Nongfu Spring Co Ltd
HKEX:9633
Cash Flow Statement
Cash Flow Statement
Nongfu Spring Co Ltd
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
6 986
|
8 518
|
9 354
|
10 097
|
11 050
|
12 505
|
|
Depreciation & Amortization |
1 925
|
1 990
|
2 378
|
2 491
|
2 487
|
2 665
|
|
Other Non-Cash Items |
126
|
73
|
(179)
|
(485)
|
(833)
|
(1 021)
|
|
Cash Taxes Paid |
1 386
|
2 034
|
2 035
|
2 212
|
2 308
|
2 705
|
|
Cash Interest Paid |
79
|
74
|
53
|
51
|
76
|
83
|
|
Change in Working Capital |
(609)
|
(71)
|
(153)
|
(1 311)
|
(663)
|
(94)
|
|
Cash from Operating Activities |
8 429
N/A
|
10 510
+25%
|
11 400
+8%
|
10 793
-5%
|
12 042
+12%
|
14 056
+17%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(2 279)
|
(2 086)
|
(2 488)
|
(3 327)
|
(4 352)
|
(4 176)
|
|
Other Items |
(2 377)
|
(6 585)
|
(2 828)
|
(5 002)
|
(5 074)
|
(10 172)
|
|
Cash from Investing Activities |
(4 657)
N/A
|
(8 671)
-86%
|
(5 316)
+39%
|
(8 330)
-57%
|
(9 426)
-13%
|
(14 349)
-52%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
8 543
|
0
|
0
|
(154)
|
(154)
|
0
|
|
Net Issuance of Debt |
1 382
|
(542)
|
18
|
991
|
(157)
|
997
|
|
Cash Paid for Dividends |
(7 980)
|
(7 800)
|
(1 912)
|
0
|
(5 059)
|
0
|
|
Other |
(229)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
1 716
N/A
|
(28)
N/A
|
(1 893)
-6 612%
|
(1 075)
+43%
|
(5 370)
-400%
|
(4 062)
+24%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
(215)
|
(258)
|
(59)
|
28
|
388
|
344
|
|
Net Change in Cash |
5 273
N/A
|
1 553
-71%
|
4 132
+166%
|
1 416
-66%
|
(2 367)
N/A
|
(4 012)
-69%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
6 150
N/A
|
8 424
+37%
|
8 912
+6%
|
7 465
-16%
|
7 689
+3%
|
9 880
+28%
|