Rising Nonferrous Metals Share Co Ltd
SSE:600259
Cash Flow Statement
Cash Flow Statement
Rising Nonferrous Metals Share Co Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(32)
|
(35)
|
(41)
|
(67)
|
(92)
|
(102)
|
(113)
|
(114)
|
(168)
|
(189)
|
(301)
|
(386)
|
(353)
|
(408)
|
(386)
|
(308)
|
(271)
|
(259)
|
(189)
|
(211)
|
(285)
|
(260)
|
(267)
|
(224)
|
(137)
|
(120)
|
(109)
|
(104)
|
(54)
|
(31)
|
(19)
|
(3)
|
(98)
|
(90)
|
(82)
|
(98)
|
(100)
|
(116)
|
(129)
|
(119)
|
(103)
|
(104)
|
(103)
|
(126)
|
(89)
|
(74)
|
(57)
|
(53)
|
(49)
|
(69)
|
(56)
|
(86)
|
(93)
|
(158)
|
(203)
|
(199)
|
(207)
|
(148)
|
(182)
|
(194)
|
(223)
|
(250)
|
(119)
|
(93)
|
(80)
|
(75)
|
(157)
|
(157)
|
|
| Change in Working Capital |
(21)
|
(18)
|
25
|
18
|
29
|
31
|
(13)
|
(12)
|
(8)
|
(10)
|
(8)
|
(6)
|
(8)
|
(7)
|
11
|
19
|
20
|
2
|
(46)
|
(57)
|
(25)
|
(18)
|
5
|
5
|
(1)
|
23
|
(27)
|
(11)
|
(99)
|
(146)
|
(69)
|
(90)
|
(268)
|
(114)
|
(194)
|
(228)
|
(255)
|
(251)
|
(209)
|
(224)
|
(255)
|
(276)
|
(278)
|
(279)
|
(205)
|
(177)
|
(160)
|
(146)
|
(150)
|
(165)
|
(178)
|
(188)
|
(188)
|
(147)
|
(142)
|
(114)
|
(139)
|
(102)
|
(90)
|
(95)
|
(104)
|
(157)
|
(156)
|
(167)
|
(110)
|
(118)
|
(155)
|
(127)
|
(212)
|
(209)
|
(124)
|
(223)
|
(198)
|
(227)
|
(391)
|
(326)
|
(269)
|
(229)
|
(219)
|
(209)
|
(319)
|
(313)
|
(266)
|
(269)
|
|
| Cash from Operating Activities |
(20)
N/A
|
11
N/A
|
82
+679%
|
63
-23%
|
134
+112%
|
106
-21%
|
6
-94%
|
23
+267%
|
(15)
N/A
|
29
N/A
|
20
-32%
|
49
+148%
|
19
-60%
|
10
-51%
|
12
+28%
|
(11)
N/A
|
1
N/A
|
(14)
N/A
|
7
N/A
|
(84)
N/A
|
23
N/A
|
41
+77%
|
(27)
N/A
|
96
N/A
|
24
-75%
|
(26)
N/A
|
39
N/A
|
8
-79%
|
(48)
N/A
|
(72)
-48%
|
(42)
+41%
|
(69)
-65%
|
11
N/A
|
(33)
N/A
|
(110)
-230%
|
(102)
+7%
|
(137)
-34%
|
(147)
-7%
|
(156)
-6%
|
(305)
-95%
|
(453)
-48%
|
(417)
+8%
|
(525)
-26%
|
(272)
+48%
|
(51)
+81%
|
(23)
+55%
|
39
N/A
|
(150)
N/A
|
(419)
-179%
|
(531)
-27%
|
(587)
-11%
|
(171)
+71%
|
242
N/A
|
365
+51%
|
444
+22%
|
50
-89%
|
88
+76%
|
243
+175%
|
517
+113%
|
447
-14%
|
34
-92%
|
71
+110%
|
(314)
N/A
|
(311)
+1%
|
525
N/A
|
(102)
N/A
|
(187)
-83%
|
20
N/A
|
534
+2 537%
|
215
-60%
|
258
+20%
|
(288)
N/A
|
(378)
-31%
|
(72)
+81%
|
155
N/A
|
251
+62%
|
(477)
N/A
|
(277)
+42%
|
91
N/A
|
427
+367%
|
(5)
N/A
|
260
N/A
|
(166)
N/A
|
191
