Jiutian Chemical Group Ltd
SGX:C8R
Cash Flow Statement
Cash Flow Statement
Jiutian Chemical Group Ltd
| Dec-2006 | Mar-2007 | 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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
67
|
77
|
99
|
84
|
76
|
60
|
48
|
29
|
(46)
|
(75)
|
(103)
|
(117)
|
(101)
|
(112)
|
(128)
|
(146)
|
(160)
|
(150)
|
(121)
|
(104)
|
(92)
|
(75)
|
(70)
|
(50)
|
2
|
15
|
24
|
25
|
21
|
30
|
29
|
27
|
28
|
27
|
19
|
10
|
(9)
|
(22)
|
(19)
|
(12)
|
0
|
5
|
32
|
44
|
90
|
118
|
111
|
69
|
35
|
(3)
|
(31)
|
3
|
(269)
|
(261)
|
(214)
|
(148)
|
242
|
360
|
415
|
485
|
630
|
791
|
672
|
303
|
(5)
|
(347)
|
(278)
|
(145)
|
(125)
|
|
| Depreciation & Amortization |
9
|
10
|
12
|
10
|
16
|
21
|
28
|
35
|
36
|
37
|
36
|
35
|
37
|
37
|
37
|
39
|
33
|
32
|
29
|
26
|
28
|
27
|
28
|
28
|
27
|
26
|
26
|
26
|
27
|
28
|
29
|
30
|
30
|
30
|
29
|
28
|
28
|
28
|
28
|
29
|
29
|
29
|
29
|
30
|
30
|
30
|
30
|
30
|
28
|
28
|
28
|
28
|
27
|
27
|
26
|
26
|
26
|
27
|
28
|
28
|
26
|
24
|
22
|
21
|
21
|
23
|
24
|
25
|
26
|
|
| Other Non-Cash Items |
2
|
(0)
|
0
|
(2)
|
(2)
|
0
|
4
|
8
|
50
|
54
|
51
|
50
|
16
|
13
|
15
|
16
|
50
|
55
|
51
|
49
|
29
|
8
|
8
|
4
|
(4)
|
(0)
|
(2)
|
(2)
|
(5)
|
(7)
|
(6)
|
(4)
|
(5)
|
(1)
|
(6)
|
(14)
|
(11)
|
(9)
|
(5)
|
2
|
7
|
5
|
8
|
11
|
14
|
23
|
36
|
46
|
62
|
54
|
56
|
46
|
299
|
288
|
275
|
277
|
1
|
1
|
7
|
133
|
122
|
103
|
(24)
|
(20)
|
(17)
|
49
|
81
|
34
|
21
|
|
| Cash Taxes Paid |
0
|
0
|
7
|
10
|
14
|
16
|
12
|
11
|
10
|
9
|
6
|
6
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
7
|
5
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
18
|
22
|
19
|
19
|
14
|
13
|
11
|
8
|
6
|
9
|
23
|
51
|
58
|
63
|
85
|
167
|
225
|
197
|
173
|
93
|
0
|
3
|
0
|
|
| Cash Interest Paid |
4
|
3
|
5
|
4
|
5
|
7
|
9
|
11
|
13
|
14
|
12
|
10
|
9
|
6
|
6
|
6
|
4
|
5
|
4
|
5
|
4
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
9
|
12
|
|
| Change in Working Capital |
(10)
|
(15)
|
(5)
|
31
|
(60)
|
(120)
|
(142)
|
(173)
|
(20)
|
68
|
85
|
89
|
59
|
34
|
79
|
175
|
221
|
280
|
302
|
269
|
193
|
67
|
78
|
22
|
(241)
|
(181)
|
(303)
|
(292)
|
(9)
|
(40)
|
47
|
(13)
|
188
|
225
|
150
|
176
|
(70)
|
(72)
|
(38)
|
(11)
|
(26)
|
17
|
(46)
|
(86)
|
(40)
|
(75)
