Fuxing China Group Ltd
SGX:AWK
Cash Flow Statement
Cash Flow Statement
Fuxing China Group Ltd
| Jun-2007 | Sep-2007 | Dec-2007 | 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 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
352
|
420
|
276
|
294
|
263
|
241
|
199
|
142
|
73
|
41
|
52
|
61
|
76
|
97
|
117
|
128
|
140
|
113
|
37
|
4
|
(42)
|
(62)
|
(165)
|
(172)
|
(179)
|
(182)
|
(219)
|
(211)
|
(195)
|
(172)
|
21
|
17
|
14
|
11
|
(14)
|
(15)
|
(14)
|
(9)
|
(77)
|
(73)
|
(56)
|
(62)
|
25
|
13
|
(3)
|
11
|
13
|
30
|
31
|
5
|
(46)
|
(49)
|
(143)
|
(133)
|
(114)
|
49
|
64
|
28
|
5
|
(11)
|
4
|
3
|
(16)
|
|
| Depreciation & Amortization |
18
|
21
|
15
|
15
|
16
|
17
|
20
|
21
|
22
|
23
|
25
|
26
|
26
|
26
|
24
|
25
|
27
|
30
|
56
|
62
|
71
|
76
|
59
|
60
|
59
|
62
|
60
|
55
|
49
|
42
|
38
|
39
|
41
|
41
|
38
|
36
|
34
|
32
|
34
|
33
|
32
|
31
|
29
|
30
|
30
|
31
|
31
|
31
|
31
|
32
|
33
|
34
|
34
|
33
|
27
|
34
|
38
|
41
|
41
|
42
|
42
|
40
|
41
|
|
| Other Non-Cash Items |
(25)
|
(20)
|
(4)
|
(22)
|
6
|
24
|
30
|
33
|
35
|
8
|
(6)
|
(11)
|
(10)
|
(7)
|
(8)
|
(4)
|
(6)
|
(4)
|
35
|
36
|
39
|
45
|
152
|
150
|
158
|
160
|
209
|
211
|
206
|
199
|
(3)
|
1
|
(1)
|
(7)
|
20
|
18
|
22
|
19
|
87
|
88
|
83
|
89
|
(10)
|
(3)
|
(0)
|
(5)
|
9
|
(1)
|
(3)
|
17
|
59
|
57
|
113
|
106
|
97
|
(22)
|
(29)
|
(11)
|
1
|
2
|
(20)
|
(23)
|
1
|
|
| Cash Taxes Paid |
58
|
94
|
73
|
79
|
93
|
76
|
72
|
59
|
46
|
33
|
17
|
17
|
16
|
18
|
27
|
29
|
36
|
39
|
37
|
28
|
22
|
12
|
8
|
9
|
6
|
6
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
2
|
2
|
32
|
32
|
32
|
33
|
3
|
3
|
2
|
2
|
4
|
2
|
4
|
4
|
3
|
3
|
1
|
(0)
|
10
|
10
|
6
|
6
|
6
|
1
|
1
|
3
|
2
|
2
|
3
|
|
| Cash Interest Paid |
12
|
13
|
7
|
7
|
6
|
7
|
9
|
10
|
11
|
10
|
6
|
5
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
12
|
13
|
15
|
15
|
14
|
14
|
14
|
16
|
14
|
15
|
14
|
14
|
14
|
15
|
16
|
17
|
0
|
12
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
|
| Change in Working Capital |
(257)
|
(344)
|
(266)
|
(186)
|
(296)
|
(185)
|
(256)
|
26
|
220
|
300
|
413
|
170
|
65
|
(44)
|
(240)
|
(299)
|
(252)
|
(60)
|
240
|
184
|
201
|
77
|
14
|
137
|
86
|
0
|
(47)
|
(182)
|
(161)
|
(127)
|
(65)
|
(35)
|
(50)
|
(28)
|
2
|
78
|
58
|
17
|
(29)
|
(52)
|
(33)
|
(30)
|
(60)
|
(94)
|
(71)
|
(21)
|
(31)
|
24
|
31
|
(10)
|
15
|
(108)
|
(95)
|
48
|
21
|
41
|
7
|
(6)
|
16
|
(8)
|
16
|
47
|
23
|
|
| Cash from Operating Activities |
87
N/A
|
78
-11%
|
21
-73%
|
101
+376%
|
(12)
N/A
|
97
N/A
|
(7)
N/A
|
222
N/A
|
351
+58%
|
372
+6%
|
484
+30%
|
246
-49%
|
158
-36%
|
72
-54%
|
(108)
N/A
|
(150)
-39%
|
(91)
+39%
|
78
N/A
|
367
+369%
|
286
-22%
|
267
-7%
|
135
-49%
|
60
-56%
|
176
+194%
|
124
-30%
|
40
-68%
|
2
-94%
