Yunnan Jinggu Forestry Co Ltd
SSE:600265
Cash Flow Statement
Cash Flow Statement
Yunnan Jinggu Forestry 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 |
(7)
|
(8)
|
(13)
|
(13)
|
(10)
|
(9)
|
(11)
|
(9)
|
(19)
|
(20)
|
(19)
|
(17)
|
(15)
|
(15)
|
(23)
|
(27)
|
(31)
|
(24)
|
(13)
|
(12)
|
(14)
|
(17)
|
(18)
|
(14)
|
(14)
|
(15)
|
(15)
|
(13)
|
(5)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(6)
|
(19)
|
(20)
|
(20)
|
(19)
|
(6)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(24)
|
(25)
|
(25)
|
(23)
|
(5)
|
(4)
|
(3)
|
(4)
|
(8)
|
(11)
|
(11)
|
(11)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(50)
|
(52)
|
(51)
|
(52)
|
(5)
|
(7)
|
(10)
|
(9)
|
(11)
|
(9)
|
(8)
|
(7)
|
(5)
|
(22)
|
|
| Change in Working Capital |
(25)
|
(25)
|
(70)
|
(72)
|
(50)
|
(56)
|
(37)
|
(39)
|
(34)
|
(36)
|
(29)
|
(28)
|
(29)
|
(22)
|
50
|
36
|
47
|
38
|
(24)
|
33
|
(34)
|
(27)
|
(28)
|
(64)
|
27
|
44
|
64
|
55
|
(2)
|
10
|
(45)
|
(43)
|
(61)
|
(57)
|
46
|
(15)
|
(37)
|
(34)
|
(120)
|
(56)
|
(41)
|
(43)
|
(32)
|
(40)
|
(36)
|
(34)
|
(44)
|
(49)
|
(46)
|
(44)
|
(40)
|
(29)
|
(38)
|
(39)
|
(20)
|
(18)
|
(25)
|
(49)
|
(58)
|
(58)
|
(34)
|
(10)
|
(8)
|
(6)
|
(18)
|
(17)
|
(17)
|
(21)
|
(23)
|
(27)
|
(30)
|
(211)
|
(26)
|
(25)
|
(33)
|
146
|
(50)
|
(59)
|
(58)
|
(62)
|
(55)
|
(58)
|
(59)
|
(55)
|
|
| Cash from Operating Activities |
(76)
N/A
|
(102)
-34%
|
(171)
-68%
|
(187)
-9%
|
(12)
+93%
|
31
N/A
|
87
+183%
|
144
+67%
|
50
-66%
|
44
-12%
|
40
-10%
|
20
-51%
|
3
-83%
|
(52)
N/A
|
(5)
+91%
|
(60)
-1 199%
|
(62)
-2%
|
(6)
+90%
|
(67)
-930%
|
18
N/A
|
(4)
N/A
|
(11)
-158%
|
(14)
-34%
|
(49)
-242%
|
30
N/A
|
47
+54%
|
49
+6%
|
33
-33%
|
(2)
N/A
|
(10)
-343%
|
(62)
-537%
|
(80)
-30%
|
(32)
+60%
|
(34)
-8%
|
89
N/A
|
43
-51%
|
87
+101%
|
70
-20%
|
62
-10%
|
122
+95%
|
33
-73%
|
50
+50%
|
(17)
N/A
|
(4)
+75%
|
12
N/A
|
16
+27%
|
9
-43%
|
(13)
N/A
|
(32)
-139%
|
(38)
-20%
|
(49)
-26%
|
(50)
-3%
|
(38)
+23%
|
(35)
+8%
|
(10)
+72%
|
(1)
+87%
|
10
N/A
|
(11)
N/A
|
(17)
-62%
|
(53)
-211%
|
(19)
+64%
|
4
N/A
|
10
+162%
|
61
+538%
|
32
-48%
|
43
+36%
|
31
-27%
|
