Wing Yip Food Holdings Group Ltd
KOSDAQ:900340
Cash Flow Statement
Cash Flow Statement
Wing Yip Food Holdings Group Ltd
| Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
158
|
198
|
167
|
154
|
139
|
125
|
96
|
82
|
79
|
79
|
99
|
111
|
124
|
153
|
128
|
127
|
123
|
95
|
101
|
79
|
110
|
112
|
138
|
164
|
98
|
82
|
67
|
56
|
38
|
|
| Depreciation & Amortization |
12
|
14
|
12
|
12
|
16
|
18
|
25
|
27
|
26
|
27
|
23
|
23
|
23
|
23
|
23
|
24
|
25
|
27
|
29
|
31
|
33
|
35
|
35
|
43
|
35
|
36
|
40
|
44
|
49
|
|
| Other Non-Cash Items |
15
|
15
|
(0)
|
(0)
|
1
|
1
|
14
|
14
|
(4)
|
4
|
1
|
2
|
6
|
(4)
|
(5)
|
(5)
|
8
|
10
|
10
|
24
|
15
|
19
|
7
|
9
|
7
|
10
|
15
|
16
|
16
|
|
| Cash Taxes Paid |
40
|
52
|
47
|
44
|
41
|
38
|
35
|
32
|
24
|
18
|
15
|
15
|
17
|
20
|
25
|
21
|
20
|
18
|
14
|
15
|
21
|
37
|
39
|
45
|
18
|
1
|
0
|
(4)
|
6
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
7
|
7
|
9
|
7
|
9
|
9
|
9
|
9
|
|
| Change in Working Capital |
(49)
|
(60)
|
(28)
|
(67)
|
(89)
|
(99)
|
(78)
|
(66)
|
1
|
(26)
|
2
|
42
|
(2)
|
38
|
3
|
(12)
|
5
|
(2)
|
(62)
|
(37)
|
(52)
|
(28)
|
(56)
|
(9)
|
20
|
(19)
|
(20)
|
(5)
|
(17)
|
|
| Cash from Operating Activities |
136
N/A
|
167
+23%
|
150
-10%
|
99
-34%
|
67
-32%
|
45
-32%
|
56
+25%
|
57
+2%
|
103
+79%
|
83
-19%
|
124
+49%
|
177
+43%
|
152
-14%
|
211
+39%
|
149
-29%
|
133
-11%
|
161
+21%
|
130
-19%
|
77
-40%
|
97
+26%
|
106
+9%
|
138
+29%
|
124
-10%
|
207
+67%
|
160
-23%
|
109
-32%
|
102
-6%
|
111
+8%
|
85
-23%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(22)
|
(21)
|
(9)
|
(10)
|
(16)
|
(26)
|
(21)
|
(21)
|
(26)
|
(22)
|
(194)
|
(230)
|
(275)
|
(300)
|
(172)
|
(137)
|
(87)
|
(75)
|
(138)
|
0
|
(113)
|
(9)
|
(9)
|
(9)
|
(6)
|
(141)
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(2)
|
3
|
|
| Cash from Investing Activities |
(22)
N/A
|
(21)
+1%
|
(9)
+57%
|
(10)
-5%
|
(17)
-76%
|
(28)
-60%
|
(22)
+21%
|
(22)
+0%
|
(26)
-18%
|
(22)
+16%
|
(195)
-807%
|
(230)
-18%
|
(275)
-20%
|
(300)
-9%
|
(171)
+43%
|
(136)
+20%
|
(87)
+36%
|
(75)
+14%
|
(138)
-83%
|
(137)
+0%
|
(112)
+18%
|
(8)
+92%
|
(8)
0%
|
(15)
-77%
|
(12)
+18%
|
(148)
-1 108%
|
(148)
0%
|
(143)
+3%
|
(138)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
56
|
56
|
56
|
|
| Net Issuance of Debt |
13
|
13
|
10
|
10
|
(2)
|
(3)
|
(3)
|
26
|
32
|
47
|
32
|
17
|
19
|
(6)
|
19
|
12
|
4
|
33
|
35
|
39
|
65
|
50
|
42
|
33
|
(10)
|
(13)
|
13
|
6
|
32
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
1
|
1
|
1
|
0
|
0
|
0
|
5
|
0
|
9
|
9
|
6
|
0
|
4
|
6
|
5
|
0
|
3
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
14
N/A
|
14
+1%
|
132
+850%
|
133
+0%
|
108
-18%
|
107
-1%
|
(10)
N/A
|
20
N/A
|
38
+94%
|
54
+41%
|
36
-33%
|
20
-44%
|
20
0%
|
(3)
N/A
|
20
N/A
|
14
-32%
|
7
-48%
|
34
+370%
|
36
+6%
|
39
+10%
|
65
+66%
|
52
-21%
|
43
-17%
|
35
-19%
|
(9)
N/A
|
34
N/A
|
70
+102%
|
63
-9%
|
89
+41%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
128
N/A
|
160
+25%
|
272
+71%
|
221
-19%
|
157
-29%
|
125
-21%
|
25
-80%
|
55
+122%
|
115
+108%
|
116
+1%
|
(35)
N/A
|
(33)
+6%
|
(104)
-215%
|
(92)
+11%
|
(2)
+98%
|
11
N/A
|
81
+650%
|
89
+9%
|
(24)
N/A
|
(0)
+99%
|
59
N/A
|
181
+206%
|
158
-13%
|
226
+43%
|
138
-39%
|
(4)
N/A
|
24
N/A
|
31
+26%
|
36
+18%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
114
N/A
|
146
+28%
|
141
-3%
|
89
-37%
|
51
-43%
|
19
-63%
|
36
+89%
|
37
+3%
|
77
+108%
|
62
-20%
|
(70)
N/A
|
(53)
+25%
|
(124)
-135%
|
(89)
+28%
|
(23)
+74%
|
(4)
+84%
|
74
N/A
|
55
-26%
|
(60)
N/A
|
97
N/A
|
(6)
N/A
|
129
N/A
|
115
-11%
|
198
+72%
|
154
-22%
|
(32)
N/A
|
102
N/A
|
111
+8%
|
85
-23%
|
|