|
(128)
N/A
|
(102)
+20%
|
(58)
+43%
|
(9)
+84%
|
23
N/A
|
3
-86%
|
16
+419%
|
46
+189%
|
117
+151%
|
100
-14%
|
60
-40%
|
15
-75%
|
(3)
N/A
|
26
N/A
|
28
+6%
|
(15)
N/A
|
(54)
-247%
|
(45)
+17%
|
16
N/A
|
22
+38%
|
84
+280%
|
89
+6%
|
44
-51%
|
62
+43%
|
(66)
N/A
|
(91)
-39%
|
54
N/A
|
30
-44%
|
103
+242%
|
80
-22%
|
52
-35%
|
64
+22%
|
27
-57%
|
46
+67%
|
68
+49%
|
48
-30%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(9)
|
(36)
|
(37)
|
(38)
|
(42)
|
(31)
|
(31)
|
(58)
|
(55)
|
(94)
|
(46)
|
(16)
|
(37)
|
(85)
|
(85)
|
(83)
|
(94)
|
(46)
|
(232)
|
(289)
|
(270)
|
(97)
|
(73)
|
(29)
|
(17)
|
(25)
|
(24)
|
(12)
|
(10)
|
(35)
|
(37)
|
(38)
|
(37)
|
(5)
|
(2)
|
1
|
(15)
|
(18)
|
(20)
|
(21)
|
(13)
|
(15)
|
(16)
|
(29)
|
(40)
|
(33)
|
(31)
|
(50)
|
(30)
|
(36)
|
(8)
|
(49)
|
(76)
|
(94)
|
(133)
|
(129)
|
(38)
|
(13)
|
(9)
|
(16)
|
(15)
|
(16)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(49)
|
(52)
|
(52)
|
(52)
|
(50)
|
0
|
0
|
(46)
|
2
|
1
|
0
|
(226)
|
(371)
|
(531)
|
0
|
(144)
|
0
|
(7)
|
(14)
|
(25)
|
(30)
|
51
|
55
|
57
|
51
|
(43)
|
(43)
|
(42)
|
(57)
|
(72)
|
(75)
|
(91)
|
(132)
|
(118)
|
(112)
|
(88)
|
(20)
|
(29)
|
(29)
|
(29)
|
(29)
|
1
|
0
|
0
|
0
|
1
|
300
|
400
|
103
|
101
|
3
|
5
|
5
|
1
|
1
|
11
|
11
|
1
|
|
| Cash from Investing Activities |
(8)
N/A
|
(9)
-10%
|
(36)
-290%
|
(37)
-2%
|
(38)
-4%
|
(91)
-138%
|
(83)
+9%
|
(83)
+0%
|
(110)
-33%
|
(106)
+4%
|
(94)
+11%
|
(94)
+0%
|
(62)
+34%
|
(35)
+43%
|
(84)
-141%
|
(84)
0%
|
(309)
-266%
|
(465)
-50%
|
(577)
-24%
|
(602)
-4%
|
(433)
+28%
|
(270)
+38%
|
(104)
+61%
|
(87)
+17%
|
(54)
+38%
|
(47)
+12%
|
27
N/A
|
31
+15%
|
46
+50%
|
41
-11%
|
(78)
N/A
|
(80)
-3%
|
(80)
0%
|
(94)
-18%
|
(77)
+19%
|
(77)
0%
|
(91)
-18%
|
(147)
-62%
|
(136)
+7%
|
(132)
+3%
|
(108)
+18%
|
(33)
+69%
|
(44)
-33%
|
(45)
-2%
|
(58)
-29%
|
(69)
-20%
|
(32)
+53%
|
(31)
+6%
|
(49)
-60%
|
(30)
+40%
|
(35)
-19%
|
293
N/A
|
352
+20%
|
27
-92%
|
7
-72%
|
(131)
N/A
|
(123)
+6%
|
(32)
+74%
|
(13)
+61%
|
(8)
+36%
|
(5)
+40%
|
(4)
+12%
|
(15)
-251%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
374
|
0
|
433
|
433
|
59
|
0
|
(1)
|
(2)
|
16
|
15
|
17
|
14
|
(5)
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
(8)
|
(81)
|
(92)
|
(51)
|
(39)
|
34
|
11
|
(93)
|
(73)
|
(48)
|
(75)
|
81
|
50
|
24
|
52
|
14
|
16
|
(2)
|
(2)
|
4
|
37
|
45
|
33
|
103
|
80
|
43
|
116
|
41
|
40
|
94
|
83
|
133
|
56
|
54
|
45
|
(5)
|
63
|
39
|
(29)
|
(30)
|
(30)
|
(30)
|
(24)
|
(23)
|
(89)
|
(106)
|
(54)
|
(39)
|
25
|
(3)
|
(95)
|
(150)
|
(132)
|
(87)
|
(2)
|
25
|
(34)
|
(32)
|
(59)
|
(37)
|
1
|
(74)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(24)
|
(56)
|
(56)
|
0
|
(40)
|
(8)
|
(8)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(17)