|
(24)
|
(17)
|
(95)
|
(75)
|
(91)
|
(145)
|
5
|
(104)
|
(78)
|
(67)
|
(140)
|
(239)
|
(165)
|
9
|
(19)
|
(194)
|
(236)
|
7
|
(80)
|
(111)
|
11
|
5
|
19
|
|
| Cash from Operating Activities |
69
N/A
|
72
+4%
|
107
+48%
|
122
+15%
|
30
-76%
|
(39)
N/A
|
(63)
-59%
|
(101)
-61%
|
19
N/A
|
82
+327%
|
69
-16%
|
56
-19%
|
11
-81%
|
(28)
N/A
|
4
N/A
|
84
+2 103%
|
144
+72%
|
216
+50%
|
262
+21%
|
241
-8%
|
157
-35%
|
27
-83%
|
43
+59%
|
4
-91%
|
(217)
N/A
|
(141)
+35%
|
(255)
-81%
|
(243)
+5%
|
35
N/A
|
11
-69%
|
99
+793%
|
41
-59%
|
241
+490%
|
281
+17%
|
191
-32%
|
200
+4%
|
(62)
N/A
|
(75)
-21%
|
(33)
+56%
|
7
N/A
|
10
+30%
|
56
+478%
|
24
-58%
|
(1)
N/A
|
95
N/A
|
97
+3%
|
153
+58%
|
128
-17%
|
30
-76%
|
4
-86%
|
(38)
N/A
|
(69)
-79%
|
61
N/A
|
(50)
N/A
|
8
N/A
|
88
+979%
|
129
+47%
|
149
+16%
|
285
+91%
|
656
+130%
|
759
+16%
|
724
-5%
|
434
-40%
|
312
-28%
|
(82)
N/A
|
(386)
-372%
|
(161)
+58%
|
(81)
+50%
|
(58)
+29%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(88)
|
(144)
|
(419)
|
(486)
|
(452)
|
(458)
|
(227)
|
(282)
|
(276)
|
(224)
|
(182)
|
(90)
|
(35)
|
(31)
|
(50)
|
(19)
|
(75)
|
(69)
|
(55)
|
(35)
|
(16)
|
(26)
|
(31)
|
(41)
|
(31)
|
(15)
|
(5)
|
7
|
(18)
|
(18)
|
(27)
|
(31)
|
(42)
|
(43)
|
(39)
|
(31)
|
(16)
|
(17)
|
(20)
|
(35)
|
(41)
|
(42)
|
(40)
|
(37)
|
(25)
|
(23)
|
(13)
|
(2)
|
(18)
|
(17)
|
(21)
|
(24)
|
(3)
|
(2)
|
(1)
|
(0)
|
(6)
|
(10)
|
(13)
|
(22)
|
(23)
|
(19)
|
(10)
|
(21)
|
(34)
|
(126)
|
(178)
|
(91)
|
(18)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
1
|
14
|
14
|
(47)
|
13
|
0
|
0
|
63
|
3
|
3
|
3
|
(60)
|
0
|
(60)
|
(60)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(41)
|
(40)
|
0
|
(39)
|
1
|
(62)
|
(62)
|
(60)
|
(60)
|
(3)
|
(48)
|
(57)
|
(68)
|
(20)
|
22
|
56
|
54
|
(5)
|
(88)
|
(127)
|
(55)
|
(41)
|
37
|
45
|
(18)
|
(17)
|
(10)
|
(7)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
|
| Cash from Investing Activities |
(88)
N/A
|
(144)
-64%
|
(419)
-190%
|
(486)
-16%
|
(452)
+7%
|
(457)
-1%
|
(214)
+53%
|
(269)
-26%
|
(322)
-20%
|
(211)
+34%
|
(182)
+14%
|
(90)
+51%
|
28
N/A
|
(29)
N/A
|
(48)
-68%
|
(17)
+65%
|
(135)
-701%
|
(130)
+4%
|
(115)
+11%
|
(95)
+17%
|
(16)
+84%
|
(26)
-66%
|
(30)
-17%
|
(39)
-29%
|
(31)
+21%
|
(15)
+53%
