Antelope Enterprise Holdings Ltd
NASDAQ:AEHL
Cash Flow Statement
Cash Flow Statement
Antelope Enterprise Holdings Ltd
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
27
|
27
|
26
|
26
|
31
|
40
|
51
|
64
|
45
|
47
|
51
|
55
|
62
|
66
|
69
|
69
|
52
|
36
|
19
|
5
|
(1)
|
(11)
|
(12)
|
(6)
|
(2)
|
10
|
14
|
12
|
(54)
|
(53)
|
(54)
|
(59)
|
(48)
|
(55)
|
(12)
|
(20)
|
(63)
|
(80)
|
(1)
|
11
|
(28)
|
(23)
|
(14)
|
(7)
|
(1)
|
8
|
(2)
|
(14)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
6
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
9
|
8
|
7
|
5
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
(1)
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
8
|
6
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
1
|
2
|
3
|
3
|
5
|
4
|
5
|
5
|
3
|
2
|
1
|
3
|
7
|
19
|
20
|
15
|
11
|
1
|
0
|
3
|
69
|
68
|
68
|
69
|
51
|
51
|
16
|
32
|
69
|
81
|
2
|
(11)
|
22
|
15
|
5
|
(1)
|
1
|
(6)
|
(1)
|
9
|
7
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
3
|
4
|
3
|
3
|
7
|
9
|
0
|
0
|
11
|
15
|
17
|
12
|
14
|
17
|
18
|
28
|
19
|
14
|
10
|
5
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(6)
|
(12)
|
(20)
|
(27)
|
(31)
|
(20)
|
(29)
|
(38)
|
(42)
|
(55)
|
(46)
|
(42)
|
(38)
|
(35)
|
(14)
|
7
|
(20)
|
(10)
|
(9)
|
(24)
|
(11)
|
(17)
|
(15)
|
(4)
|
(1)
|
(0)
|
(22)
|
(30)
|
(16)
|
(11)
|
0
|
(7)
|
(15)
|
(9)
|
(1)
|
(2)
|
(2)
|
4
|
5
|
6
|
6
|
(2)
|
(10)
|
(5)
|
(6)
|
(12)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-160%
|
(1)
-42%
|
22
N/A
|
22
+0%
|
23
+1%
|
23
+1%
|
23
+2%
|
26
+10%
|
31
+20%
|
41
+32%
|
30
-26%
|
26
-15%
|
21
-17%
|
22
+4%
|
19
-14%
|
33
+73%
|
41
+24%
|
46
+12%
|
30
-34%
|
34
+14%
|
38
+11%
|
(1)
N/A
|
8
N/A
|
11
+30%
|
(5)
N/A
|
9
N/A
|
4
-60%
|
8
+112%
|
21
+166%
|
26
+23%
|
26
+1%
|
2
-91%
|
(7)
N/A
|
2
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-275%
|
(1)
+17%
|
1
N/A
|
1
-17%
|
(0)
N/A
|
(0)
+87%
|
(1)
-1 682%
|
(1)
-57%
|
0
N/A
|
(2)
N/A
|
(9)
-294%
|
(9)
+6%
|
(10)
-19%
|
(15)
-53%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(17)
|
(30)
|
(33)
|
(58)
|
(55)
|
(62)
|
(68)
|
(43)
|
(31)
|
(13)
|
(3)
|
(9)
|
(13)
|
(12)
|
(16)
|
(10)
|
(6)
|
(4)
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
|
| Other Items |
1
|
2
|
3
|
0
|
(1)
|
(1)
|
(2)
|
(21)
|
(27)
|
(27)
|
(27)
|
(5)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(3)
|
(3)
|
2
|
2
|
0
|
0
|
(2)
|
5
|
5
|
5
|
7
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
3
|
4
|
2
|
|
| Cash from Investing Activities |
1
N/A
|
2
+92%
|
3
+36%
|
(1)
N/A
|
(2)
-70%
|
(2)
-43%
|
(3)
-26%
|
(22)
-666%
|
(28)
-25%
|
(43)
-55%
|
(56)
-30%
|
(38)
+34%
|
(57)
-52%
|
(53)
+6%
|
(61)
-14%
|
(67)
-10%
|
(42)
+37%
|
(31)
+28%
|
(13)
+57%
|
(3)
+78%
|
(9)
-206%
|
(13)
-43%
|
(11)
