China Shenshan Orchard Holdings Co Ltd
SGX:BKV
Cash Flow Statement
Cash Flow Statement
China Shenshan Orchard Holdings Co Ltd
| 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
38
|
(24)
|
122
|
108
|
109
|
115
|
52
|
53
|
90
|
157
|
231
|
260
|
307
|
285
|
300
|
338
|
404
|
455
|
535
|
490
|
312
|
188
|
85
|
14
|
4
|
(4)
|
(588)
|
(560)
|
(562)
|
(567)
|
4
|
5
|
0
|
(22)
|
(98)
|
(124)
|
(135)
|
(110)
|
(218)
|
(218)
|
(219)
|
(238)
|
(69)
|
(62)
|
(63)
|
(75)
|
(72)
|
(78)
|
54
|
26
|
20
|
14
|
5
|
6
|
(105)
|
|
| Depreciation & Amortization |
1
|
0
|
3
|
3
|
3
|
4
|
5
|
8
|
10
|
13
|
14
|
15
|
16
|
17
|
18
|
19
|
19
|
19
|
20
|
21
|
23
|
26
|
33
|
36
|
39
|
38
|
49
|
46
|
42
|
42
|
21
|
20
|
20
|
19
|
26
|
27
|
28
|
29
|
26
|
26
|
27
|
27
|
26
|
26
|
25
|
30
|
32
|
30
|
46
|
61
|
30
|
31
|
30
|
28
|
44
|
|
| Other Non-Cash Items |
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
107
|
120
|
133
|
135
|
26
|
15
|
2
|
2
|
3
|
1
|
(1)
|
(16)
|
(13)
|
(12)
|
(9)
|
6
|
10
|
14
|
15
|
16
|
570
|
569
|
568
|
566
|
5
|
5
|
5
|
5
|
51
|
52
|
54
|
54
|
136
|
136
|
137
|
137
|
11
|
11
|
11
|
10
|
8
|
7
|
(159)
|
(159)
|
(68)
|
(68)
|
(60)
|
(56)
|
31
|
|
| Cash Taxes Paid |
8
|
14
|
19
|
17
|
15
|
15
|
16
|
27
|
34
|
44
|
68
|
65
|
68
|
77
|
81
|
86
|
97
|
111
|
128
|
146
|
131
|
95
|
71
|
42
|
32
|
29
|
15
|
13
|
15
|
15
|
17
|
19
|
21
|
22
|
16
|
14
|
12
|
10
|
4
|
4
|
4
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
|
| Cash Interest Paid |
1
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
4
|
5
|
5
|
6
|
6
|
6
|
8
|
7
|
5
|
5
|
4
|
5
|
7
|
9
|
11
|
13
|
12
|
11
|
11
|
11
|
11
|
11
|
9
|
9
|
7
|
6
|
7
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
10
|
2
|
2
|
1
|
1
|
1
|
|
| Change in Working Capital |
(24)
|
(24)
|
(11)
|
(8)
|
3
|
(0)
|
(50)
|
(88)
|
(27)
|
(34)
|
(357)
|
(381)
|
(248)
|
(477)
|
(163)
|
(173)
|
(331)
|
(159)
|
3
|
(48)
|
(214)
|
(250)
|
(448)
|
(416)
|
(125)
|
10
|
120
|
280
|
186
|
206
|
166
|
36
|
(127)
|
(381)
|
(336)
|
(311)
|
(200)
|
48
|
41
|
44
|
32
|
14
|
14
|
(0)
|
6
|
12
|
5
|
5
|
29
|
82
|
78
|
51
|
66
|
72
|
31
|
|
| Cash from Operating Activities |
16
N/A
|
(49)
N/A
|
115
N/A
|
102
-11%
|
113
+10%
|
116
+2%
|
114
-1%
|
93
-19%
|
206
+122%
|
270
+31%
|
(87)
N/A
|
(91)
-5%
|
77
N/A
|
(173)
N/A
|
159
N/A
|
185
+16%
|
91
-51%
|
298
+227%
|
545
+83%
|
451
-17%
