Vistar Holdings Ltd
HKEX:8535
Cash Flow Statement
Cash Flow Statement
Vistar Holdings Ltd
Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
28
|
17
|
12
|
17
|
33
|
33
|
28
|
21
|
6
|
5
|
|
Depreciation & Amortization |
1
|
1
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
Other Non-Cash Items |
3
|
3
|
(1)
|
1
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
|
Cash Taxes Paid |
10
|
7
|
2
|
2
|
2
|
2
|
5
|
6
|
6
|
5
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
|
Change in Working Capital |
(8)
|
(40)
|
(46)
|
(6)
|
(8)
|
(39)
|
(36)
|
(26)
|
(16)
|
(16)
|
|
Cash from Operating Activities |
24
N/A
|
(19)
N/A
|
(32)
-68%
|
16
N/A
|
27
+70%
|
(4)
N/A
|
(5)
-6%
|
(1)
+76%
|
(7)
-503%
|
(7)
-6%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
1
|
|
Cash from Investing Activities |
(3)
N/A
|
(3)
+24%
|
(1)
+72%
|
(0)
+48%
|
(5)
-1 141%
|
(5)
-2%
|
(0)
+95%
|
0
N/A
|
0
+64%
|
0
+239%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(4)
|
(4)
|
(2)
|
(3)
|
4
|
6
|
5
|
18
|
11
|
(3)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(3)
|
(10)
|
(11)
|
(10)
|
(6)
|
0
|
|
Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
(4)
N/A
|
(4)
+13%
|
(2)
+40%
|
(4)
-53%
|
0
N/A
|
(5)
N/A
|
(7)
-66%
|
7
N/A
|
3
-56%
|
(5)
N/A
|
|
Change in Cash | |||||||||||
Net Change in Cash |
16
N/A
|
(26)
N/A
|
(35)
-38%
|
12
N/A
|
23
+90%
|
(14)
N/A
|
(12)
+9%
|
6
N/A
|
(4)
N/A
|
(11)
-218%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
21
N/A
|
(22)
N/A
|
(33)
-51%
|
15
N/A
|
27
+73%
|
(5)
N/A
|
(5)
-9%
|
(1)
+73%
|
(7)
-426%
|
(8)
-6%
|