|
(5)
+63%
|
(34)
-547%
|
(58)
-69%
|
(58)
-1%
|
(66)
-14%
|
(30)
+55%
|
(104)
-245%
|
(105)
-1%
|
(99)
+6%
|
(91)
+8%
|
(19)
+79%
|
(65)
-233%
|
(77)
-19%
|
(104)
-34%
|
(61)
+41%
|
(20)
+68%
|
16
N/A
|
17
+4%
|
(30)
N/A
|
(111)
-275%
|
(140)
-26%
|
(57)
+59%
|
(59)
-3%
|
20
N/A
|
24
+24%
|
(42)
N/A
|
(21)
+51%
|
(12)
+39%
|
(8)
+33%
|
(6)
+32%
|
(11)
-91%
|
(14)
-30%
|
(17)
-23%
|
(28)
-59%
|
(27)
+1%
|
(22)
+18%
|
(10)
+56%
|
(20)
-104%
|
(34)
-68%
|
(126)
-273%
|
(178)
-42%
|
(90)
+49%
|
(17)
+81%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
164
|
403
|
453
|
436
|
239
|
0
|
134
|
86
|
185
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
52
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
4
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(19)
|
61
|
54
|
94
|
106
|
56
|
69
|
29
|
(4)
|
(24)
|
(56)
|
(70)
|
(70)
|
(70)
|
(54)
|
(50)
|
(30)
|
(30)
|
(40)
|
(20)
|
(39)
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(30)
|
(35)
|
14
|
84
|
113
|
94
|
101
|
38
|
28
|
33
|
(64)
|
(49)
|
55
|
60
|
96
|
87
|
74
|
112
|
84
|
161
|
68
|
137
|
161
|
61
|
61
|
(105)
|
(103)
|
(176)
|
(116)
|
(36)
|
27
|
(94)
|
(116)
|
(40)
|
131
|
55
|
13
|
(95)
|
|
| Cash Paid for Dividends |
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
(33)
|
0
|
(84)
|
(84)
|
0
|
(112)
|
(112)
|
(0)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
91
|
100
|
89
|
0
|
84
|
13
|
27
|
82
|
(36)
|
24
|
(1)
|
(106)
|
0
|
(38)
|
(61)
|
(66)
|
(93)
|
48
|
18
|
65
|
250
|
156
|
251
|
245
|
(20)
|
(11)
|
(43)
|
(6)
|
(126)
|
(202)
|
(223)
|
(196)
|
(15)
|
26
|
57
|
10
|
3
|
21
|
6
|
(68)
|
(75)
|
(71)
|
(62)
|
(100)
|
(87)
|
(79)
|
(96)
|
17
|
(104)
|
(119)
|
(71)
|
(98)
|
62
|
73
|
49
|
39
|
(7)
|
24
|
82
|
100
|
50
|
(20)
|
48
|
20
|
24
|
|
| Cash from Financing Activities |
145
N/A
|
464
+220%
|
492
+6%
|
515
+5%
|
421
-18%
|
141
-66%
|
280
+98%
|
194
-31%
|
252
+30%
|
163
-35%
|
(27)
N/A
|
12
N/A
|
(106)
N/A
|
(46)
+57%
|
(55)
-21%
|
(156)
-182%
|
(30)
+81%
|
(68)
-126%
|
(101)
-49%
|
(86)
+15%
|
(132)
-53%
|
9
N/A
|
(1)
N/A
|
46
N/A
|
250
+439%
|
208
-17%
|
303
+46%
|
297
-2%
|
32
-89%
|
(11)
N/A
|
(49)
-345%
|
(35)
+28%
|
(133)
-276%
|
(161)
-21%
|
(111)
+31%
|
(56)
+50%
|
79
N/A
|
127
