Shanghai Jinfeng Wine Co Ltd
SSE:600616
Cash Flow Statement
Cash Flow Statement
Shanghai Jinfeng Wine Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 |
(109)
|
(131)
|
(151)
|
(167)
|
(182)
|
(208)
|
(203)
|
(196)
|
(203)
|
(208)
|
(246)
|
(260)
|
(250)
|
(245)
|
(264)
|
(246)
|
(339)
|
(355)
|
(320)
|
(337)
|
(301)
|
(264)
|
(247)
|
(218)
|
(182)
|
(188)
|
(177)
|
(185)
|
(184)
|
(191)
|
(203)
|
(199)
|
(195)
|
(190)
|
(179)
|
(186)
|
(253)
|
(253)
|
(263)
|
(250)
|
(192)
|
(183)
|
(179)
|
(178)
|
(167)
|
(157)
|
(146)
|
(150)
|
(189)
|
(210)
|
(202)
|
(200)
|
(164)
|
(142)
|
(137)
|
(128)
|
(134)
|
(123)
|
(140)
|
(144)
|
(125)
|
(132)
|
(121)
|
(121)
|
(128)
|
(114)
|
(96)
|
(93)
|
(79)
|
(70)
|
(78)
|
(78)
|
(72)
|
(70)
|
(56)
|
(64)
|
(69)
|
(67)
|
(74)
|
(86)
|
(87)
|
(84)
|
(87)
|
(61)
|
(64)
|
(70)
|
(70)
|
(75)
|
|
| Change in Working Capital |
(217)
|
(311)
|
(316)
|
(313)
|
(387)
|
(365)
|
(399)
|
(519)
|
(270)
|
(321)
|
(229)
|
(172)
|
(336)
|
(337)
|
(439)
|
(398)
|
(355)
|
(266)
|
(433)
|
(411)
|
(533)
|
(537)
|
(332)
|
(310)
|
(207)
|
(224)
|
(198)
|
(231)
|
(238)
|
(222)
|
(236)
|
(219)
|
(201)
|
(218)
|
(218)
|
(211)
|
(307)
|
(227)
|
(268)
|
(286)
|
(285)
|
(299)
|
(297)
|
(323)
|
(367)
|
(371)
|
(365)
|
(406)
|
(441)
|
(469)
|
(445)
|
(404)
|
(432)
|
(421)
|
(415)
|
(402)
|
(422)
|
(413)
|
(466)
|
(430)
|
(407)
|
(426)
|
(405)
|
(431)
|
(429)
|
(408)
|
(374)
|
(409)
|
(320)
|
(315)
|
(319)
|
(320)
|
(335)
|
(331)
|
(313)
|
(306)
|
(309)
|
(314)
|
(316)
|
(318)
|
(308)
|
(305)
|
(319)
|
(285)
|
(269)
|
(251)
|
(231)
|
(213)
|
|
| Cash from Operating Activities |
(50)
N/A
|
(71)
-41%
|
(32)
+55%
|
(28)
+12%
|
131
N/A
|
206
+58%
|
174
-16%
|
169
-3%
|
158
-6%
|
164
+4%
|
122
-26%
|
180
+48%
|
206
+14%
|
200
-3%
|
148
-26%
|
127
-14%
|
238
+87%
|
507
+113%
|
325
-36%
|
292
-10%
|
173
-41%
|
(92)
N/A
|
166
N/A
|
150
-9%
|
176
+17%
|
165
-6%
|
148
-11%
|
129
-12%
|
174
+35%
|
130
-25%
|
149
+15%
|
143
-4%
|
118
-17%
|
121
+2%
|
104
-14%
|
92
-11%
|
97
+5%
|
111
+14%
|
73
-34%
|
144
+97%
|
140
-3%
|
63
-55%
|
111
+75%
|
56
-49%
|
84
+51%
|
135
+60%
|
124
-9%
|
188
+52%
|
160
-15%
|
142
-11%
|
140
-2%
|
167
+20%
|
124
-26%
|
163
+32%
|
126
-23%
|
98
-23%
|
114
+16%
|
57
-50%
|
91
+60%
|
43
-53%
|
50
+15%
|
22
-56%
|
67
+208%
|
97
+46%
|
102
+5%
|
101
