Zhongxin Fruit and Juice Ltd
SGX:5EG
Cash Flow Statement
Cash Flow Statement
Zhongxin Fruit and Juice Ltd
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
(98)
|
(44)
|
75
|
89
|
12
|
2
|
(61)
|
(85)
|
(81)
|
(38)
|
16
|
16
|
1
|
11
|
11
|
2
|
6
|
2
|
(7)
|
3
|
3
|
5
|
11
|
4
|
7
|
4
|
(4)
|
(4)
|
35
|
48
|
16
|
7
|
8
|
3
|
22
|
30
|
23
|
|
| Depreciation & Amortization |
16
|
15
|
11
|
9
|
7
|
15
|
12
|
11
|
12
|
8
|
2
|
5
|
3
|
5
|
5
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
23
|
13
|
(71)
|
(74)
|
(4)
|
4
|
27
|
34
|
21
|
10
|
(9)
|
(5)
|
11
|
7
|
5
|
5
|
(8)
|
(9)
|
1
|
(0)
|
3
|
3
|
4
|
7
|
0
|
(2)
|
5
|
8
|
1
|
(2)
|
(1)
|
1
|
0
|
2
|
(2)
|
(4)
|
(5)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
21
|
20
|
12
|
4
|
3
|
5
|
5
|
8
|
7
|
7
|
0
|
2
|
6
|
7
|
6
|
7
|
4
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
|
| Change in Working Capital |
165
|
(52)
|
(76)
|
(44)
|
(9)
|
(34)
|
(3)
|
28
|
30
|
14
|
(22)
|
(49)
|
(126)
|
(53)
|
4
|
13
|
61
|
23
|
12
|
0
|
(16)
|
(8)
|
7
|
(12)
|
(50)
|
(53)
|
(32)
|
7
|
(1)
|
7
|
(9)
|
(23)
|
(5)
|
8
|
(84)
|
(84)
|
(12)
|
|
| Cash from Operating Activities |
106
N/A
|
(67)
N/A
|
(61)
+10%
|
(21)
+66%
|
6
N/A
|
(14)
N/A
|
(25)
-79%
|
(13)
+49%
|
(20)
-54%
|
(6)
+69%
|
(13)
-108%
|
(33)
-166%
|
(111)
-232%
|
(31)
+72%
|
25
N/A
|
22
-11%
|
61
+174%
|
18
-71%
|
7
-60%
|
4
-41%
|
(10)
N/A
|
1
N/A
|
23
+1 615%
|
(0)
N/A
|
(41)
-11 476%
|
(49)
-19%
|
(29)
+41%
|
12
N/A
|
36
+200%
|
54
+48%
|
7
-88%
|
(15)
N/A
|
5
N/A
|
14
+188%
|
(62)
N/A
|
(57)
+9%
|
7
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(28)
|
(68)
|
(70)
|
(15)
|
(33)
|
(17)
|
(2)
|
(3)
|
(6)
|
(0)
|
(3)
|
(6)
|
(4)
|
(4)
|
(3)
|
(0)
|
(2)
|
(4)
|
(3)
|
(8)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(4)
|
(3)
|
(1)
|
|
| Other Items |
2
|
42
|
51
|
10
|
1
|
(3)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
2
|
3
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(30)
N/A
|
15
N/A
|
(18)
N/A
|
(60)
-243%
|
(15)
+75%
|
(36)
-143%
|
(21)
+43%
|
(2)
+92%
|
(3)
-100%
|
(6)
-94%
|
(0)
+98%
|
(3)
-3 100%
|
(6)
-97%
|
(4)
+40%
|
(3)
+11%
|
0
N/A
|
3
+614%
|
(2)
N/A
|
(3)
-60%
|
(3)
+12%
|
(7)
-155%
|
(6)
+13%
|
(2)
+69%
|
(1)
+73%
|
2
N/A
|
3
+64%
|
0
-98%
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
(3)
-129%
|
(1)
+71%
|
(0)
+55%
|
(2)
-431%
|
(4)
-97%
|
(3)
+36%
|
(1)
+53%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
0
|
17
|
17
|
25
|
0
|
0
|
0
|
0
|
47
|
47
|
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 Issuance of Debt |
(84)
|
6
|
79
|
75
|
(5)
|
30
|
19
|
(9)
|
(20)
|
(0)
|
(4)
|
(6)
|
94
|
39
|
(15)
|
(16)
|
(62)
|
(16)
|
1
|
7
|
21
|
7
|
(21)
|
(0)
|
48
|
55
|
48
|
(10)
|
(54)
|
(50)
|
(3)
|
30
|
(0)
|
8
|
68
|
44
|
(0)
|
|
| Other |
10
|
30
|
(12)
|
(7)
|
(3)
|
(5)
|
22
|
20
|
37
|
11
|
(1)
|
(2)
|
(6)
|
(3)
|
(4)
|
(7)
|
(4)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(74)
N/A
|
36
N/A
|
67
+85%
|
84
+26%
|
8
-90%
|
50
+494%
|
49
-1%
|
11
-77%
|
17
+47%
|
11
-33%
|
42
+275%
|
39
-7%
|
88
+125%
|
36
-59%
|
(19)
N/A
|
(23)
-24%
|
(66)
-186%
|
(17)
+74%
|
(2)
+90%
|
3
N/A
|
18
+440%
|
5
-75%
|
(24)
N/A
|
(3)
+87%
|
44
N/A
|
51
+16%
|
44
-14%
|
(14)
N/A
|
(57)
-324%
|
(54)
+6%
|
(6)
+88%
|
26
N/A
|
(3)
N/A
|
5
N/A
|
65
+1 176%
|
40
-39%
|
(4)
N/A
|
|
| 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
|
|
| Net Change in Cash |
2
N/A
|
(17)
N/A
|
(12)
+31%
|
4
N/A
|
(0)
N/A
|
(0)
N/A
|
4
N/A
|
(3)
N/A
|
(6)
-103%
|
(1)
+83%
|
29
N/A
|
3
-91%
|
(29)
N/A
|
1
N/A
|
3
+210%
|
(0)
N/A
|
(2)
-560%
|
(2)
+3%
|
2
N/A
|
5
+125%
|
1
-74%
|
(0)
N/A
|
(3)
-720%
|
(4)
-50%
|
4
N/A
|
5
+9%
|
16
+217%
|
(2)
N/A
|
(19)
-692%
|
(1)
+93%
|
(3)
-106%
|
11
N/A
|
1
-87%
|
17
+1 094%
|
(2)
N/A
|
(20)
-1 165%
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
74
N/A
|
(95)
N/A
|
(129)
-36%
|
(91)
+30%
|
(9)
+90%
|
(47)
-411%
|
(42)
+11%
|
(14)
+66%
|
(23)
-59%
|
(12)
+46%
|
(13)
-2%
|
(37)
-190%
|
(117)
-220%
|
(35)
+70%
|
22
N/A
|
20
-9%
|
61
+211%
|
16
-74%
|
3
-79%
|
1
-78%
|
(18)
N/A
|
(6)
+68%
|
21
N/A
|
(2)
N/A
|
(42)
-1 710%
|
(50)
-19%
|
(32)
+36%
|
9
N/A
|
36
+299%
|
53
+47%
|
5
-90%
|
(16)
N/A
|
4
N/A
|
12
+172%
|
(66)
N/A
|
(59)
+11%
|
6
N/A
|
|