|
(26)
|
(26)
|
0
|
(9)
|
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
|
|
| Other |
(9)
|
(0)
|
452
|
22
|
13
|
7
|
(19)
|
(25)
|
(23)
|
(25)
|
(3)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(10)
|
(33)
|
(46)
|
(39)
|
(36)
|
(17)
|
2
|
11
|
22
|
32
|
8
|
(5)
|
(12)
|
3
|
18
|
20
|
30
|
12
|
1
|
1
|
2
|
(6)
|
8
|
3
|
(5)
|
(14)
|
(8)
|
(25)
|
(32)
|
(21)
|
(20)
|
10
|
23
|
15
|
13
|
(12)
|
16
|
20
|
(11)
|
(5)
|
2
|
(13)
|
3
|
|
| Cash from Financing Activities |
(13)
N/A
|
366
N/A
|
371
+1%
|
363
-2%
|
372
+2%
|
(29)
N/A
|
(41)
-40%
|
(71)
-72%
|
(158)
-123%
|
(89)
+44%
|
(44)
+51%
|
(65)
-50%
|
63
N/A
|
13
-80%
|
(12)
N/A
|
15
N/A
|
(3)
N/A
|
(8)
-183%
|
(27)
-229%
|
(27)
N/A
|
(14)
+47%
|
4
N/A
|
(2)
N/A
|
(6)
-293%
|
67
N/A
|
63
-5%
|
46
-28%
|
126
+177%
|
63
-50%
|
71
+14%
|
103
+44%
|
78
-24%
|
120
+55%
|
58
-52%
|
72
+23%
|
65
-10%
|
25
-62%
|
75
+203%
|
40
-47%
|
(28)
N/A
|
(28)
0%
|
(36)
-28%
|
(22)
+41%
|
(20)
+5%
|
(28)
-39%
|
(104)
-266%
|
(114)
-10%
|
(79)
+30%
|
(71)
+10%
|
4
N/A
|
(23)
N/A
|
(85)
-264%
|
(127)
-50%
|
(118)
+7%
|
(74)
+37%
|
(14)
+82%
|
41
N/A
|
(14)
N/A
|
(43)
-207%
|
(65)
-50%
|
(35)
+46%
|
(11)
+67%
|
(71)
-530%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
66
N/A
|
435
+560%
|
356
-18%
|
428
+20%
|
322
-25%
|
(23)
N/A
|
(131)
-459%
|
68
N/A
|
83
+21%
|
177
+113%
|
346
+96%
|
87
-75%
|
159
+83%
|
50
-69%
|
(204)
N/A
|
(219)
-7%
|
(403)
-84%
|
(395)
+2%
|
(237)
+40%
|
(343)
-45%
|
(180)
+48%
|
(131)
+27%
|
(46)
+65%
|
83
N/A
|
137
+65%
|
56
-59%
|
75
+33%
|
29
-62%
|
7
-77%
|
54
+735%
|
16
-71%
|
20
+31%
|
43
+113%
|
(20)
N/A
|
42
N/A
|
105
+152%
|
34
-67%
|
(12)
N/A
|
(81)
-591%
|
(164)
-102%
|
(110)
+32%
|
(42)
+62%
|
(81)
-95%
|
(119)
-47%
|
(131)
-10%
|
(157)
-20%
|
(125)
+21%
|
(26)
+79%
|
(31)
-20%
|
18
N/A
|
4
-79%
|
142
+3 678%
|
133
-6%
|
(37)
N/A
|
(38)
0%
|
(41)
-9%
|
(2)
+95%
|
6
N/A
|
8
+39%
|
(45)
N/A
|
6
N/A
|
53
+736%
|
(39)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
79
N/A
|
69
-13%
|
(15)
N/A
|
64
N/A
|
(50)
N/A
|
55
N/A
|
(38)
N/A
|
191
N/A
|
293
+53%
|
316
+8%
|
390
+23%
|
200
-49%
|
142
-29%
|
36
-75%
|
(193)
N/A
|
(235)
-22%
|
(174)
+26%
|
(16)
+91%
|
321
N/A
|
54
-83%
|
(22)
N/A
|
(135)
-526%
|
(38)
+72%
|
103
N/A
|
95
-7%
|
23
-76%
|
(22)
N/A
|
(152)
-580%
|
(114)
+25%
|
(68)
+40%
|
(44)
+36%
|
(15)
+67%
|
(35)
-142%
|
(21)
+41%
|
42
N/A
|
115
+176%
|
101
-12%
|
45
-55%
|
(3)
N/A
|
(24)
-727%
|
6
N/A
|
15
+168%
|
(30)
N/A
|
(70)
-129%
|
(74)
-6%
|
(24)
+67%
|
(11)
+54%
|
53
N/A
|
39
-25%
|
13
-66%
|
26
+98%
|
(74)
N/A
|
(140)
-91%
|
(22)
+84%
|
(63)
-183%
|
(30)
+53%
|
(49)
-62%
|
14
N/A
|
50
+247%
|
19
-63%
|
30
+62%
|
53
+78%
|
32
-40%
|
|