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(221)
|
(198)
|
(171)
|
12
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(10)
|
(12)
|
(15)
|
(21)
|
(59)
|
(72)
|
(85)
|
(81)
|
(52)
|
(61)
|
(35)
|
(135)
|
(156)
|
(141)
|
(173)
|
(93)
|
(74)
|
(174)
|
(171)
|
(146)
|
(161)
|
(61)
|
(73)
|
(88)
|
(198)
|
(206)
|
(209)
|
(210)
|
(54)
|
(41)
|
(18)
|
(13)
|
(52)
|
(90)
|
(76)
|
(71)
|
(101)
|
(80)
|
(88)
|
(91)
|
(142)
|
(129)
|
(144)
|
(145)
|
(47)
|
(41)
|
(22)
|
(27)
|
(20)
|
(23)
|
(69)
|
(148)
|
(208)
|
(243)
|
(602)
|
(620)
|
(839)
|
(878)
|
(572)
|
(497)
|
(265)
|
(222)
|
(198)
|
(199)
|
(191)
|
(185)
|
(171)
|
(142)
|
|
| Other Items |
(1)
|
0
|
(64)
|
(64)
|
(54)
|
0
|
2
|
1
|
12
|
15
|
(5)
|
(5)
|
(16)
|
0
|
0
|
0
|
51
|
50
|
53
|
53
|
21
|
21
|
30
|
31
|
8
|
10
|
4
|
(4)
|
18
|
15
|
10
|
6
|
39
|
0
|
60
|
57
|
(12)
|
(27)
|
(88)
|
(58)
|
(245)
|
(211)
|
(172)
|
(180)
|
21
|
1
|
8
|
22
|
194
|
194
|
195
|
181
|
(57)
|
(54)
|
(188)
|
(62)
|
49
|
49
|
(171)
|
38
|
(27)
|
(311)
|
133
|
49
|
(403)
|
(156)
|
(217)
|
(476)
|
35
|
70
|
44
|
44
|
13
|
20
|
10
|
11
|
29
|
29
|
92
|
144
|
113
|
106
|
45
|
80
|
|
| Cash from Investing Activities |
(222)
N/A
|
(198)
+11%
|
(235)
-19%
|
(51)
+78%
|
(56)
-9%
|
(56)
-1%
|
0
N/A
|
(2)
N/A
|
10
N/A
|
13
+28%
|
(7)
N/A
|
(8)
-6%
|
(18)
-136%
|
(21)
-19%
|
(2)
+89%
|
(2)
+17%
|
40
N/A
|
38
-5%
|
38
-1%
|
32
-16%
|
(38)
N/A
|
(51)
-35%
|
(55)
-6%
|
(50)
+9%
|
(44)
+12%
|
(52)
-18%
|
(31)
+39%
|
(140)
-346%
|
(137)
+2%
|
(126)
+8%
|
(164)
-30%
|
(87)
+47%
|
(35)
+59%
|
(131)
-274%
|
(111)
+16%
|
(89)
+20%
|
(173)
-95%
|
(88)
+49%
|
(162)
-84%
|
(146)
+10%
|
(443)
-204%
|
(416)
+6%
|
(380)
+9%
|
(390)
-3%
|
(34)
+91%
|
(39)
-17%
|
(10)
+74%
|
9
N/A
|
143
+1 417%
|
105
-27%
|
119
+14%
|
110
-8%
|
(158)
N/A
|
(135)
+15%
|
(276)
-105%
|
(153)
+45%
|
(94)
+39%
|
(80)
+14%
|
(315)
-294%
|
(107)
+66%
|
(74)
+31%
|
(352)
-379%
|
111
N/A
|
22
-80%
|
(423)
N/A
|
(179)
+58%
|
(286)
-60%
|
(624)
-118%
|
(173)
+72%
|
(173)
+0%
|
(559)
-223%
|
(576)
-3%
|
(826)
-43%
|
(858)
-4%
|
(562)
+34%
|
(486)
+14%
|
(236)
+52%
|
(193)
+18%
|
(106)
+45%
|
(55)
+48%
|
(78)
-43%
|
(79)
0%
|
(125)
-60%
|
(62)
+50%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
184
|
182
|
173
|
(41)
|
(34)
|
0
|
(48)
|
14
|
(54)
|
(69)
|
(56)
|
(56)
|
(23)
|
(8)
|
(5)
|
(5)
|
(243)
|
(235)
|
(231)
|
