Yusei Holdings Ltd
HKEX:96
Cash Flow Statement
Cash Flow Statement
Yusei Holdings Ltd
| Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | 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 |
0
|
18
|
0
|
17
|
0
|
39
|
0
|
7
|
0
|
23
|
0
|
32
|
0
|
98
|
0
|
105
|
0
|
45
|
0
|
57
|
0
|
54
|
0
|
56
|
0
|
85
|
0
|
97
|
0
|
|
| Depreciation & Amortization |
0
|
12
|
0
|
17
|
0
|
21
|
0
|
26
|
0
|
34
|
0
|
40
|
0
|
79
|
0
|
77
|
0
|
89
|
0
|
99
|
0
|
116
|
0
|
127
|
0
|
149
|
0
|
172
|
0
|
|
| Other Non-Cash Items |
0
|
15
|
0
|
20
|
0
|
12
|
0
|
14
|
0
|
21
|
0
|
20
|
0
|
6
|
0
|
(5)
|
0
|
(1)
|
0
|
5
|
0
|
5
|
0
|
1
|
0
|
(15)
|
0
|
(15)
|
0
|
|
| Cash Taxes Paid |
0
|
3
|
0
|
4
|
0
|
8
|
0
|
8
|
0
|
2
|
0
|
8
|
0
|
11
|
0
|
15
|
0
|
10
|
0
|
12
|
0
|
6
|
0
|
(2)
|
0
|
(1)
|
0
|
22
|
0
|
|
| Cash Interest Paid |
0
|
4
|
0
|
7
|
0
|
8
|
0
|
13
|
0
|
14
|
0
|
18
|
0
|
12
|
0
|
14
|
0
|
15
|
0
|
14
|
0
|
13
|
0
|
25
|
0
|
37
|
0
|
31
|
0
|
|
| Change in Working Capital |
4
|
(16)
|
(12)
|
(23)
|
74
|
(18)
|
28
|
(10)
|
61
|
(24)
|
79
|
(53)
|
24
|
(53)
|
142
|
(58)
|
87
|
(60)
|
106
|
34
|
211
|
(90)
|
(49)
|
(85)
|
192
|
122
|
205
|
72
|
380
|
|
| Cash from Operating Activities |
31
N/A
|
29
-7%
|
(12)
N/A
|
32
N/A
|
74
+136%
|
53
-29%
|
28
-47%
|
38
+35%
|
61
+62%
|
55
-11%
|
79
+44%
|
40
-49%
|
24
-39%
|
130
+438%
|
142
+9%
|
119
-16%
|
87
-27%
|
73
-16%
|
106
+46%
|
195
+84%
|
211
+8%
|
85
-60%
|
(49)
N/A
|
99
N/A
|
192
+95%
|
340
+77%
|
205
-40%
|
326
+59%
|
380
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(39)
|
0
|
(56)
|
0
|
(38)
|
0
|
(87)
|
0
|
(41)
|
0
|
(95)
|
0
|
(138)
|
0
|
(134)
|
0
|
(72)
|
0
|
(231)
|
0
|
(208)
|
0
|
(315)
|
0
|
(357)
|
0
|
(232)
|
0
|
|
| Other Items |
(14)
|
1
|
(46)
|
(5)
|
(49)
|
(4)
|
(60)
|
(27)
|
(126)
|
(7)
|
(82)
|
23
|
(35)
|
21
|
(144)
|
(7)
|
(77)
|
13
|
(87)
|
15
|
(249)
|
16
|
(223)
|
1
|
(363)
|
(20)
|
(388)
|
(14)
|
(196)
|
|
| Cash from Investing Activities |
(51)
N/A
|
(38)
+26%
|
(46)
-23%
|
(62)
-33%
|
(49)
+21%
|
(42)
+13%
|
(60)
-42%
|
(114)
-90%
|
(126)
-10%
|
(47)
+62%
|
(82)
-73%
|
(72)
+13%
|
(35)
+51%
|
(117)
-237%
|
(144)
-22%
|
(141)
+2%
|
(77)
+45%
|
(59)
+23%
|
(87)
-47%
|
(216)
-147%
|
(249)
-15%
|
(192)
+23%
|
(223)
-16%
|
(314)
-41%
|
(363)
-16%
|
(377)
-4%
|
(388)
-3%
|
(246)
+37%
|
(196)
+20%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
138
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
8
|
0
|
41
|
0
|
47
|
0
|
107
|
0
|
42
|
0
|
18
|
0
|
(38)
|
0
|
(36)
|
0
|
(26)
|
0
|
6
|
0
|
108
|
0
|
239
|
0
|
38
|
0
|
54
|
0
|
|
| Cash Paid for Dividends |
0
|
(5)
|
0
|
(6)
|
0
|
(6)
|
0
|
(9)
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
(8)
|
0
|
(8)
|
0
|
(8)
|
0
|
(8)
|
0
|
(8)
|
0
|
(8)
|
0
|
(9)
|
0
|
|
| Other |
(5)
|
(29)
|
85
|
3
|
(20)
|
(17)
|
47
|
(13)
|
51
|
(14)
|
14
|
1
|
25
|
(5)
|
(15)
|
(24)
|
43
|
(4)
|
(73)
|
(5)
|
37
|
(2)
|
277
|
(1)
|
190
|
6
|
162
|
5
|
(135)
|
|
| Cash from Financing Activities |
16
N/A
|
20
+20%
|
85
+333%
|
39
-55%
|
(20)
N/A
|
24
N/A
|
47
+97%
|
85
+80%
|
51
-40%
|
24
-54%
|
14
-39%
|
19
+32%
|
25
+33%
|
(14)
N/A
|
(15)
-8%
|
69
N/A
|
43
-38%
|
(38)
N/A
|
(73)
-90%
|
(7)
+91%
|
37
N/A
|
97
+166%
|
277
+185%
|
229
-17%
|
190
-17%
|
36
-81%
|
162
+351%
|
50
-69%
|
(135)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
3
|
0
|
(0)
|
0
|
2
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
|
| Net Change in Cash |
(3)
N/A
|
11
N/A
|
26
+138%
|
8
-68%
|
6
-28%
|
34
+469%
|
15
-56%
|
8
-48%
|
(14)
N/A
|
31
N/A
|
11
-63%
|
(10)
N/A
|
15
N/A
|
(1)
N/A
|
(17)
-1 637%
|
50
N/A
|
53
+7%
|
(25)
N/A
|
(54)
-116%
|
(28)
+49%
|
(1)
+97%
|
(10)
-897%
|
6
N/A
|
15
+164%
|
19
+23%
|
(0)
N/A
|
(21)
-4 283%
|
131
N/A
|
50
-62%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
31
N/A
|
(10)
N/A
|
(12)
-31%
|
(25)
-100%
|
74
N/A
|
15
-80%
|
28
+88%
|
(49)
N/A
|
61
N/A
|
14
-77%
|
79
+460%
|
(55)
N/A
|
24
N/A
|
(8)
N/A
|
142
N/A
|
(14)
N/A
|
87
N/A
|
1
-99%
|
106
+10 219%
|
(36)
N/A
|
211
N/A
|
(123)
N/A
|
(49)
+60%
|
(216)
-342%
|
192
N/A
|
(17)
N/A
|
205
N/A
|
93
-54%
|
380
+307%
|
|