FDG Electric Vehicles Ltd
HKEX:729
Cash Flow Statement
Cash Flow Statement
FDG Electric Vehicles Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
6
|
6
|
17
|
17
|
42
|
42
|
168
|
168
|
267
|
470
|
327
|
283
|
257
|
151
|
|
Change in Working Capital |
(44)
|
(43)
|
(40)
|
(20)
|
(8)
|
(9)
|
(35)
|
(49)
|
(30)
|
(14)
|
(9)
|
(13)
|
(23)
|
(30)
|
(93)
|
(180)
|
(188)
|
(197)
|
(174)
|
(233)
|
(313)
|
(174)
|
(180)
|
(814)
|
(1 620)
|
(1 140)
|
(721)
|
(845)
|
(227)
|
(135)
|
(127)
|
|
Cash from Operating Activities |
(44)
N/A
|
(43)
+2%
|
(40)
+7%
|
(20)
+49%
|
(8)
+59%
|
(9)
-13%
|
(35)
-271%
|
(49)
-42%
|
(30)
+39%
|
(14)
+54%
|
(9)
+37%
|
(13)
-44%
|
(23)
-84%
|
(30)
-30%
|
(93)
-206%
|
(180)
-94%
|
(188)
-4%
|
(197)
-5%
|
(174)
+12%
|
(233)
-34%
|
(313)
-34%
|
(174)
+44%
|
(180)
-4%
|
(814)
-351%
|
(1 620)
-99%
|
(1 140)
+30%
|
(721)
+37%
|
(845)
-17%
|
(227)
+73%
|
(135)
+41%
|
(127)
+6%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(328)
|
(1 262)
|
(1 271)
|
(1 216)
|
(1 196)
|
(516)
|
(321)
|
(606)
|
(813)
|
(555)
|
(275)
|
|
Other Items |
(49)
|
(8)
|
3
|
(6)
|
(27)
|
(21)
|
(6)
|
(4)
|
(25)
|
(17)
|
6
|
(0)
|
(75)
|
(233)
|
(327)
|
(327)
|
(189)
|
(58)
|
(68)
|
67
|
(47)
|
(216)
|
37
|
(145)
|
(654)
|
216
|
836
|
416
|
378
|
152
|
(101)
|
|
Cash from Investing Activities |
(49)
N/A
|
(8)
+85%
|
3
N/A
|
(6)
N/A
|
(27)
-397%
|
(21)
+24%
|
(6)
+72%
|
(4)
+35%
|
(25)
-566%
|
(17)
+30%
|
6
N/A
|
(0)
N/A
|
(75)
-249 533%
|
(233)
-211%
|
(327)
-40%
|
(327)
0%
|
(189)
+42%
|
(58)
+69%
|
(68)
-16%
|
67
N/A
|
(376)
N/A
|
(1 478)
-294%
|
(1 233)
+17%
|
(1 361)
-10%
|
(1 850)
-36%
|
(300)
+84%
|
515
N/A
|
(190)
N/A
|
(435)
-129%
|
(402)
+8%
|
(376)
+6%
|
|
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
|
264
|
1 224
|
1 175
|
215
|
0
|
3
|
338
|
338
|
36
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(182)
|
504
|
801
|
1 019
|
1 635
|
606
|
376
|
187
|
(486)
|
(118)
|
44
|
|
Other |
92
|
50
|
35
|
55
|
146
|
106
|
30
|
24
|
0
|
1
|
0
|
268
|
575
|
351
|
403
|
324
|
30
|
179
|
409
|
1 094
|
1 250
|
489
|
278
|
479
|
613
|
1 048
|
458
|
181
|
196
|
(198)
|
(50)
|
|
Cash from Financing Activities |
92
N/A
|
50
-45%
|
35
-29%
|
55
+56%
|
146
+165%
|
106
-27%
|
30
-72%
|
24
-21%
|
0
N/A
|
1
N/A
|
0
N/A
|
268
N/A
|
575
+114%
|
351
-39%
|
403
+15%
|
324
-20%
|
30
-91%
|
179
+489%
|
409
+129%
|
1 094
+167%
|
1 068
-2%
|
993
-7%
|
1 343
+35%
|
2 721
+103%
|
3 423
+26%
|
1 869
-45%
|
834
-55%
|
371
-55%
|
48
-87%
|
22
-54%
|
30
+36%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
9
|
4
|
1
|
0
|
2
|
1
|
(1)
|
0
|
(3)
|
(16)
|
(28)
|
(50)
|
20
|
95
|
(8)
|
(42)
|
(7)
|
|
Net Change in Cash |
(2)
N/A
|
(1)
+65%
|
(1)
-146%
|
29
N/A
|
110
+280%
|
76
-31%
|
(11)
N/A
|
(29)
-177%
|
(55)
-88%
|
(30)
+45%
|
(2)
+94%
|
256
N/A
|
477
+86%
|
92
-81%
|
(7)
N/A
|
(180)
-2 347%
|
(346)
-92%
|
(76)
+78%
|
169
N/A
|
929
+450%
|
378
-59%
|
(658)
N/A
|
(74)
+89%
|
531
N/A
|
(74)
N/A
|
379
N/A
|
649
+71%
|
(569)
N/A
|
(623)
-9%
|
(557)
+10%
|
(480)
+14%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
(44)
N/A
|
(43)
+2%
|
(40)
+7%
|
(20)
+49%
|
(8)
+59%
|
(9)
-13%
|
(35)
-271%
|
(49)
-42%
|
(30)
+39%
|
(14)
+54%
|
(9)
+37%
|
(13)
-44%
|
(23)
-84%
|
(30)
-30%
|
(93)
-206%
|
(180)
-94%
|
(188)
-4%
|
(197)
-5%
|
(174)
+12%
|
(233)
-34%
|
(641)
-175%
|
(1 435)
-124%
|
(1 451)
-1%
|
(2 030)
-40%
|
(2 815)
-39%
|
(1 656)
+41%
|
(1 041)
+37%
|
(1 451)
-39%
|
(1 041)
+28%
|
(690)
+34%
|
(402)
+42%
|