9
-72%
|
(49)
N/A
|
(74)
-50%
|
(103)
-39%
|
(273)
-164%
|
(45)
+83%
|
(47)
-3%
|
30
N/A
|
234
+691%
|
92
-61%
|
107
+16%
|
47
-56%
|
25
-46%
|
3
-88%
|
(12)
N/A
|
10
N/A
|
(17)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(57)
|
(45)
|
(29)
|
(36)
|
(25)
|
(17)
|
(27)
|
(19)
|
(17)
|
(21)
|
(18)
|
(3)
|
(5)
|
(4)
|
(6)
|
(9)
|
(12)
|
(13)
|
(10)
|
(5)
|
(0)
|
2
|
2
|
(2)
|
(1)
|
(1)
|
0
|
(6)
|
(5)
|
(6)
|
(6)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(15)
|
(17)
|
(36)
|
(39)
|
(32)
|
(31)
|
(12)
|
(9)
|
(6)
|
(5)
|
|
| Other Items |
0
|
3
|
3
|
(23)
|
(31)
|
(35)
|
(39)
|
(5)
|
40
|
40
|
47
|
43
|
143
|
165
|
244
|
244
|
106
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
6
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
5
|
5
|
6
|
6
|
0
|
0
|
0
|
0
|
(3)
|
(0)
|
0
|
0
|
6
|
4
|
4
|
5
|
20
|
37
|
49
|
49
|
1
|
(13)
|
5
|
4
|
58
|
19
|
24
|
24
|
0
|
35
|
0
|
0
|
(180)
|
(234)
|
(311)
|
(325)
|
(223)
|
(170)
|
(92)
|
(76)
|
3
|
3
|
3
|
3
|
|
| Cash from Investing Activities |
(59)
N/A
|
(54)
+9%
|
(41)
+24%
|
(52)
-27%
|
(68)
-29%
|
(60)
+11%
|
(56)
+7%
|
(33)
+41%
|
21
N/A
|
24
+14%
|
26
+11%
|
25
-4%
|
140
+454%
|
160
+14%
|
241
+50%
|
238
-1%
|
97
-59%
|
71
-26%
|
(13)
N/A
|
(10)
+25%
|
(5)
+52%
|
5
N/A
|
7
+42%
|
7
+7%
|
4
-49%
|
(0)
N/A
|
0
N/A
|
1
+400%
|
(4)
N/A
|
(3)
+19%
|
(4)
-30%
|
(4)
+3%
|
(2)
+51%
|
(2)
-23%
|
(0)
+94%
|
(0)
N/A
|
(1)
-393%
|
(0)
+58%
|
(0)
+7%
|
(1)
-174%
|
4
N/A
|
4
-5%
|
4
+3%
|
4
+3%
|
(1)
N/A
|
(0)
+30%
|
(1)
-204%
|
(1)
+26%
|
(4)
-296%
|
(2)
+64%
|
(0)
+80%
|
(1)
-106%
|
5
N/A
|
3
-43%
|
2
-51%
|
2
+59%
|
18
+639%
|
36
+100%
|
48
+36%
|
48
0%
|
(0)
N/A
|
(14)
-47 000%
|
4
N/A
|
4
-10%
|
58
+1 341%
|
16
-73%
|
20
+28%
|
20
-3%
|
(4)
N/A
|
34
N/A
|
(1)
N/A
|
(1)
+1%
|
(185)
-19 549%
|
(239)
-29%
|
(326)
-36%
|
(343)
-5%
|
(259)
+24%
|
(209)
+19%
|
(124)
+41%
|
(108)
+13%
|
(9)
+92%
|
(6)
+37%
|
(4)
+36%
|
(2)
+36%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
183
|
188
|
403
|
179
|
26
|
10
|
(194)
|
(21)
|
(50)
|
(44)
|
(61)
|
(35)
|
(68)
|
(65)
|
(101)
|
(93)
|
(72)
|
(62)
