YGM Trading Ltd
HKEX:375
Cash Flow Statement
Cash Flow Statement
YGM Trading Ltd
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | 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 |
167
|
0
|
88
|
0
|
190
|
0
|
192
|
0
|
190
|
0
|
134
|
0
|
191
|
0
|
91
|
0
|
229
|
0
|
326
|
0
|
690
|
0
|
255
|
0
|
244
|
0
|
91
|
0
|
0
|
0
|
(98)
|
0
|
156
|
0
|
98
|
0
|
(67)
|
0
|
(7)
|
0
|
2
|
0
|
(15)
|
0
|
(6)
|
0
|
(24)
|
0
|
|
| Depreciation & Amortization |
43
|
0
|
18
|
0
|
41
|
0
|
19
|
0
|
23
|
0
|
28
|
0
|
29
|
0
|
33
|
0
|
25
|
0
|
22
|
0
|
28
|
0
|
28
|
0
|
29
|
0
|
36
|
0
|
0
|
0
|
22
|
0
|
10
|
0
|
14
|
0
|
65
|
0
|
35
|
0
|
34
|
0
|
38
|
0
|
40
|
0
|
32
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
(7)
|
0
|
(21)
|
0
|
(116)
|
0
|
(33)
|
0
|
(48)
|
0
|
(44)
|
0
|
(107)
|
0
|
(6)
|
0
|
(60)
|
0
|
(67)
|
0
|
(393)
|
0
|
(33)
|
0
|
(28)
|
0
|
(53)
|
0
|
0
|
0
|
10
|
0
|
(233)
|
0
|
(168)
|
0
|
(30)
|
0
|
(10)
|
0
|
(34)
|
0
|
3
|
0
|
1
|
0
|
19
|
0
|
|
| Cash Taxes Paid |
27
|
0
|
12
|
0
|
16
|
0
|
20
|
0
|
30
|
0
|
20
|
0
|
21
|
0
|
12
|
0
|
12
|
0
|
23
|
32
|
50
|
51
|
57
|
5
|
0
|
(6)
|
0
|
4
|
8
|
4
|
2
|
4
|
4
|
2
|
2
|
2
|
2
|
3
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash Interest Paid |
3
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
4
|
0
|
7
|
0
|
5
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
3
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
2
|
2
|
|
| Change in Working Capital |
(271)
|
13
|
22
|
122
|
(52)
|
43
|
(63)
|
142
|
(82)
|
68
|
(17)
|
133
|
32
|
114
|
(16)
|
163
|
21
|
191
|
(48)
|
203
|
(118)
|
178
|
(83)
|
241
|
0
|
59
|
0
|
(81)
|
(58)
|
(38)
|
76
|
43
|
12
|
(79)
|
(7)
|
(76)
|
14
|
37
|
10
|
20
|
(6)
|
(4)
|
13
|
49
|
6
|
41
|
10
|
42
|
|
| Cash from Operating Activities |
(67)
N/A
|
13
N/A
|
106
+697%
|
122
+15%
|
63
-49%
|
43
-32%
|
115
+168%
|
142
+24%
|
83
-42%
|
68
-18%
|
101
+49%
|
133
+31%
|
145
+9%
|
114
-22%
|
102
-11%
|
163
+60%
|
215
+32%
|
191
-11%
|
234
+22%
|
203
-13%
|
206
+2%
|
178
-14%
|
167
-6%
|
241
+44%
|
0
N/A
|
59
N/A
|
0
N/A
|
(81)
N/A
|
(58)
+29%
|
(38)
+34%
|
10
N/A
|
43
+326%
|
(55)
N/A
|
(79)
-43%
|
(64)
