China Natural Resources Inc
NASDAQ:CHNR
Cash Flow Statement
Cash Flow Statement
China Natural Resources Inc
| Mar-1995 | Jun-1995 | Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11
|
11
|
9
|
19
|
21
|
24
|
35
|
36
|
37
|
33
|
26
|
18
|
9
|
5
|
(5)
|
(53)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
42
|
44
|
0
|
0
|
73
|
0
|
24
|
0
|
79
|
0
|
47
|
0
|
568
|
0
|
(66)
|
(81)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(49)
|
0
|
24
|
3
|
(53)
|
(5)
|
(16)
|
3
|
(11)
|
(12)
|
(3)
|
(4)
|
|
| Depreciation & Amortization |
2
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
3
|
0
|
5
|
0
|
15
|
0
|
19
|
0
|
13
|
0
|
17
|
19
|
0
|
28
|
0
|
9
|
0
|
3
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
2
|
0
|
3
|
0
|
3
|
0
|
2
|
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
|
(1)
|
0
|
(1)
|
0
|
5
|
0
|
3
|
(27)
|
0
|
(55)
|
0
|
2
|
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
|
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
|
39
|
0
|
26
|
0
|
26
|
0
|
26
|
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 Non-Cash Items |
12
|
12
|
13
|
17
|
19
|
23
|
27
|
35
|
36
|
33
|
34
|
29
|
23
|
19
|
10
|
50
|
56
|
57
|
27
|
(52)
|
(66)
|
11
|
15
|
3
|
54
|
(35)
|
(74)
|
72
|
(30)
|
(33)
|
27
|
53
|
(5)
|
8
|
11
|
25
|
3
|
(0)
|
(1)
|
1
|
(0)
|
89
|
116
|
14
|
82
|
42
|
(29)
|
(69)
|
172
|
(63)
|
(101)
|
(622)
|
(73)
|
1
|
2
|
0
|
(150)
|
0
|
(26)
|
(21)
|
(25)
|
(13)
|
(14)
|
(10)
|
0
|
0
|
51
|
0
|
(31)
|
0
|
38
|
0
|
12
|
0
|
10
|
0
|
(4)
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
5
|
5
|
5
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
15
|
0
|
10
|
0
|
20
|
0
|
1
|
0
|
7
|
0
|
13
|
10
|
0
|
9
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Interest Paid |
25
|
25
|
25
|
50
|
78
|
63
|
70
|
28
|
1
|
19
|
12
|
2
|
2
|
(1)
|
(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
|
3
|
0
|
8
|
0
|
18
|
0
|
54
|
87
|
0
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
4
|
4
|
4
|
4
|
2
|
0
|
0
|
0
|
|
| Change in Working Capital |
32
|
(108)
|
(111)
|
(158)
|
(208)
|
(85)
|
(118)
|
58
|
41
|
(72)
|
16
|
(52)
|
(116)
|
29
|
10
|
37
|
0
|
34
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
14
|
0
|
(7)
|
0
|
45
|
0
|
(114)
|
0
|
65
|
0
|
(17)
|
7
|
(126)
|
28
|
(30)
|
(45)
|
0
|
(6)
|
0
|
(2)
|
0
|
(1)
|
(4)
|
(36)
|
(34)
|
(42)
|
0
|
(0)
|
0
|
(11)
|
0
|
13
|
0
|
(1)
|
0
|
|
| Cash from Operating Activities |
57
N/A
|
(83)
N/A
|
(87)
-4%
|
(119)
-37%
|
(165)
-39%
|
(35)
+79%
|
(54)
-56%
|
130
N/A
|
116
-11%
|
(5)
N/A
|
78
N/A
|
(3)
N/A
|
(82)
-2 450%
|
54
N/A
|
16
-71%
|
35
+123%
|
118
+234%
|
42
-64%
|
(7)
N/A
|
(42)
-522%
|
(56)
-34%
|
6
N/A
|
25
+317%
|
3
-90%
|
54
+1 977%
|
(35)
N/A
|
(74)
-111%
|
12
N/A
|
(30)
N/A
|
(33)
-10%
|
27
N/A
|
(5)
N/A
|
(5)
+15%
|
8
N/A
|
11
+35%
|
5
-60%
|
3
-42%
|
(0)
N/A
|
(1)
-250%
|
44
N/A
|
45
+3%
|
89
+98%
|
116
+30%
|
103
-11%
|
82
-21%
|
63
-23%
|
(29)
N/A
|
69
N/A
|
172