|
(9)
|
(50)
|
38
|
38
|
29
|
56
|
(14)
|
(25)
|
(33)
|
(21)
|
(15)
|
0
|
60
|
83
|
75
|
0
|
(57)
|
(3)
|
7
|
(10)
|
14
|
(98)
|
(98)
|
0
|
0
|
(10)
|
(10)
|
0
|
5
|
20
|
(197)
|
0
|
(192)
|
(192)
|
0
|
0
|
0
|
0
|
30
|
5
|
50
|
50
|
20
|
25
|
(20)
|
(40)
|
(50)
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
(3)
|
197
|
186
|
194
|
180
|
(20)
|
10
|
12
|
19
|
14
|
(20)
|
|
| Cash Paid for Dividends |
(20)
|
(22)
|
(21)
|
(20)
|
(17)
|
(17)
|
(20)
|
(23)
|
(22)
|
(22)
|
(21)
|
(20)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(19)
|
(37)
|
(36)
|
(36)
|
(36)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
0
|
(16)
|
(15)
|
(21)
|
(22)
|
(18)
|
(17)
|
(19)
|
(18)
|
(12)
|
(19)
|
(9)
|
(9)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(42)
|
0
|
(42)
|
(41)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(7)
|
(8)
|
(9)
|
(8)
|
(19)
|
(9)
|
(21)
|
(21)
|
(10)
|
|
| Other |
(8)
|
(13)
|
(129)
|
92
|
(0)
|
5
|
121
|
(100)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
25
|
0
|
20
|
20
|
(17)
|
0
|
(13)
|
(21)
|
(18)
|
0
|
0
|
(10)
|
10
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
281
|
281
|
0
|
0
|
32
|
32
|
32
|
32
|
(9)
|
0
|
(34)
|
(34)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
58
|
241
|
234
|
304
|
143
|
(44)
|
13
|
0
|
54
|
28
|
(16)
|
0
|
10
|
70
|
|
| Cash from Financing Activities |
155
N/A
|
154
-1%
|
253
+64%
|
252
0%
|
9
-96%
|
(2)
N/A
|
(93)
-4 795%
|
(144)
-54%
|
(72)
+50%
|
(65)
+9%
|
(82)
-25%
|
(56)
+32%
|
(91)
-64%
|
(88)
+3%
|
(124)
-41%
|
(116)
+7%
|
(95)
+19%
|
(83)
+13%
|
(28)
+66%
|
(89)
-221%
|
2
N/A
|
3
+44%
|
(7)
N/A
|
40
N/A
|
(29)
N/A
|
(41)
-41%
|
(49)
-20%
|
(33)
+32%
|
(3)
+91%
|
0
N/A
|
64
N/A
|
88
+36%
|
36
-59%
|
36
-1%
|
(87)
N/A
|
(41)
+53%
|
(29)
+29%
|
(46)
-60%
|
(15)
+67%
|
(126)
-723%
|
(97)
+23%
|
(80)
+18%
|
(36)
+55%
|
(0)
+99%
|
(13)
-3 162%
|
(13)
+0%
|
2
N/A
|
17
+616%
|
43
+157%
|
43
+0%
|
48
+12%
|
48
+1%
|
32
-33%
|
32
-1%
|
12
-62%
|
7
-43%
|
20
+195%
|
(4)
N/A
|
16
N/A
|
16
+2%
|
(5)
N/A
|
(1)
+86%
|
(21)
-2 857%
|
(42)
-103%
|
(53)
-26%
|
0
N/A
