|
0
|
(86)
|
0
|
(82)
|
0
|
(206)
|
0
|
(585)
|
0
|
(347)
|
0
|
(395)
|
0
|
(691)
|
0
|
(720)
|
0
|
(2 172)
|
0
|
(1 666)
|
0
|
(1 874)
|
0
|
(1 536)
|
0
|
(1 268)
|
0
|
(929)
|
0
|
(719)
|
0
|
|
| Other Items |
5
|
(11)
|
(4)
|
83
|
10
|
2
|
(163)
|
(340)
|
(435)
|
178
|
154
|
10
|
(365)
|
(20)
|
(458)
|
(34)
|
(506)
|
(289)
|
(852)
|
(220)
|
(573)
|
(23)
|
(1 688)
|
19
|
(2 751)
|
(785)
|
(1 487)
|
(5)
|
(1 609)
|
(91)
|
(1 500)
|
(50)
|
(1 076)
|
(35)
|
(1 046)
|
(59)
|
(686)
|
|
| Cash from Investing Activities |
5
N/A
|
(18)
N/A
|
(4)
+80%
|
48
N/A
|
10
-79%
|
(26)
N/A
|
(163)
-536%
|
(426)
-161%
|
(435)
-2%
|
97
N/A
|
154
+59%
|
(196)
N/A
|
(365)
-86%
|
(606)
-66%
|
(458)
+24%
|
(381)
+17%
|
(506)
-33%
|
(683)
-35%
|
(852)
-25%
|
(911)
-7%
|
(573)
+37%
|
(743)
-30%
|
(1 688)
-127%
|
(2 153)
-28%
|
(2 751)
-28%
|
(2 451)
+11%
|
(1 487)
+39%
|
(1 879)
-26%
|
(1 609)
+14%
|
(1 627)
-1%
|
(1 500)
+8%
|
(1 318)
+12%
|
(1 076)
+18%
|
(964)
+10%
|
(1 046)
-8%
|
(779)
+26%
|
(686)
+12%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
39
|
0
|
0
|
0
|
0
|
0
|
435
|
0
|
(7)
|
0
|
6
|
0
|
4
|
0
|
178
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
(23)
|
0
|
(198)
|
0
|
(79)
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
2
|
0
|
6
|
0
|
273
|
0
|
(85)
|
0
|
(64)
|
0
|
373
|
0
|
(40)
|
0
|
300
|
0
|
591
|
0
|
790
|
0
|
2 914
|
0
|
2 550
|
0
|
327
|
0
|
642
|
0
|
420
|
0
|
787
|
0
|
847
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
0
|
(228)
|
0
|
(177)
|
0
|
(260)
|
0
|
(436)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
24
|
2
|
18
|
(5)
|
(10)
|
(5)
|
730
|
(25)
|
(90)
|
(27)
|
(71)
|
(41)
|
186
|
(57)
|
(11)
|
(86)
|
329
|
(98)
|
546
|
(86)
|
18
|
(1 019)
|
1 676
|
(338)
|
3 200
|
(558)
|
(766)
|
(402)
|
(403)
|
(431)
|
(101)
|
(395)
|
258
|
(837)
|
(967)
|
(780)
|
(79)
|
|
| Cash from Financing Activities |
24
N/A
|
40
+68%
|
18
-55%
|
(4)
N/A
|
(10)
-175%
|
1
N/A
|
730
+56 031%
|
684
-6%
|
(90)
N/A
|
(118)
-32%
|
(71)
+40%
|
(100)
-40%
|
186
N/A
|
320
+72%
|
(11)
N/A
|
52
N/A
|
329
+532%
|
264
-20%
|
546
+107%
|
505
-7%
|
18
-96%
|
(229)
N/A
|
1 676
N/A
|
2 530
+51%
|
3 200
+26%
|
1 764
-45%
|
(766)
N/A
|
(252)
+67%
|
(403)
-60%
|
(43)
+89%
|
(101)
-133%
|
(434)
-331%
|
258
N/A
|
(249)
N/A
|
(967)
-289%
|
(13)
+99%
|
(79)
-520%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
24
|
0
|
24
|
0
|
2
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
1
|
16
|
26
|
(11)
|
(102)
|
(80)
|
(86)
|
(115)
|
86
|
129
|
(49)
|
(127)
|
(127)
|
(141)
|
(105)
|
(51)
|
(133)
|
(113)
|
|
| Net Change in Cash |
22
N/A
|
23
+1%
|
8
-63%
|
70
+741%
|
44
-37%
|
(27)
N/A
|
579
N/A
|
343
-41%
|
(465)
N/A
|
109
N/A
|
227
+108%
|
(61)
N/A
|
29
N/A
|
(62)
N/A
|
(228)
-270%
|
(1)
+100%
|
160
N/A
|
(3)
N/A
|
168
N/A
|
81
-52%
|
(304)
N/A
|
(304)
+0%
|
1 061
N/A
|
1 131
+7%
|
898
-21%
|
308
-66%
|
(1 018)
N/A
|
(159)
+84%
|
(203)
-28%
|
77
N/A
|
598
+681%
|
(484)
N/A
|
110
N/A
|
186
+69%
|
(859)
N/A
|
128
N/A
|
(395)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(6)
+5%
|
(6)
-2%
|
(10)
-55%
|
44
N/A
|
(32)
N/A
|
13
N/A
|
(25)
N/A
|
59
N/A
|
25
-58%
|
144
+476%
|
27
-81%
|
209
+667%
|
(364)
N/A
|
240
N/A
|
(21)
N/A
|
338
N/A
|
21
-94%
|
474
+2 124%
|
(205)
N/A
|
235
N/A
|
(76)
N/A
|
1 084
N/A
|
(1 316)
N/A
|
530
N/A
|
(584)
N/A
|
1 349
N/A
|
12
-99%
|
1 680
+13 564%
|
259
-85%
|
2 326
+797%
|
127
-95%
|
1 069
+741%
|
574
-46%
|
1 205
+110%
|
333
-72%
|
483
+45%
|
|