China Nonferrous Gold Ltd
LSE:CNG
Cash Flow Statement
Cash Flow Statement
China Nonferrous Gold Ltd
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(5)
|
(16)
|
(15)
|
(6)
|
(8)
|
(6)
|
(15)
|
(15)
|
(6)
|
(4)
|
(10)
|
(21)
|
(19)
|
(5)
|
1
|
(1)
|
(0)
|
(1)
|
(288)
|
(295)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(1)
|
0
|
0
|
0
|
5
|
8
|
6
|
11
|
13
|
9
|
8
|
9
|
19
|
16
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
10
|
10
|
(0)
|
(0)
|
2
|
17
|
11
|
(5)
|
(1)
|
9
|
21
|
20
|
17
|
14
|
15
|
13
|
13
|
280
|
286
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
0
|
11
|
11
|
12
|
12
|
12
|
19
|
15
|
20
|
5
|
(5)
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
|
| Change in Working Capital |
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
1
|
1
|
(1)
|
7
|
9
|
51
|
40
|
50
|
104
|
5
|
(37)
|
0
|
(3)
|
9
|
17
|
(4)
|
(12)
|
(5)
|
(6)
|
(5)
|
(7)
|
(6)
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+12%
|
(0)
+91%
|
(1)
-510%
|
(2)
-167%
|
(2)
-2%
|
(1)
+14%
|
(3)
-104%
|
(4)
-22%
|
(1)
+73%
|
(1)
+14%
|
(5)
-493%
|
2
N/A
|
4
+143%
|
45
+1 040%
|
35
-22%
|
44
+25%
|
97
+120%
|
0
-100%
|
(36)
N/A
|
(4)
+88%
|
(15)
-248%
|
4
N/A
|
20
+470%
|
4
-82%
|
(5)
N/A
|
17
N/A
|
21
+25%
|
18
-18%
|
14
-21%
|
15
+8%
|
9
-41%
|
4
-55%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(11)
|
(9)
|
(6)
|
(17)
|
(24)
|
(73)
|
(81)
|
(114)
|
(133)
|
(67)
|
(42)
|
(9)
|
(18)
|
(48)
|
(32)
|
(6)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(2)
|
(8)
|
(6)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(18)
|
(28)
|
(15)
|
(5)
|
11
|
12
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-30%
|
(3)
-10%
|
(2)
+37%
|
(2)
+24%
|
(2)
-39%
|
(3)
-15%
|
(3)
-21%
|
(6)
-85%
|
(11)
-86%
|
(9)
+19%
|
(7)
+23%
|
(18)
-166%
|
(25)
-37%
|
(91)
-260%
|
(109)
-20%
|
(129)
-18%
|
(139)
-8%
|
(55)
+60%
|
(30)
+45%
|
(9)
+70%
|
(18)
-90%
|
(47)
-171%
|
(31)
+35%
|
(6)
+82%
|
(1)
+74%
|
(2)
-22%
|
(0)
+82%
|
(0)
+41%
|
(1)
-421%
|
(2)
-93%
|
(8)
-300%
|
(6)
+17%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
2
|
3
|
4
|
5
|
19
|
18
|
4
|
6
|
27
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
1
|
1
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
10
|
59
|
85
|
80
|
149
|
77
|
(29)
|
25
|
112
|
55
|
(15)
|
10
|
5
|
5
|
(36)
|
(4)
|
(29)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(19)
|
(15)
|
(20)
|
(5)
|
5
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Cash from Financing Activities |
3
N/A
|
4
+37%
|
2
-35%
|
2
+1%
|
5
+91%
|
5
+15%
|
19
+251%
|
18
-6%
|
4
-77%
|
6
+53%
|
25
+301%
|
22
-11%
|
(1)
N/A
|
9
N/A
|
55
+489%
|
81
+47%
|
69
-15%
|
138
+100%
|
65
-53%
|
(41)
N/A
|
13
N/A
|
92
+616%
|
40
-56%
|
(35)
N/A
|
5
N/A
|
10
+107%
|
1
-93%
|
(38)
N/A
|
(7)
+82%
|
(33)
-360%
|
(3)
+89%
|
(4)
-21%
|
(6)
-41%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+46%
|
(1)
-131%
|
(0)
+70%
|
1
N/A
|
1
+1%
|
15
+962%
|
12
-21%
|
(6)
N/A
|
(6)
-7%
|
15
N/A
|
10
-33%
|
(17)
N/A
|
(12)
+32%
|
10
N/A
|
8
-21%
|
(16)
N/A
|
96
N/A
|
10
-89%
|
(108)
N/A
|
(0)
+100%
|
60
N/A
|
(4)
N/A
|
(46)
-1 135%
|
3
N/A
|
3
+23%
|
16
+373%
|
(17)
N/A
|
9
N/A
|
(20)
N/A
|
10
N/A
|
(3)
N/A
|
(8)
-179%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-15%
|
(4)
+16%
|
(3)
+22%
|
(3)
-18%
|
(4)
-21%
|
(4)
-3%
|
(6)
-51%
|
(10)
-55%
|
(12)
-26%
|
(9)
+23%
|
(12)
-22%
|
(15)
-35%
|
(20)
-29%
|
(27)
-37%
|
(45)
-66%
|
(70)
-54%
|
(36)
+48%
|
(66)
-82%
|
(78)
-17%
|
(13)
+83%
|
(33)
-144%
|
(45)
-37%
|
(11)
+75%
|
(2)
+80%
|
(6)
-190%
|
15
N/A
|
21
+38%
|
17
-17%
|
13
-25%
|
13
+1%
|
1
-91%
|
(2)
N/A
|
|