Yunnan Water Investment Co Ltd
HKEX:6839
Cash Flow Statement
Cash Flow Statement
Yunnan Water Investment Co Ltd
| 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 |
517
|
0
|
702
|
0
|
644
|
0
|
678
|
0
|
503
|
0
|
(1 031)
|
0
|
(982)
|
0
|
(815)
|
0
|
(2 139)
|
0
|
|
| Depreciation & Amortization |
206
|
0
|
435
|
0
|
464
|
0
|
520
|
0
|
590
|
0
|
662
|
0
|
827
|
0
|
741
|
0
|
639
|
0
|
|
| Other Non-Cash Items |
168
|
0
|
397
|
0
|
567
|
0
|
812
|
0
|
1 203
|
0
|
1 945
|
0
|
1 270
|
0
|
1 083
|
0
|
2 201
|
0
|
|
| Cash Taxes Paid |
63
|
136
|
171
|
150
|
103
|
77
|
169
|
161
|
143
|
161
|
47
|
59
|
175
|
146
|
147
|
109
|
180
|
166
|
|
| Cash Interest Paid |
233
|
362
|
606
|
825
|
827
|
918
|
1 172
|
1 413
|
1 556
|
1 584
|
1 284
|
817
|
1 135
|
1 044
|
449
|
401
|
446
|
446
|
|
| Change in Working Capital |
(1 979)
|
(1 180)
|
(3 526)
|
(2 817)
|
(4 960)
|
(4 021)
|
(6 259)
|
(4 939)
|
(7 435)
|
(4 210)
|
(4 399)
|
(579)
|
(1 509)
|
(788)
|
(1 061)
|
196
|
(719)
|
(18)
|
|
| Cash from Operating Activities |
(1 088)
N/A
|
(1 180)
-8%
|
(1 992)
-69%
|
(2 817)
-41%
|
(3 285)
-17%
|
(4 021)
-22%
|
(4 249)
-6%
|
(4 939)
-16%
|
(5 140)
-4%
|
(4 210)
+18%
|
(2 822)
+33%
|
(579)
+79%
|
(395)
+32%
|
(788)
-99%
|
(51)
+93%
|
196
N/A
|
(18)
N/A
|
(18)
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(517)
|
(535)
|
(168)
|
(323)
|
(312)
|
(473)
|
(804)
|
(777)
|
(519)
|
(387)
|
(199)
|
(140)
|
(264)
|
(197)
|
(134)
|
(167)
|
(155)
|
(218)
|
|
| Other Items |
(2 696)
|
(3 910)
|
(2 980)
|
(714)
|
(159)
|
(366)
|
(477)
|
25
|
339
|
172
|
106
|
102
|
437
|
722
|
359
|
400
|
534
|
284
|
|
| Cash from Investing Activities |
(3 212)
N/A
|
(4 446)
-38%
|
(3 147)
+29%
|
(1 038)
+67%
|
(471)
+55%
|
(840)
-78%
|
(1 281)
-53%
|
(752)
+41%
|
(180)
+76%
|
(215)
-19%
|
(93)
+56%
|
(38)
+60%
|
173
N/A
|
526
+204%
|
225
-57%
|
233
+3%
|
379
+63%
|
66
-82%
|
|
| 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
|
|
| Net Issuance of Debt |
4 810
|
7 108
|
5 239
|
1 816
|
3 122
|
4 729
|
4 700
|
6 723
|
6 222
|
1 277
|
681
|
569
|
454
|
743
|
116
|
(243)
|
(255)
|
198
|
|
| Cash Paid for Dividends |
(119)
|
(119)
|
(119)
|
0
|
(155)
|
0
|
(179)
|
0
|
(179)
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
2 047
|
566
|
(1 186)
|
167
|
91
|
1 102
|
1 256
|
(1 691)
|
(1 494)
|
2 060
|
986
|
(207)
|
(44)
|
(416)
|
10
|
23
|
2
|
(49)
|
|
| Cash from Financing Activities |
6 738
N/A
|
7 555
+12%
|
3 934
-48%
|
1 864
-53%
|
3 059
+64%
|
5 676
+86%
|
5 778
+2%
|
4 853
-16%
|
4 549
-6%
|
3 158
-31%
|
1 645
-48%
|
341
-79%
|
410
+20%
|
327
-20%
|
126
-62%
|
(220)
N/A
|
(253)
-15%
|
149
N/A
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
21
|
(6)
|
(29)
|
(10)
|
15
|
17
|
7
|
4
|
(0)
|
(1)
|
1
|
2
|
(14)
|
(12)
|
(2)
|
(8)
|
0
|
5
|
|
| Net Change in Cash |
2 458
N/A
|
1 924
-22%
|
(1 233)
N/A
|
(2 001)
-62%
|
(683)
+66%
|
832
N/A
|
254
-69%
|
(833)
N/A
|
(771)
+8%
|
(1 268)
-65%
|
(1 269)
0%
|
(273)
+78%
|
174
N/A
|
54
-69%
|
297
+455%
|
201
-32%
|
109
-46%
|
202
+86%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(1 605)
N/A
|
(1 715)
-7%
|
(2 159)
-26%
|
(3 140)
-45%
|
(3 597)
-15%
|
(4 495)
-25%
|
(5 054)
-12%
|
(5 716)
-13%
|
(5 659)
+1%
|
(4 597)
+19%
|
(3 021)
+34%
|
(719)
+76%
|
(660)
+8%
|
(984)
-49%
|
(185)
+81%
|
29
N/A
|
(173)
N/A
|
(236)
-37%
|
|