|
0
N/A
|
0
N/A
|
9
N/A
|
11
+28%
|
60
+438%
|
244
+307%
|
234
-4%
|
297
+27%
|
333
+12%
|
132
-60%
|
198
+50%
|
113
-43%
|
26
-77%
|
49
+87%
|
(12)
N/A
|
(5)
+60%
|
4
N/A
|
11
+210%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
20
N/A
|
(2)
N/A
|
41
N/A
|
13
-69%
|
(71)
N/A
|
(31)
+56%
|
(63)
-99%
|
(32)
+49%
|
(1)
+97%
|
2
N/A
|
(16)
N/A
|
(11)
+31%
|
52
N/A
|
19
-63%
|
111
+474%
|
62
-45%
|
(59)
N/A
|
(18)
+70%
|
(107)
-508%
|
(81)
+25%
|
(7)
+92%
|
(3)
+58%
|
(15)
-408%
|
(1)
+90%
|
5
N/A
|
6
+9%
|
1
-89%
|
0
-37%
|
(9)
N/A
|
(9)
+4%
|
(2)
+83%
|
4
N/A
|
2
-37%
|
(1)
N/A
|
2
N/A
|
3
+45%
|
58
+2 200%
|
23
-60%
|
47
+102%
|
(5)
N/A
|
(60)
-1 081%
|
(25)
+57%
|
(49)
-91%
|
(0)
+99%
|
(1)
-217%
|
2
N/A
|
10
+302%
|
2
-79%
|
6
+205%
|
3
-59%
|
(1)
N/A
|
(2)
-65%
|
(0)
+86%
|
0
N/A
|
4
+5 186%
|
8
+117%
|
48
+501%
|
21
-57%
|
47
+125%
|
11
-77%
|
(24)
N/A
|
(11)
+54%
|
(7)
+40%
|
23
N/A
|
37
+60%
|
26
-28%
|
19
-26%
|
18
-8%
|
(45)
N/A
|
(29)
+35%
|
(44)
-53%
|
(30)
+32%
|
4
N/A
|
12
+203%
|
37
+216%
|
24
-37%
|
31
+33%
|
12
-63%
|
(51)
N/A
|
(34)
+34%
|
(18)
+46%
|
(23)
-24%
|
10
N/A
|
(8)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(135)
N/A
|
(159)
-18%
|
(216)
-36%
|
(216)
0%
|
(48)
+78%
|
6
N/A
|
69
+1 151%
|
117
+69%
|
31
-74%
|
27
-12%
|
19
-32%
|
1
-92%
|
1
-61%
|
(57)
N/A
|
(9)
+85%
|
(67)
-682%
|
(70)
-6%
|
(18)
+74%
|
(80)
-340%
|
8
N/A
|
(9)
N/A
|
(11)
-21%
|
(12)
-13%
|
(47)
-273%
|
28
N/A
|
46
+61%
|
49
+7%
|
33
-32%
|
(8)
N/A
|
(15)
-86%
|
(68)
-358%
|
(86)
-27%
|
(34)
+60%
|
(38)
-9%
|
88
N/A
|
42
-52%
|
86
+104%
|
69
-20%
|
62
-11%
|
121
+95%
|
32
-73%
|
49
+52%
|
(18)
N/A
|
(6)
+70%
|
11
N/A
|
14
+30%
|
7
-49%
|
(15)
N/A
|
(33)
-129%
|
(38)
-16%
|
(49)
-27%
|
(51)
-3%
|
(39)
+23%
|
(36)
+8%
|
(12)
+66%
|
(4)
+70%
|
8
N/A
|
(11)
N/A
|
(18)
-67%
|
(54)
-205%
|
(20)
+63%
|
4
N/A
|
10
+162%
|
61
+538%
|
32
-48%
|
40
+26%
|
28
-30%
|
5
-83%
|
(53)
N/A
|
(75)
-41%
|
(104)
-39%
|
(274)
-163%
|
(50)
+82%
|
(52)
-4%
|
14
N/A
|
216
+1 415%
|
56
-74%
|
68
+20%
|
15
-78%
|
(6)
N/A
|
(9)
-53%
|
(21)
-126%
|
4
N/A
|
(22)
N/A
|
|