+19%
|
(76)
-20%
|
(17)
+77%
|
37
N/A
|
28
-24%
|
20
-29%
|
(4)
N/A
|
(4)
+2%
|
39
N/A
|
49
+26%
|
41
-16%
|
41
0%
|
36
-11%
|
42
+16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(31)
|
0
|
(15)
|
0
|
(14)
|
0
|
(35)
|
0
|
(33)
|
0
|
(21)
|
0
|
(20)
|
0
|
(27)
|
0
|
(194)
|
0
|
(23)
|
0
|
(24)
|
0
|
(28)
|
0
|
0
|
(206)
|
0
|
32
|
(36)
|
(36)
|
(21)
|
(10)
|
(16)
|
(21)
|
(11)
|
(42)
|
(41)
|
(2)
|
(1)
|
(4)
|
(6)
|
(7)
|
(5)
|
(3)
|
(2)
|
(0)
|
(2)
|
(2)
|
|
| Other Items |
304
|
273
|
(6)
|
36
|
145
|
(36)
|
(125)
|
(26)
|
64
|
17
|
30
|
5
|
90
|
74
|
22
|
(223)
|
(7)
|
9
|
19
|
1
|
650
|
883
|
257
|
(71)
|
0
|
2
|
0
|
(34)
|
44
|
14
|
108
|
112
|
847
|
856
|
277
|
258
|
3
|
4
|
2
|
51
|
91
|
43
|
7
|
5
|
3
|
6
|
5
|
3
|
|
| Cash from Investing Activities |
273
N/A
|
273
0%
|
(21)
N/A
|
36
N/A
|
131
+261%
|
(36)
N/A
|
(160)
-345%
|
(26)
+84%
|
31
N/A
|
17
-44%
|
9
-48%
|
5
-50%
|
70
+1 460%
|
74
+5%
|
(4)
N/A
|
(223)
-5 088%
|
(202)
+10%
|
9
N/A
|
(4)
N/A
|
1
N/A
|
625
+89 186%
|
883
+41%
|
229
-74%
|
(71)
N/A
|
0
N/A
|
(204)
N/A
|
0
N/A
|
(2)
N/A
|
8
N/A
|
(22)
N/A
|
87
N/A
|
102
+17%
|
830
+716%
|
835
+1%
|
265
-68%
|
216
-19%
|
(39)
N/A
|
2
N/A
|
1
-37%
|
47
+3 293%
|
85
+80%
|
36
-58%
|
2
-94%
|
2
+7%
|
2
-29%
|
5
+236%
|
3
-37%
|
1
-59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
0
|
31
|
0
|
13
|
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 |
(47)
|
0
|
18
|
0
|
(8)
|
0
|
43
|
0
|
25
|
0
|
11
|
0
|
(77)
|
0
|
(16)
|
0
|
32
|
0
|
(9)
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
18
|
(10)
|
(4)
|
(1)
|
0
|
0
|
0
|
(54)
|
(31)
|
(41)
|
(36)
|
(43)
|
(34)
|
(35)
|
(36)
|
(36)
|
(35)
|
(31)
|
(28)
|
|
| Cash Paid for Dividends |
0
|
0
|
(343)
|
0
|
(159)
|
0
|
(59)
|
0
|
(67)
|
0
|
(70)
|
0
|
(69)
|
0
|
(111)
|
0
|
(66)
|
0
|
(102)
|
0
|
(173)
|
0
|
(837)
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
(8)
|
0
|
(710)
|
(83)
|
(115)
|
(32)
|
(52)
|
0
|
(0)
|
0
|
(33)
|
0
|
(8)
|
0
|
(17)
|
0
|
(17)
|
0
|
|
| Other |
(2)
|
(73)
|
(1)
|
(439)
|
(4)
|
(3)
|
(5)
|
(109)
|
(6)
|
(14)
|
(8)
|
(163)
|
(10)
|
(134)
|
(2)
|
(26)
|
(1)
|
(97)
|
(5)
|
(82)
|
(4)
|
(697)
|
(0)