+149%
|
(113)
N/A
|
(101)
+11%
|
29
N/A
|
(73)
N/A
|
(62)
+15%
|
(81)
-30%
|
(214)
-164%
|
(150)
+30%
|
(30)
+80%
|
(60)
-101%
|
(21)
+65%
|
(28)
-34%
|
(16)
+43%
|
(15)
+9%
|
(11)
+28%
|
(8)
+29%
|
(5)
+29%
|
(30)
-472%
|
(29)
+4%
|
(47)
-60%
|
(43)
+8%
|
(12)
+72%
|
(19)
-59%
|
(13)
+33%
|
(5)
+59%
|
13
N/A
|
(2)
N/A
|
(7)
-292%
|
0
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
3
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(6)
|
(8)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(6)
|
(7)
|
(5)
|
(2)
|
(4)
|
(10)
|
(5)
|
(82)
|
(32)
|
(42)
|
(245)
|
(374)
|
(335)
|
(350)
|
0
|
(288)
|
(291)
|
(54)
|
(2)
|
(5)
|
(7)
|
(5)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Items |
6
|
7
|
13
|
0
|
1
|
(2)
|
(2)
|
(69)
|
(68)
|
(68)
|
(68)
|
(0)
|
(2)
|
(2)
|
(2)
|
(29)
|
(73)
|
(74)
|
(69)
|
(45)
|
2
|
3
|
(2)
|
1
|
(2)
|
(38)
|
1
|
(52)
|
(53)
|
(7)
|
(44)
|
12
|
14
|
4
|
2
|
0
|
1
|
3
|
3
|
(33)
|
(21)
|
(32)
|
(31)
|
17
|
18
|
(52)
|
(159)
|
(98)
|
38
|
(58)
|
(71)
|
(128)
|
(161)
|
(160)
|
(15)
|
(136)
|
(8)
|
112
|
15
|
0
|
0
|
1
|
8
|
16
|
9
|
0
|
(2)
|
0
|
(5)
|
49
|
53
|
(0)
|
7
|
6
|
(1)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
11
N/A
|
9
-16%
|
(4)
N/A
|
(4)
+15%
|
(3)
+29%
|
(3)
-20%
|
(72)
-2 300%
|
(71)
+2%
|
(71)
0%
|
(71)
0%
|
(3)
+96%
|
(4)
-25%
|
(3)
+30%
|
(2)
+21%
|
(30)
-1 255%
|
(74)
-147%
|
(78)
-6%
|
(74)
+4%
|
(51)
+31%
|
(6)
+88%
|
(1)
+77%
|
(6)
-350%
|
(5)
+14%
|
(6)
-19%
|
(43)
-577%
|
(3)
+94%
|
(52)
-1 833%
|
(54)
-3%
|
(8)
+86%
|
(45)
-497%
|
12
N/A
|
14
+13%
|
4
-74%
|
2
-40%
|
0
N/A
|
0
N/A
|
3
+833%
|
3
N/A
|
(35)
N/A
|
(24)
+32%
|
(37)
-58%
|
(38)
-1%
|
12
N/A
|
15
+26%
|
(57)
N/A
|
(169)
-199%
|
(103)
+39%
|
(44)
+57%
|
(90)
-103%
|
(113)
-26%
|
(373)
-229%
|
(535)
-44%
|
(495)
+8%
|
(365)
+26%
|
(486)
-33%
|
(297)
+39%
|
(179)
+40%
|
(40)
+78%
|
(2)
+96%
|
(5)
-188%
|
(6)
-27%
|
3
N/A
|
15
+428%
|
9
-39%
|
0
N/A
|
(3)
N/A
|
(3)
N/A
|
(5)
-108%
|
48
N/A
|
53
+11%
|
(0)
N/A
|
7
N/A
|
6
-15%
|
(1)
N/A
|
(0)
+99%
|
0
N/A
|
0
+400%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
10
|
56
|
55
|
84
|
87
|
41
|
42
|
13
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
354
|
411
|
75
|
64
|
46
|
69
|
69
|
24
|
140
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
42
|
42
|
0
|
0
|
0
|
0
|
20
|
18
|
(2)
|
|
| Net Issuance of Debt |
(23)
|
8
|
29
|
101
|
133
|
8
|
(11)
|
(107)
|
(97)
|
(9)
|
(9)
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(5)
|
(9)
|
90
|
329
|
314
|
319
|
379
|
260
|
273
|
1 017
|
890
|
147
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
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
|
|
| Other |
43
|
51
|
59
|
0
|
6
|
1
|
2
|
36
|
36
|
36
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
(1)
|
2
|
3
|
0
|
5
|
11
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(1)
|
0
|
0
|
(375)
|
(375)
|
(107)
|
(304)
|
(114)
|
205
|
167
|
248
|
(155)
|
(428)
|
(32)
|
(111)
|
