Sino Grandness Food Industry Group Ltd
SGX:T4B
Cash Flow Statement
Cash Flow Statement
Sino Grandness Food Industry Group Ltd
| Jun-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 | Sep-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Sep-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
65
|
66
|
68
|
83
|
117
|
87
|
93
|
111
|
129
|
156
|
189
|
216
|
225
|
215
|
251
|
290
|
350
|
398
|
419
|
450
|
555
|
556
|
440
|
517
|
581
|
422
|
474
|
448
|
286
|
401
|
654
|
690
|
793
|
738
|
418
|
338
|
372
|
522
|
515
|
563
|
508
|
322
|
274
|
180
|
168
|
330
|
(155)
|
(946)
|
(1 643)
|
(1 462)
|
(902)
|
9
|
217
|
271
|
79
|
|
| Depreciation & Amortization |
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
8
|
8
|
9
|
9
|
10
|
12
|
11
|
10
|
16
|
20
|
21
|
21
|
35
|
36
|
43
|
51
|
47
|
55
|
62
|
64
|
63
|
63
|
63
|
68
|
73
|
74
|
67
|
65
|
85
|
94
|
114
|
131
|
140
|
149
|
148
|
145
|
146
|
162
|
179
|
171
|
173
|
168
|
96
|
162
|
171
|
144
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
5
|
8
|
8
|
8
|
8
|
10
|
12
|
15
|
28
|
27
|
27
|
24
|
13
|
12
|
16
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
1
|
(1)
|
(1)
|
0
|
4
|
6
|
8
|
8
|
3
|
2
|
1
|
1
|
7
|
9
|
10
|
14
|
17
|
19
|
22
|
16
|
17
|
132
|
136
|
145
|
248
|
242
|
299
|
353
|
330
|
92
|
82
|
49
|
(143)
|
119
|
82
|
71
|
58
|
53
|
46
|
47
|
259
|
257
|
263
|
262
|
92
|
57
|
54
|
533
|
588
|
577
|
(366)
|
(4)
|
40
|
177
|
|
| Cash Taxes Paid |
7
|
19
|
24
|
19
|
22
|
17
|
20
|
19
|
30
|
32
|
39
|
51
|
55
|
59
|
61
|
69
|
81
|
111
|
109
|
117
|
128
|
139
|
154
|
152
|
167
|
185
|
171
|
176
|
206
|
174
|
200
|
208
|
193
|
191
|
172
|
161
|
112
|
132
|
151
|
156
|
187
|
165
|
171
|
154
|
130
|
119
|
100
|
73
|
50
|
0
|
5
|
0
|
44
|
59
|
69
|
|
| Cash Interest Paid |
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
3
|
2
|
1
|
1
|
4
|
6
|
8
|
12
|
6
|
8
|
10
|
9
|
2
|
(3)
|
(5)
|
4
|
5
|
6
|
8
|
(5)
|
8
|
10
|
12
|
20
|
25
|
29
|
33
|
33
|
33
|
43
|
40
|
29
|
13
|
4
|
2
|
9
|
22
|
0
|
4
|
2
|
2
|
2
|
9
|
11
|
12
|
4
|
|
| Change in Working Capital |
(7)
|
(20)
|
(27)
|
(35)
|
(90)
|
(79)
|
(136)
|
(132)
|
(98)
|
(88)
|
(63)
|
(157)
|
(167)
|
(138)
|
(204)
|
(202)
|
(250)
|
(365)
|
(422)
|
(498)
|
(674)
|
(498)
|
(355)
|
(488)
|
(533)
|
(669)
|
(612)
|
(692)
|
(492)
|
(216)
|
(233)
|
(72)
|
(235)
|
(564)
|
(345)
|
(257)
|
(526)
|
(31)
|
(191)
|
(402)
|
(130)
|
(332)
|
(683)
|
(365)
|
(369)
|
(484)
|
85
|
841
|
721
|
588
|
594
|
634
|
357
|
(243)
|
39
|
|
| Cash from Operating Activities |
63
N/A
|
50
-20%
|
46
-9%