+62%
|
95
-26%
|
38
-59%
|
37
-4%
|
(43)
N/A
|
(43)
+0%
|
(13)
+69%
|
(15)
-15%
|
25
N/A
|
25
+2%
|
(23)
N/A
|
28
N/A
|
8
-71%
|
68
+720%
|
85
+26%
|
33
-61%
|
43
+30%
|
(10)
N/A
|
(37)
-277%
|
6
N/A
|
19
+233%
|
(112)
N/A
|
(111)
+1%
|
(76)
+31%
|
(34)
+55%
|
(96)
-180%
|
(100)
-5%
|
(102)
-2%
|
(1)
+99%
|
103
N/A
|
33
-68%
|
(72)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
1
|
(4)
|
(5)
|
(1)
|
(1)
|
4
|
4
|
(3)
|
(2)
|
(2)
|
3
|
4
|
3
|
3
|
1
|
0
|
1
|
1
|
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
|
(1)
|
0
|
0
|
(3)
|
0
|
0
|
5
|
0
|
0
|
3
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
124
N/A
|
392
+216%
|
176
-55%
|
147
-17%
|
(1)
N/A
|
(356)
-25 329%
|
8
N/A
|
(172)
N/A
|
(54)
+69%
|
32
N/A
|
(143)
N/A
|
(20)
+86%
|
(63)
-216%
|
(99)
-57%
|
(96)
+3%
|
(89)
+8%
|
(21)
+76%
|
19
N/A
|
46
+141%
|
60
+29%
|
10
-84%
|
10
+5%
|
12
+21%
|
11
-11%
|
2
-84%
|
53
+2 994%
|
43
-19%
|
19
-55%
|
9
-53%
|
(58)
N/A
|
(16)
+72%
|
(25)
-51%
|
4
N/A
|
16
+312%
|
(19)
N/A
|
53
N/A
|
(3)
N/A
|
(13)
-312%
|
(16)
-26%
|
(58)
-257%
|
(14)
+75%
|
(7)
+50%
|
(3)
+53%
|
3
N/A
|
50
+1 611%
|
11
-79%
|
39
+267%
|
48
+23%
|
(0)
N/A
|
32
N/A
|
53
+66%
|
(25)
N/A
|
73
N/A
|
(19)
N/A
|
(10)
+47%
|
45
N/A
|
123
+175%
|
154
+25%
|
156
+1%
|
514
+230%
|
655
+28%
|
667
+2%
|
334
-50%
|
192
-43%
|
(217)
N/A
|
(510)
-134%
|
(237)
+54%
|
(139)
+41%
|
(147)
-6%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(19)
N/A
|
(73)
-280%
|
(312)
-330%
|
(364)
-16%
|
(422)
-16%
|
(497)
-18%
|
(290)
+42%
|
(383)
-32%
|
(256)
+33%
|
(142)
+45%
|
(113)
+20%
|
(34)
+70%
|
(24)
+30%
|
(59)
-146%
|
(47)
+21%
|
64
N/A
|
69
+7%
|
147
+113%
|
207
+41%
|
206
-1%
|
141
-31%
|
1
-99%
|
13
+1 463%
|
(37)
N/A
|
(248)
-574%
|
(155)
+37%
|
(260)
-68%
|
(236)
+9%
|
17
N/A
|
(7)
N/A
|
72
N/A
|
10
-86%
|
198
+1 905%
|
238
+20%
|
153
-36%
|
169
+11%
|
(79)
N/A
|
(92)
-17%
|
(54)
+42%
|
(28)
+48%
|
(31)
-12%
|
14
N/A
|
(17)
N/A
|
(38)
-127%
|
70
N/A
|
74
+6%
|
140
+90%
|
126
-10%
|
13
-90%
|
(13)
N/A
|
(59)
-361%
|
(92)
-56%
|
58
N/A
|
(52)
N/A
|
7
N/A
|
88
+1 124%
|
123
+40%
|
139
+13%
|
273
+96%
|
634
+132%
|
736
+16%
|
705
-4%
|
424
-40%
|
292
-31%
|
(115)
N/A
|
(511)
-343%
|
(340)
+34%
|
(172)
+49%
|
(76)
+56%
|
|