(192)
|
8
|
131
|
163
|
155
|
172
|
174
|
267
|
240
|
321
|
230
|
148
|
159
|
74
|
128
|
136
|
106
|
302
|
319
|
349
|
689
|
395
|
424
|
770
|
399
|
324
|
313
|
92
|
287
|
(368)
|
(129)
|
(198)
|
(514)
|
(64)
|
(494)
|
(436)
|
(212)
|
64
|
(19)
|
(282)
|
(355)
|
(122)
|
401
|
476
|
304
|
547
|
403
|
778
|
836
|
224
|
(199)
|
(659)
|
(115)
|
(698)
|
231
|
488
|
153
|
493
|
280
|
(280)
|
(256)
|
62
|
(319)
|
7
|
53
|
|
| Cash Paid for Dividends |
(43)
|
(37)
|
(27)
|
(22)
|
(20)
|
(17)
|
(14)
|
(14)
|
(11)
|
(11)
|
(11)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(11)
|
(12)
|
(12)
|
(17)
|
(16)
|
(21)
|
(29)
|
(39)
|
(47)
|
(48)
|
(52)
|
(52)
|
(60)
|
(76)
|
(77)
|
(75)
|
(81)
|
(96)
|
(101)
|
(109)
|
(102)
|
(72)
|
(73)
|
(82)
|
(104)
|
(121)
|
(123)
|
(117)
|
(116)
|
(115)
|
(116)
|
(114)
|
(96)
|
(92)
|
(91)
|
(87)
|
(87)
|
(81)
|
(79)
|
(80)
|
(65)
|
(57)
|
(57)
|
(57)
|
(60)
|
(65)
|
(65)
|
(69)
|
(82)
|
(91)
|
(92)
|
(82)
|
(91)
|
(87)
|
(77)
|
(88)
|
(83)
|
(111)
|
(125)
|
(112)
|
(106)
|
(70)
|
(62)
|
(66)
|
(55)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
288
|
296
|
288
|
292
|
(7)
|
17
|
22
|
(28)
|
(17)
|
(78)
|
(111)
|
(60)
|
(8)
|
16
|
64
|
87
|
73
|
76
|
110
|
107
|
253
|
180
|
120
|
591
|
318
|
393
|
258
|
(243)
|
(145)
|
(147)
|
(23)
|
(0)
|
1 196
|
1 122
|
1 098
|
1 059
|
(11)
|
117
|
232
|
262
|
135
|
59
|
(3)
|
(44)
|
(64)
|
(81)
|
(108)
|
(27)
|
(4)
|
(29)
|
(95)
|
(164)
|
(165)
|
1 350
|
1 272
|
1 421
|
1 564
|
27
|
216
|
210
|
162
|
173
|
147
|
(222)
|
(14)
|
42
|
81
|
290
|
|
| Cash from Financing Activities |
141
N/A
|
126
-11%
|
145
+15%
|
(63)
N/A
|
(53)
+15%
|
(49)
+9%
|
(61)
-26%
|
1
N/A
|
(65)
N/A
|
(80)
-23%
|
(67)
+17%
|
(64)
+5%
|
(29)
+54%
|
(14)
+53%
|
(10)
+28%
|
(9)
+14%
|
40
N/A
|
56
+41%
|
51
-10%
|
89
+76%
|
(10)
N/A
|
135
N/A
|
168
+24%
|
111
-34%
|
134
+22%
|
67
-50%
|
118
+75%
|
133
+13%
|
265
+100%
|
194
-27%
|
161
-17%
|
187
+16%
|
70
-63%
|
128
+83%
|
171
+33%
|
133
-22%
|
460
+247%
|
398
-13%
|
361
-9%
|
1 178
+226%
|
640
-46%
|
744
+16%
|
947
+27%
|
52
-94%
|
58
+11%
|
43
-25%
|
(47)
N/A
|
172
N/A
|
712
+315%
|
876
+23%
|
787
-10%
|
449
-43%
|
(167)
N/A
|
(468)
-181%
|
(290)
+38%
|
(37)
+87%
|
118
N/A
|
(38)
N/A
|
(366)
-852%
|
(463)
-27%
|
(243)
+48%
|
263
N/A
|
311
+18%
|
217
-30%
|
478
+120%
|
309
-35%
|
614
+99%
|
591