|
50
+9%
|
32
-35%
|
16
-50%
|
(32)
N/A
|
(8)
+76%
|
45
N/A
|
78
+73%
|
137
+76%
|
69
-50%
|
68
-2%
|
94
+40%
|
67
-29%
|
110
+64%
|
124
+13%
|
66
-47%
|
36
-46%
|
(6)
N/A
|
(83)
-1 402%
|
109
N/A
|
254
+133%
|
208
-18%
|
245
+18%
|
49
-80%
|
159
+227%
|
117
-27%
|
211
+81%
|
578
+173%
|
576
0%
|
764
+33%
|
675
-12%
|
104
-85%
|
266
+155%
|
231
-13%
|
(17)
N/A
|
634
N/A
|
471
-26%
|
320
-32%
|
556
+73%
|
389
-30%
|
(3)
N/A
|
227
N/A
|
206
-9%
|
97
-53%
|
161
+66%
|
140
-13%
|
(219)
N/A
|
(112)
+49%
|
436
N/A
|
555
+27%
|
732
+32%
|
239
-67%
|
439
+84%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(46)
|
(60)
|
(75)
|
(54)
|
(63)
|
(65)
|
(44)
|
(77)
|
(99)
|
(90)
|
(92)
|
(67)
|
(77)
|
(154)
|
(190)
|
(194)
|
(232)
|
(174)
|
(136)
|
(117)
|
(58)
|
(249)
|
(264)
|
(324)
|
(306)
|
(61)
|
(48)
|
(15)
|
(125)
|
(147)
|
(147)
|
(131)
|
(20)
|
(177)
|
(175)
|
(328)
|
(483)
|
(28)
|
(29)
|
(37)
|
(30)
|
(173)
|
(187)
|
(14)
|
125
|
(36)
|
(39)
|
(29)
|
(18)
|
(111)
|
(615)
|
(689)
|
(805)
|
(301)
|
(296)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(46)
|
(46)
|
(46)
|
(46)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
6
|
6
|
1
|
(61)
|
(61)
|
(61)
|
(61)
|
(564)
|
(570)
|
(500)
|
(625)
|
(213)
|
(214)
|
(168)
|
78
|
(45)
|
(38)
|
(378)
|
(340)
|
(213)
|
(228)
|
(4)
|
(148)
|
(107)
|
(92)
|
(107)
|
(31)
|
(31)
|
(31)
|
100
|
100
|
100
|
(0)
|
|
| Cash from Investing Activities |
(46)
N/A
|
(60)
-31%
|
(74)
-25%
|
(54)
+28%
|
(63)
-18%
|
(65)
-3%
|
(44)
+33%
|
(77)
-75%
|
(98)
-28%
|
(136)
-39%
|
(138)
-1%
|
(113)
+18%
|
(123)
-9%
|
(153)
-25%
|
(190)
-24%
|
(193)
-2%
|
(232)
-20%
|
(173)
+25%
|
(136)
+22%
|
(116)
+15%
|
(52)
+55%
|
(243)
-369%
|
(258)
-6%
|
(318)
-23%
|
(305)
+4%
|
(122)
+60%
|
(109)
+11%
|
(76)
+30%
|
(185)
-143%
|
(711)
-284%
|
(717)
-1%
|
(631)
+12%
|
(645)
-2%
|
(390)
+40%
|
(388)
+0%
|
(496)
-28%
|
(405)
+18%
|
(74)
+82%
|
(67)
+8%
|
(415)
-517%
|
(371)
+11%
|
(385)
-4%
|
(415)
-8%
|
(18)
+96%
|
(22)
-25%
|
(143)
-540%
|
(131)
+8%
|
(136)
-3%
|
(48)
+64%
|
(142)
-193%
|
(646)
-356%
|
(590)
+9%
|
(705)
-20%
|
(200)
+72%
|
(297)
-48%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118
|
118
|
118
|
118
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
316
|
316
|
316
|
205
|
0
|
(111)
|
(111)
|
0
|
0
|
17
|
36
|
36
|
19
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(14)
|
8
|
9
|
21
|
24
|
44
|
49
|
1
|
(19)
|
(39)
|
(30)
|
9
|
45
|
121
|
116
|
87
|
306
|
207
|
201
|
203
|
(48)
|
(31)
|
(37)
|
(10)
|
42
|
8
|
25
|
48
|
18
|
71
|
93
|
162
|
342