|
113
-75%
|
(31)
N/A
|
(320)
-942%
|
(353)
-10%
|
(68)
+81%
|
60
N/A
|
150
+151%
|
334
+123%
|
234
-30%
|
248
+6%
|
197
-20%
|
66
-66%
|
(103)
N/A
|
(379)
-267%
|
(357)
+6%
|
(357)
+0%
|
(254)
+29%
|
22
N/A
|
(15)
N/A
|
(10)
+31%
|
(24)
-129%
|
(61)
-156%
|
(19)
+69%
|
(26)
-38%
|
(21)
+16%
|
(23)
-9%
|
(28)
-19%
|
(35)
-28%
|
(30)
+14%
|
10
N/A
|
61
+500%
|
29
-53%
|
41
+45%
|
50
+20%
|
0
-100%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
5
|
5
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(8)
|
(27)
|
(28)
|
(44)
|
(39)
|
(33)
|
(92)
|
(139)
|
(139)
|
(127)
|
(67)
|
(169)
|
(172)
|
(193)
|
(193)
|
(152)
|
(148)
|
(136)
|
(137)
|
(24)
|
(26)
|
(16)
|
(14)
|
(4)
|
(2)
|
(1)
|
(1)
|
(6)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
0
|
(0)
|
(3)
|
(7)
|
(5)
|
(1)
|
(17)
|
(20)
|
(6)
|
|
| Other Items |
1
|
1
|
3
|
4
|
4
|
4
|
(144)
|
(445)
|
(445)
|
(445)
|
(336)
|
(69)
|
(57)
|
(15)
|
12
|
46
|
33
|
42
|
(113)
|
(113)
|
(106)
|
(156)
|
0
|
(0)
|
(8)
|
(8)
|
(36)
|
(36)
|
(36)
|
(37)
|
2
|
2
|
17
|
16
|
16
|
16
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(11)
|
(14)
|
(3)
|
(3)
|
0
|
2
|
(4)
|
|
| Cash from Investing Activities |
6
N/A
|
6
+11%
|
1
-81%
|
1
-17%
|
2
+80%
|
2
+11%
|
(146)
N/A
|
(452)
-210%
|
(472)
-4%
|
(474)
0%
|
(381)
+20%
|
(108)
+72%
|
(89)
+18%
|
(107)
-20%
|
(127)
-19%
|
(93)
+27%
|
(94)
-1%
|
(25)
+73%
|
(281)
-1 024%
|
(284)
-1%
|
(299)
-5%
|
(349)
-17%
|
(152)
+56%
|
(148)
+2%
|
(144)
+3%
|
(145)
-1%
|
(61)
+58%
|
(62)
-2%
|
(52)
+17%
|
(51)
+1%
|
(2)
+96%
|
(0)
+79%
|
15
N/A
|
15
-2%
|
10
-31%
|
10
-4%
|
(5)
N/A
|
(5)
N/A
|
(1)
+85%
|
(1)
-1%
|
(1)
+1%
|
(1)
-9%
|
(1)
-62%
|
(1)
0%
|
(1)
-1%
|
(1)
+41%
|
(1)
+17%
|
0
N/A
|
(14)
N/A
|
(20)
-43%
|
(8)
+61%
|
(4)
+55%
|
(17)
-370%
|
(18)
-6%
|
(10)
+41%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
186
|
186
|
186
|
0
|
0
|
0
|
0
|
0
|
0
|
270
|
270
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(40)
|
(40)
|
(30)
|
(28)
|
(31)
|
(31)
|
225
|
245
|
230
|
250
|
35
|
45
|
60
|
20
|
(45)
|
(45)
|
(60)
|
(16)
|
29
|
(51)
|
126
|
102
|
117
|
177
|
(27)
|
(51)
|
(66)
|
0
|
(24)
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(113)
|
2
|
2
|
2
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(8)
|
(4)
|
(16)
|
(14)
|
(0)
|
(0)
|
|
| Other |
(14)
|
(13)
|
(16)
|
(2)
|
(1)
|
(1)
|
(10)
|
(11)