-1%
|
76
-24%
|
5
-94%
|
(27)
N/A
|
26
N/A
|
5
-80%
|
76
+1 332%
|
68
-10%
|
74
+9%
|
91
+23%
|
93
+2%
|
102
+10%
|
58
-43%
|
52
-11%
|
7
-87%
|
(3)
N/A
|
45
N/A
|
35
-23%
|
36
+2%
|
79
+123%
|
68
-14%
|
69
+2%
|
64
-8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(72)
|
(83)
|
(119)
|
(168)
|
(182)
|
(190)
|
(175)
|
(167)
|
(121)
|
(116)
|
(109)
|
(123)
|
(221)
|
(258)
|
(247)
|
(207)
|
(152)
|
(103)
|
(114)
|
(125)
|
(68)
|
(58)
|
(58)
|
(31)
|
(65)
|
(88)
|
(102)
|
(127)
|
(127)
|
(106)
|
(76)
|
(42)
|
(42)
|
(50)
|
(47)
|
(77)
|
(50)
|
(44)
|
(43)
|
(11)
|
(25)
|
(21)
|
(31)
|
(32)
|
(31)
|
(29)
|
(47)
|
(58)
|
(108)
|
(159)
|
(151)
|
(162)
|
(129)
|
(77)
|
(64)
|
(51)
|
(50)
|
(50)
|
(46)
|
(32)
|
(10)
|
(21)
|
(26)
|
(33)
|
(37)
|
(27)
|
(27)
|
(20)
|
(20)
|
(19)
|
(17)
|
(20)
|
(16)
|
(15)
|
(13)
|
(10)
|
(12)
|
(11)
|
(12)
|
(12)
|
(9)
|
(9)
|
(9)
|
(11)
|
(20)
|
(24)
|
(24)
|
(25)
|
|
| Other Items |
(13)
|
(18)
|
(22)
|
18
|
13
|
24
|
35
|
29
|
64
|
62
|
103
|
116
|
52
|
57
|
2
|
(3)
|
34
|
0
|
34
|
(58)
|
(157)
|
(66)
|
(63)
|
55
|
113
|
23
|
19
|
(3)
|
3
|
3
|
4
|
(22)
|
(20)
|
(20)
|
(21)
|
4
|
36
|
36
|
25
|
24
|
(8)
|
(9)
|
(361)
|
(346)
|
(321)
|
0
|
(291)
|
(255)
|
(236)
|
(135)
|
227
|
136
|
128
|
(22)
|
1
|
31
|
(97)
|
(97)
|
(146)
|
(93)
|
(48)
|
68
|
52
|
12
|
7
|
(38)
|
(10)
|
61
|
165
|
14
|
4
|
(7)
|
(140)
|
(28)
|
(37)
|
(99)
|
(34)
|
(35)
|
139
|
46
|
9
|
(37)
|
(174)
|
(29)
|
(19)
|
45
|
15
|
(38)
|
|
| Cash from Investing Activities |
(86)
N/A
|
(102)
-19%
|
(141)
-39%
|
(151)
-7%
|
(169)
-12%
|
(167)
+1%
|
(141)
+16%
|
(138)
+2%
|
(57)
+59%
|
(55)
+3%
|
(7)
+88%
|
(8)
-10%
|
(169)
-2 155%
|
(201)
-19%
|
(244)
-22%
|
(209)
+14%
|
(118)
+44%
|
(71)
+40%
|
(81)
-14%
|
(183)
-127%
|
(225)
-23%
|
(124)
+45%
|
(122)
+2%
|
24
N/A
|
48
+101%
|
(65)
N/A
|
(83)
-26%
|
(130)
-57%
|
(124)
+5%
|
(103)
+17%
|
(72)
+30%
|
(63)
+12%
|
(62)
+3%
|
(70)
-13%
|
(68)
+3%
|
(73)
-8%
|
(14)
+81%
|
(8)
+43%
|
(17)
-115%
|
13
N/A
|
(33)
N/A
|
(30)
+11%
|
(392)
-1 217%
|
(377)
+4%
|
(352)
+7%
|
(350)
+1%
|
(338)
+3%
|
(313)
+7%
|
(343)
-10%
|
(294)
+14%
|
77
N/A
|
(26)
N/A
|
(1)
+97%
|
(99)
-12 225%
|
(62)
+37%
|
(20)
+67%
|
(147)
-621%
|
(146)
+0%
|
(192)
-31%
|
(125)
+35%
|
(58)
+54%
|
48
N/A
|
26
-45%
|
(21)
N/A
|
(30)
-41%
|
(65)
-117%
|
(37)
+43%
|
41
N/A