|
(306)
|
0
|
(44)
|
0
|
1
|
(1)
|
(75)
|
(1)
|
(0)
|
(0)
|
(715)
|
(5)
|
(0)
|
(4)
|
(60)
|
(3)
|
(13)
|
(13)
|
(3)
|
(2)
|
(11)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(49)
N/A
|
(73)
-49%
|
(326)
-345%
|
(439)
-35%
|
(171)
+61%
|
(3)
+98%
|
(20)
-673%
|
(109)
-442%
|
(48)
+56%
|
(14)
+71%
|
(72)
-412%
|
(163)
-125%
|
(156)
+4%
|
(134)
+14%
|
(129)
+4%
|
(26)
+80%
|
(35)
-33%
|
(97)
-177%
|
(14)
+85%
|
(82)
-467%
|
(177)
-116%
|
(697)
-294%
|
(824)
-18%
|
(306)
+63%
|
0
N/A
|
(44)
N/A
|
0
N/A
|
(132)
N/A
|
(34)
+74%
|
(57)
-67%
|
(19)
+67%
|
(13)
+33%
|
(712)
-5 527%
|
(798)
-12%
|
(120)
+85%
|
(32)
+73%
|
(111)
-242%
|
(143)
-30%
|
(45)
+69%
|
(49)
-10%
|
(89)
-83%
|
(69)
+22%
|
(45)
+34%
|
(48)
-5%
|
(56)
-17%
|
(55)
+3%
|
(50)
+9%
|
(47)
+5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
6
|
0
|
1
|
1
|
(0)
|
1
|
(3)
|
1
|
6
|
(0)
|
0
|
6
|
6
|
1
|
(1)
|
0
|
4
|
3
|
(3)
|
2
|
5
|
0
|
3
|
0
|
(3)
|
0
|
3
|
(2)
|
7
|
0
|
(24)
|
2
|
7
|
(1)
|
6
|
(3)
|
(0)
|
3
|
3
|
0
|
(6)
|
(3)
|
(0)
|
(1)
|
1
|
0
|
1
|
|
| Net Change in Cash |
156
N/A
|
218
+40%
|
(241)
N/A
|
(279)
-16%
|
25
N/A
|
4
-84%
|
(64)
N/A
|
3
N/A
|
66
+1 897%
|
77
+17%
|
38
-51%
|
(25)
N/A
|
66
N/A
|
60
-10%
|
(31)
N/A
|
(87)
-186%
|
(21)
+76%
|
107
N/A
|
218
+104%
|
119
-45%
|
656
+451%
|
369
-44%
|
(427)
N/A
|
(132)
+69%
|
0
N/A
|
(192)
N/A
|
0
N/A
|
(213)
N/A
|
(86)
+60%
|
(111)
-29%
|
79
N/A
|
108
+37%
|
65
-40%
|
(35)
N/A
|
81
N/A
|
113
+40%
|
(169)
N/A
|
(104)
+38%
|
(12)
+88%
|
22
N/A
|
(8)
N/A
|
(44)
-457%
|
(8)
+83%
|
3
N/A
|
(15)
N/A
|
(7)
+53%
|
(10)
-42%
|
(3)
+71%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(99)
N/A
|
13
N/A
|
91
+586%
|
122
+34%
|
49
-60%
|
43
-13%
|
80
+86%
|
142
+78%
|
49
-65%
|
68
+38%
|
80
+19%
|
133
+66%
|
126
-6%
|
114
-9%
|
75
-34%
|
163
+117%
|
21
-87%
|
191
+815%
|
211
+11%
|
203
-4%
|
181
-10%
|
178
-2%
|
139
-22%
|
241
+74%
|
0
N/A
|
(148)
N/A
|
0
N/A
|
(50)
N/A
|
(93)
-88%
|
(74)
+21%
|
(11)
+86%
|
33
N/A
|
(71)
N/A
|
(100)
-40%
|
(75)
+25%
|
(118)
-58%
|
(58)
+51%
|
36
N/A
|
27
-24%
|
16
-40%
|
(10)
N/A
|
(11)
-6%
|
34
N/A
|
46
+35%
|
39
-15%
|
41
+3%
|
35
-15%
|
40
+17%
|
|