|
326
|
187
|
53
|
(125)
|
(221)
|
(114)
|
(66)
|
(98)
|
(35)
|
(53)
|
(59)
|
(31)
|
11
|
11
|
1
|
(23)
|
2
|
8
|
24
|
22
|
(3)
|
7
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(13)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Other |
5
|
(2)
|
6
|
3
|
(1)
|
(4)
|
(6)
|
(8)
|
(5)
|
(1)
|
(14)
|
(11)
|
(7)
|
(10)
|
5
|
9
|
4
|
(36)
|
(41)
|
(45)
|
(45)
|
(3)
|
(1)
|
(1)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(10)
|
(10)
|
(10)
|
(18)
|
0
|
(16)
|
(16)
|
(13)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(9)
|
(11)
|
(12)
|
(4)
|
|
| Cash from Financing Activities |
(6)
N/A
|
7
N/A
|
15
+134%
|
24
+58%
|
24
-1%
|
140
+488%
|
143
+2%
|
78
-45%
|
62
-21%
|
(17)
N/A
|
(21)
-24%
|
22
N/A
|
62
+187%
|
99
+61%
|
109
+10%
|
96
-12%
|
310
+223%
|
171
-45%
|
277
+63%
|
276
-1%
|
25
-91%
|
84
+240%
|
(38)
N/A
|
(11)
+70%
|
43
N/A
|
166
+291%
|
184
+11%
|
206
+12%
|
176
-14%
|
71
-60%
|
93
+32%
|
149
+60%
|
330
+121%
|
305
-8%
|
481
+58%
|
359
-25%
|
181
-50%
|
(34)
N/A
|
(242)
-604%
|
(194)
+20%
|
(226)
-16%
|
(48)
+79%
|
(66)
-37%
|
(55)
+17%
|
(9)
+84%
|
25
N/A
|
8
-66%
|
(21)
N/A
|
(24)
-17%
|
0
N/A
|
6
+2 361%
|
15
+132%
|
11
-25%
|
(15)
N/A
|
3
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
11
N/A
|
(3)
N/A
|
(14)
-366%
|
20
N/A
|
(7)
N/A
|
91
N/A
|
67
-26%
|
(6)
N/A
|
8
N/A
|
(76)
N/A
|
(23)
+70%
|
(22)
+0%
|
6
N/A
|
40
+527%
|
(14)
N/A
|
12
N/A
|
203
+1 574%
|
64
-69%
|
178
+179%
|
154
-13%
|
(110)
N/A
|
(51)
+54%
|
(42)
+18%
|
(121)
-190%
|
(18)
+85%
|
92
N/A
|
234
+153%
|
247
+5%
|
203
-18%
|
(62)
N/A
|
(48)
+23%
|
283
N/A
|
360
+27%
|
20
-95%
|
359
+1 739%
|
94
-74%
|
(242)
N/A
|
526
N/A
|
162
-69%
|
(289)
N/A
|
(41)
+86%
|
(44)
-8%
|
(483)
-1 000%
|
154
N/A
|
175
+14%
|
(22)
N/A
|
38
N/A
|
(16)
N/A
|
(292)
-1 710%
|
(253)
+13%
|
(204)
+20%
|
(20)
+90%
|
37
N/A
|
23
-38%
|
146
+523%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
17
N/A
|
(10)
N/A
|
(29)
-197%
|
(4)
+86%
|
(31)
-675%
|
(49)
-59%
|
(76)
-54%
|
(85)
-12%
|
(54)
+37%
|
(13)
+76%
|
45
N/A
|
2
-95%
|
(9)
N/A
|
(60)
-547%
|
(123)
-107%
|
(85)
+31%
|
(108)
-28%
|
(108)
+0%
|
(101)
+7%
|
(122)
-21%
|
(141)
-15%
|
(140)
+0%
|
(10)
+93%
|
(116)
-1 046%
|
(62)
+47%
|
(12)
+80%
|
112
N/A
|
102
-9%
|
87
-15%
|
431
+397%
|
430
0%
|
633
+47%
|
655
+4%
|
(73)
N/A
|
92
N/A
|
(97)
N/A
|
(500)
-414%
|
606
N/A
|
442
-27%
|
283
-36%
|
526
+86%
|
217
-59%
|
(189)
N/A
|
213
N/A
|
332
+56%
|
61
-82%
|
122
+101%
|
111
-8%
|
(237)
N/A
|
(223)
+6%
|
(179)
+20%
|
(135)
+25%
|
(74)
+45%
|
(61)
+17%
|
143
N/A
|
|