Dali Foods Group Co Ltd
HKEX:3799
Cash Flow Statement
Cash Flow Statement
Dali Foods Group Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
3 681
|
3 882
|
3 977
|
4 123
|
4 352
|
4 637
|
4 751
|
4 949
|
5 146
|
4 912
|
5 107
|
5 323
|
4 986
|
4 560
|
4 064
|
|
Depreciation & Amortization |
513
|
531
|
532
|
540
|
556
|
575
|
613
|
685
|
732
|
746
|
771
|
796
|
773
|
694
|
577
|
|
Other Non-Cash Items |
19
|
3
|
(74)
|
(98)
|
(95)
|
(81)
|
(48)
|
(33)
|
(18)
|
(15)
|
(17)
|
0
|
(2)
|
27
|
34
|
|
Cash Taxes Paid |
734
|
828
|
811
|
803
|
937
|
929
|
1 020
|
1 057
|
1 155
|
1 282
|
1 278
|
1 250
|
1 279
|
1 294
|
1 096
|
|
Cash Interest Paid |
25
|
31
|
7
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
8
|
34
|
53
|
76
|
103
|
|
Change in Working Capital |
(156)
|
(886)
|
(1 024)
|
(1 451)
|
(2 410)
|
(1 213)
|
(314)
|
(851)
|
(846)
|
(648)
|
(1 637)
|
(2 394)
|
(2 551)
|
(2 689)
|
(1 157)
|
|
Cash from Operating Activities |
4 057
N/A
|
3 530
-13%
|
3 412
-3%
|
3 114
-9%
|
2 404
-23%
|
3 918
+63%
|
5 002
+28%
|
4 750
-5%
|
5 015
+6%
|
4 995
0%
|
4 224
-15%
|
3 726
-12%
|
3 206
-14%
|
2 592
-19%
|
3 517
+36%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(397)
|
(334)
|
(454)
|
(700)
|
(809)
|
(1 065)
|
(1 250)
|
(1 204)
|
(1 001)
|
(734)
|
(759)
|
(997)
|
(1 339)
|
(1 084)
|
(670)
|
|
Other Items |
(851)
|
(1 639)
|
(1 234)
|
256
|
696
|
(881)
|
1 652
|
2 466
|
(136)
|
(317)
|
(1 291)
|
(1 418)
|
971
|
(1 457)
|
(2 839)
|
|
Cash from Investing Activities |
(1 249)
N/A
|
(1 974)
-58%
|
(1 688)
+14%
|
(444)
+74%
|
(113)
+75%
|
(1 946)
-1 625%
|
402
N/A
|
1 262
+214%
|
(1 137)
N/A
|
(1 051)
+8%
|
(2 049)
-95%
|
(2 415)
-18%
|
(368)
+85%
|
(2 541)
-590%
|
(3 509)
-38%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
8 430
|
7 320
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(1 786)
|
(2 438)
|
(1 500)
|
0
|
0
|
0
|
0
|
(9)
|
(18)
|
281
|
1 899
|
2 600
|
3 338
|
3 010
|
199
|
|
Cash Paid for Dividends |
(1 126)
|
(1 460)
|
(1 460)
|
(2 148)
|
(3 305)
|
(1 346)
|
(2 151)
|
(1 961)
|
(2 983)
|
0
|
(2 639)
|
0
|
(1 961)
|
0
|
(1 729)
|
|
Other |
(165)
|
(172)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 573)
|
(1 780)
|
|
Cash from Financing Activities |
5 354
N/A
|
3 252
-39%
|
(2 966)
N/A
|
(2 148)
+28%
|
(3 305)
-54%
|
(1 346)
+59%
|
(2 151)
-60%
|
(1 970)
+8%
|
(3 001)
-52%
|
(2 701)
+10%
|
(741)
+73%
|
(40)
+95%
|
1 377
N/A
|
(524)
N/A
|
(3 309)
-532%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
144
|
230
|
293
|
119
|
(209)
|
(130)
|
62
|
62
|
6
|
(17)
|
(20)
|
(5)
|
7
|
(11)
|
(84)
|
|
Net Change in Cash |
8 307
N/A
|
5 037
-39%
|
(949)
N/A
|
640
N/A
|
(1 223)
N/A
|
496
N/A
|
3 315
+569%
|
4 105
+24%
|
884
-78%
|
1 225
+39%
|
1 413
+15%
|
1 266
-10%
|
4 221
+234%
|
(484)
N/A
|
(3 385)
-600%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
3 660
N/A
|
3 195
-13%
|
2 958
-7%
|
2 414
-18%
|
1 595
-34%
|
2 852
+79%
|
3 752
+32%
|
3 547
-5%
|
4 015
+13%
|
4 261
+6%
|
3 465
-19%
|
2 728
-21%
|
1 867
-32%
|
1 508
-19%
|
2 847
+89%
|