+13%
|
(21)
-89%
|
(15)
+30%
|
(9)
+39%
|
(8)
+15%
|
2
N/A
|
2
-10%
|
0
-94%
|
0
+11%
|
(28)
N/A
|
(22)
+24%
|
(22)
0%
|
(22)
0%
|
7
N/A
|
(1)
N/A
|
(1)
-10%
|
(0)
+97%
|
(0)
-1 030%
|
(0)
+97%
|
(0)
-2 100%
|
(0)
+93%
|
0
N/A
|
(0)
N/A
|
(0)
-942%
|
(2)
-658%
|
(2)
-4%
|
0
N/A
|
3
+3 132%
|
2
-22%
|
(3)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
7
|
6
|
0
|
1
|
8
|
8
|
6
|
14
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
3
|
5
|
4
|
2
|
1
|
5
|
15
|
14
|
7
|
(7)
|
(21)
|
(20)
|
(13)
|
(3)
|
1
|
6
|
4
|
1
|
3
|
(3)
|
(0)
|
(0)
|
(0)
|
(7)
|
(13)
|
(13)
|
(13)
|
(6)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
1
|
5
|
5
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
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
|
|
| Other |
(0)
|
(1)
|
(1)
|
(17)
|
(17)
|
(16)
|
(16)
|
11
|
0
|
10
|
10
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
(1)
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
(2)
|
(4)
|
(3)
|
(1)
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(1)
-5 027%
|
(2)
-177%
|
(17)
-964%
|
(17)
+0%
|
(16)
+3%
|
(15)
+5%
|
13
N/A
|
14
+4%
|
15
+8%
|
14
-5%
|
24
+69%
|
24
-2%
|
29
+21%
|
38
+34%
|
14
-64%
|
7
-47%
|
(7)
N/A
|
(21)
-215%
|
(20)
+7%
|
(13)
+32%
|
(3)
+77%
|
(1)
+64%
|
3
N/A
|
1
-60%
|
(0)
N/A
|
2
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(8)
N/A
|
(13)
-68%
|
(12)
+4%
|
(12)
-1%
|
(5)
+58%
|
0
N/A
|
1
+399%
|
2
+48%
|
2
+12%
|
(1)
N/A
|
(1)
-60%
|
1
N/A
|
0
-80%
|
4
+1 941%
|
4
-4%
|
(2)
N/A
|
0
N/A
|
8
+2 222%
|
6
-23%
|
11
+74%
|
19
+80%
|
|
| 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
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
0
-28%
|
(0)
N/A
|
5
N/A
|
4
-13%
|
4
+2%
|
5
+10%
|
14
+211%
|
12
-19%
|
2
-79%
|
(1)
N/A
|
17
N/A
|
(8)
N/A
|
(4)
+53%
|
(0)
+90%
|
(34)
-9 182%
|
(2)
+95%
|
4
N/A
|
12
+199%
|
7
-35%
|
12
+61%
|
22
+86%
|
(13)
N/A
|
(10)
+25%
|
(3)
+73%
|
(14)
-449%
|
4
N/A
|
5
+40%
|
10
+100%
|
20
+95%
|
26
+28%
|
(10)
N/A
|
(32)
-231%
|
(41)
-27%
|
(32)
+20%
|
(0)
+100%
|
(0)
-690%
|
0
N/A
|
1
+174%
|
1
+12%
|
0
-51%
|
(0)
N/A
|
1
N/A
|
1
+5%
|
3
+434%
|
2
-25%
|
(3)
N/A
|
(4)
-28%
|
(2)
+49%
|
(0)
+96%
|
2
N/A
|
1
-73%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-160%
|
(1)
-42%
|
21
N/A
|
21
+0%
|
22
+1%
|
22
+1%
|
22
+2%
|
25
+11%
|
14
-43%
|
11
-23%
|
(3)
N/A
|
(32)
-1 105%
|
(33)
-4%
|
(40)
-20%
|
(49)
-23%
|
(10)
+79%
|
10
N/A
|
33
+220%
|
27
-17%
|
25
-7%
|
25
0%
|
(13)
N/A
|
(7)
+42%
|
1
N/A
|
(11)
N/A
|
5
N/A
|
4
-27%
|
8
+112%
|
21
+166%
|
26
+23%
|
(0)
N/A
|
2
N/A
|
(7)
N/A
|
2
N/A
|
(1)
N/A
|
(1)
+45%
|
(1)
-58%
|
(1)
-2%
|
(1)
+19%
|
1
N/A
|
1
-17%
|
(0)
N/A
|
(0)
+85%
|
(1)
-1 494%
|
(1)
-76%
|
0
N/A
|
(2)
N/A
|
(9)
-296%
|
(9)
+6%
|
(12)
-39%
|
(20)
-65%
|
|