2
|
6
|
11
|
13
|
(12)
|
(14)
|
3
|
44
|
45
|
50
|
(14)
|
(79)
|
(20)
|
(22)
|
(19)
|
(37)
|
(41)
|
(3)
|
4
|
|
| Cash from Financing Activities |
21
N/A
|
58
+178%
|
88
+51%
|
111
+26%
|
195
+76%
|
64
-67%
|
74
+16%
|
16
-78%
|
(20)
N/A
|
69
N/A
|
40
-42%
|
0
N/A
|
5
N/A
|
5
-6%
|
4
-19%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
2
N/A
|
1
-67%
|
0
-33%
|
(1)
N/A
|
2
N/A
|
3
+75%
|
0
N/A
|
8
N/A
|
11
+43%
|
0
N/A
|
0
N/A
|
8
N/A
|
(11)
N/A
|
0
N/A
|
0
N/A
|
(5)
N/A
|
4
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
(18)
N/A
|
(18)
N/A
|
(19)
-6%
|
354
N/A
|
407
+15%
|
(309)
N/A
|
(221)
+29%
|
269
N/A
|
79
-70%
|
275
+246%
|
608
+122%
|
567
-7%
|
521
-8%
|
862
+65%
|
462
-46%
|
115
-75%
|
(76)
N/A
|
2
N/A
|
6
+155%
|
11
+104%
|
13
+11%
|
(12)
N/A
|
(14)
-20%
|
3
N/A
|
43
+1 612%
|
43
+1%
|
49
+12%
|
26
-46%
|
(39)
N/A
|
(21)
+45%
|
(23)
-8%
|
(21)
+10%
|
(38)
-85%
|
(21)
+46%
|
15
N/A
|
1
-91%
|
|
| 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
|
(1)
|
(2)
|
(13)
|
(33)
|
(20)
|
1
|
(0)
|
(1)
|
10
|
10
|
(0)
|
0
|
(0)
|
(3)
|
(2)
|
1
|
1
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
2
|
1
|
(1)
|
(1)
|
(9)
|
(10)
|
|
| Net Change in Cash |
74
N/A
|
(14)
N/A
|
10
N/A
|
(12)
N/A
|
27
N/A
|
27
+2%
|
17
-36%
|
74
+328%
|
25
-66%
|
(7)
N/A
|
47
N/A
|
(6)
N/A
|
(81)
-1 159%
|
56
N/A
|
18
-69%
|
5
-73%
|
44
+834%
|
(37)
N/A
|
(81)
-122%
|
(91)
-12%
|
(61)
+33%
|
5
N/A
|
17
+248%
|
(1)
N/A
|
50
N/A
|
(76)
N/A
|
(69)
+9%
|
(29)
+58%
|
(72)
-147%
|
(29)
+60%
|
(10)
+66%
|
(5)
+55%
|
(2)
+51%
|
1
N/A
|
9
+1 333%
|
8
-5%
|
7
-21%
|
6
-5%
|
3
-45%
|
9
+168%
|
22
+136%
|
53
+145%
|
60
+14%
|
96
+59%
|
76
-21%
|
347
+358%
|
175
-49%
|
(363)
N/A
|
(92)
+75%
|
66
N/A
|
(136)
N/A
|
(60)
+56%
|
9
N/A
|
10
+8%
|
74
+644%
|
162
+118%
|
13
-92%
|
(97)
N/A
|
(175)
-82%
|
(20)
+89%
|
(26)
-31%
|
(10)
+60%
|
(0)
+97%
|
(7)
-2 367%
|
(12)
-62%
|
(3)
+75%
|
10
N/A
|
12
+19%
|
(3)
N/A
|
33
N/A
|
2
-95%
|
(41)
N/A
|
(27)
+35%
|
(19)
+30%
|
(27)
-45%
|
(24)
+12%
|
(2)
+93%
|
(8)
-382%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
48
N/A
|
(80)
N/A
|
(91)
-14%
|
(123)
-35%
|
(169)
-37%
|
(35)
+79%
|
(56)
-57%
|
127
N/A
|
113
-11%
|
(8)
N/A
|
75
N/A
|
(6)
N/A
|
(84)
-1 277%
|
53
N/A
|
15
-71%
|
34
+123%
|
118
+243%
|
38
-68%
|
(12)
N/A
|
(48)
-286%
|
(64)
-33%
|
2
N/A
|
21
+905%
|
(4)
N/A
|
49
N/A
|
(41)
N/A
|
(78)
-93%
|
11
N/A
|
(31)
N/A
|
(34)
-10%
|
26
N/A
|
(5)
N/A
|
(5)
+15%
|
8
N/A
|
11
+36%
|
4
-61%
|
3
-38%
|
(0)
N/A
|
(1)
-333%
|
42
N/A
|
43
+2%
|
83
+94%
|
109
+31%
|
98
-10%
|
79
-19%
|
58
-26%
|
(39)
N/A
|
64
N/A
|
90
+39%
|
(146)
N/A
|
(143)
+2%
|
(216)
-51%
|
(448)
-107%
|
(397)
+11%
|
(431)
-9%
|
(214)
+50%
|
(438)
-105%
|
(321)
+27%
|
(114)
+64%
|
(23)
+80%
|
(33)
-46%
|
(23)
+30%
|
(20)
+16%
|
(12)
+42%
|
(8)
+35%
|
(5)
+29%
|
(31)
-483%
|
(30)
+4%
|
(47)
-58%
|
(43)
+8%
|
(12)
+72%
|
(19)
-59%
|
(13)
+33%
|
(5)
+59%
|
13
N/A
|
(2)
N/A
|
(7)
-290%
|
0
N/A
|
|