|
(13)
|
(25)
|
(15)
|
(17)
|
(16)
|
(6)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(3)
|
(3)
|
(1)
|
(0)
|
(35)
|
(35)
|
(36)
|
(36)
|
(1)
|
1
|
4
|
5
|
1
|
2
|
(1)
|
(10)
|
(8)
|
4
|
26
|
5
|
(20)
|
1
|
1
|
(7)
|
(9)
|
|
| Cash from Financing Activities |
132
N/A
|
133
+1%
|
140
+6%
|
(30)
N/A
|
(32)
-7%
|
(31)
+2%
|
214
N/A
|
234
+9%
|
217
-7%
|
494
+128%
|
289
-41%
|
298
+3%
|
313
+5%
|
14
-96%
|
(53)
N/A
|
(52)
+3%
|
(65)
-27%
|
(21)
+69%
|
25
N/A
|
(56)
N/A
|
119
N/A
|
93
-22%
|
107
+14%
|
164
+54%
|
(39)
N/A
|
(62)
-58%
|
(78)
-25%
|
(77)
+1%
|
(34)
+55%
|
(10)
+70%
|
(2)
+76%
|
(2)
+6%
|
(23)
-913%
|
(22)
+4%
|
(57)
-157%
|
(57)
+1%
|
(149)
-161%
|
(34)
+77%
|
1
N/A
|
3
+216%
|
119
+4 186%
|
5
-96%
|
1
-73%
|
2
+48%
|
(1)
N/A
|
(10)
-1 715%
|
(8)
+26%
|
4
N/A
|
21
+468%
|
(3)
N/A
|
(25)
-705%
|
(14)
+42%
|
(12)
+14%
|
(7)
+44%
|
(9)
-34%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(4)
|
(1)
|
(0)
|
1
|
11
|
(0)
|
(3)
|
(4)
|
(15)
|
(0)
|
0
|
(3)
|
0
|
3
|
0
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
|
| Net Change in Cash |
153
N/A
|
90
-41%
|
256
+185%
|
74
-71%
|
83
+12%
|
86
+4%
|
183
+113%
|
(124)
N/A
|
(48)
+62%
|
292
N/A
|
(177)
N/A
|
99
N/A
|
302
+204%
|
(266)
N/A
|
(21)
+92%
|
40
N/A
|
(68)
N/A
|
254
N/A
|
289
+14%
|
112
-61%
|
(67)
N/A
|
(287)
-331%
|
(366)
-28%
|
(337)
+8%
|
(252)
+25%
|
(148)
+41%
|
11
N/A
|
195
+1 632%
|
148
-24%
|
187
+26%
|
193
+3%
|
64
-67%
|
(111)
N/A
|
(390)
-250%
|
(405)
-4%
|
(404)
+0%
|
(407)
-1%
|
(6)
+98%
|
(15)
-141%
|
(11)
+25%
|
90
N/A
|
(72)
N/A
|
(19)
+74%
|
(25)
-32%
|
(26)
-7%
|
(35)
-32%
|
(33)
+4%
|
(31)
+6%
|
(24)
+25%
|
(14)
+39%
|
28
N/A
|
12
-57%
|
12
+4%
|
25
+105%
|
(20)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
(44)
N/A
|
113
N/A
|
100
-12%
|
111
+11%
|
113
+2%
|
112
-1%
|
85
-24%
|
179
+110%
|
242
+35%
|
(131)
N/A
|
(130)
+1%
|
44
N/A
|
(265)
N/A
|
19
N/A
|
46
+136%
|
(36)
N/A
|
232
N/A
|
376
+62%
|
280
-26%
|
(80)
N/A
|
(224)
-180%
|
(472)
-111%
|
(501)
-6%
|
(204)
+59%
|
(78)
+62%
|
125
N/A
|
308
+146%
|
218
-29%
|
233
+7%
|
193
-17%
|
64
-67%
|
(105)
N/A
|
(381)
-263%
|
(363)
+5%
|
(357)
+2%
|
(254)
+29%
|
22
N/A
|
(16)
N/A
|
(12)
+29%
|
(24)
-103%
|
(61)
-156%
|
(20)
+66%
|
(26)
-26%
|
(21)
+16%
|
(24)
-11%
|
(28)
-16%
|
(36)
-28%
|
(33)
+7%
|
3
N/A
|
56
+1 504%
|
28
-50%
|
24
-12%
|
30
+24%
|
(6)
N/A
|
|