-4%
|
(32)
N/A
|
1 059
N/A
|
530
-50%
|
1 214
+129%
|
779
-36%
|
180
-77%
|
615
+241%
|
280
-55%
|
544
+94%
|
327
-40%
|
(245)
N/A
|
(584)
-139%
|
(22)
+96%
|
(339)
-1 457%
|
23
N/A
|
288
+1 166%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
5
|
0
|
2
|
3
|
(1)
|
3
|
(1)
|
(2)
|
0
|
1
|
0
|
1
|
0
|
|
| Net Change in Cash |
(100)
N/A
|
(62)
+38%
|
(8)
+86%
|
(51)
-507%
|
25
N/A
|
2
-94%
|
(55)
N/A
|
22
N/A
|
(70)
N/A
|
(38)
+45%
|
(54)
-41%
|
(22)
+59%
|
(28)
-24%
|
(26)
+8%
|
(0)
+100%
|
(21)
-21 000%
|
82
N/A
|
80
-1%
|
96
+19%
|
37
-61%
|
(25)
N/A
|
125
N/A
|
86
-31%
|
156
+82%
|
114
-27%
|
(10)
N/A
|
126
N/A
|
1
-99%
|
79
+6 508%
|
(3)
N/A
|
(45)
-1 264%
|
31
N/A
|
45
+46%
|
(37)
N/A
|
(50)
-35%
|
(59)
-18%
|
150
N/A
|
164
+9%
|
43
-74%
|
727
+1 587%
|
(256)
N/A
|
(90)
+65%
|
42
N/A
|
(610)
N/A
|
(27)
+96%
|
(19)
+30%
|
(18)
+7%
|
31
N/A
|
436
+1 314%
|
450
+3%
|
318
-29%
|
388
+22%
|
(83)
N/A
|
(238)
-187%
|
(123)
+49%
|
(139)
-14%
|
113
N/A
|
124
+10%
|
(164)
N/A
|
(124)
+24%
|
(283)
-129%
|
(19)
+93%
|
107
N/A
|
(72)
N/A
|
579
N/A
|
27
-95%
|
140
+421%
|
(13)
N/A
|
330
N/A
|
1 101
+234%
|
229
-79%
|
356
+55%
|
(424)
N/A
|
(748)
-77%
|
211
N/A
|
44
-79%
|
(166)
N/A
|
(144)
+13%
|
(262)
-81%
|
(213)
+19%
|
(105)
+51%
|
(157)
-50%
|
(268)
-71%
|
418
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(241)
N/A
|
(187)
+22%
|
(89)
+52%
|
76
N/A
|
132
+75%
|
104
-21%
|
4
-96%
|
20
+437%
|
(17)
N/A
|
27
N/A
|
18
-36%
|
46
+163%
|
17
-63%
|
7
-61%
|
10
+48%
|
(13)
N/A
|
(9)
+27%
|
(26)
-178%
|
(8)
+70%
|
(105)
-1 276%
|
(36)
+65%
|
(31)
+14%
|
(112)
-261%
|
15
N/A
|
(28)
N/A
|
(87)
-205%
|
4
N/A
|
(127)
N/A
|
(204)
-60%
|
(213)
-4%
|
(215)
-1%
|
(162)
+25%
|
(64)
+61%
|
(207)
-226%
|
(281)
-36%
|
(248)
+12%
|
(298)
-20%
|
(208)
+30%
|
(230)
-10%
|
(393)
-71%
|
(651)
-66%
|
(623)
+4%
|
(733)
-18%
|
(481)
+34%
|
(106)
+78%
|
(64)
+40%
|
22
N/A
|
(163)
N/A
|
(471)
-189%
|
(621)
-32%
|
(664)
-7%
|
(243)
+63%
|
141
N/A
|
285
+102%
|
355
+25%
|
(41)
N/A
|
(54)
-32%
|
114
N/A
|
373
+229%
|
301
-19%
|
(13)
N/A
|
29
N/A
|
(337)
N/A
|
(338)
0%
|
505
N/A
|
(126)
N/A
|
(256)
-104%
|
(128)
+50%
|
326
N/A
|
(28)
N/A
|
(345)
-1 149%
|
(907)
-163%
|
(1 217)
-34%
|
(951)
+22%
|
(417)
+56%
|
(246)
+41%
|
(741)
-202%
|
(499)
+33%
|
(107)
+79%
|
228
N/A
|
(196)
N/A
|
75
N/A
|
(336)
N/A
|
49
N/A
|
|