|
146
+258%
|
(5)
N/A
|
(13)
-166%
|
(27)
-107%
|
(156)
-476%
|
(44)
+72%
|
(50)
-15%
|
(109)
-117%
|
(47)
+57%
|
(47)
+0%
|
128
N/A
|
34
-73%
|
1
-98%
|
(47)
N/A
|
(183)
-291%
|
(40)
+78%
|
(39)
+3%
|
22
N/A
|
(9)
N/A
|
(63)
-616%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
194
|
185
|
175
|
207
|
75
|
6
|
81
|
68
|
65
|
78
|
(36)
|
(0)
|
39
|
43
|
247
|
157
|
95
|
90
|
(80)
|
(87)
|
(40)
|
(132)
|
(143)
|
(110)
|
(130)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
0
|
130
|
0
|
(120)
|
0
|
(130)
|
0
|
0
|
(8)
|
(93)
|
(93)
|
27
|
21
|
126
|
(14)
|
(154)
|
(140)
|
(160)
|
(40)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
(1)
|
(2)
|
(2)
|
(8)
|
9
|
4
|
3
|
2
|
(7)
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(58)
|
(57)
|
(62)
|
(38)
|
(32)
|
(36)
|
(104)
|
(99)
|
(104)
|
(105)
|
(61)
|
(80)
|
(78)
|
(79)
|
(124)
|
(145)
|
(152)
|
(157)
|
(94)
|
(58)
|
(54)
|
(41)
|
(96)
|
(89)
|
(76)
|
0
|
0
|
0
|
0
|
0
|
(66)
|
(66)
|
(66)
|
0
|
(44)
|
(44)
|
(44)
|
(44)
|
(0)
|
(44)
|
(44)
|
0
|
(45)
|
(55)
|
(56)
|
(57)
|
(57)
|
(31)
|
(33)
|
(33)
|
(33)
|
(31)
|
(30)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(54)
|
(28)
|
(28)
|
(28)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(17)
|
(18)
|
(18)
|
(38)
|
(22)
|
(22)
|
(22)
|
(2)
|
(22)
|
(22)
|
(22)
|
(42)
|
(22)
|
(22)
|
(22)
|
(34)
|
(34)
|
(35)
|
(35)
|
(3)
|
(37)
|
|
| Other |
41
|
0
|
31
|
0
|
5
|
0
|
0
|
8
|
3
|
0
|
9
|
6
|
6
|
0
|
(0)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
570
|
570
|
564
|
570
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
|
| Cash from Financing Activities |
176
N/A
|
168
-4%
|
143
-15%
|
200
+40%
|
48
-76%
|
(25)
N/A
|
(18)
+29%
|
(24)
-30%
|
(36)
-53%
|
(23)
+35%
|
(87)
-273%
|
(73)
+16%
|
(33)
+55%
|
(30)
+11%
|
124
N/A
|
12
-90%
|
(60)
N/A
|
(70)
-17%
|
(177)
-153%
|
(148)
+16%
|
(94)
+36%
|
(173)
-84%
|
(239)
-38%
|
(199)
+17%
|
(206)
-3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(66)
N/A
|
(66)
N/A
|
(66)
N/A
|
0
N/A
|
76
N/A
|
(44)
N/A
|
86
N/A
|
(44)
N/A
|
(120)
-173%
|
(44)
+63%
|
(174)
-297%
|
526
N/A
|
525
0%
|
501
-5%
|
421
-16%
|
(150)
N/A
|
(30)
+80%
|
(4)
+86%
|
93
N/A
|
(47)
N/A
|
(187)
-295%
|
(171)
+8%
|
(190)
-11%
|
(68)
+64%
|
(48)
+29%
|
(48)
+0%
|
(48)
N/A
|
(28)
+42%
|
(54)
-94%
|
(28)
+48%
|
(28)
N/A
|
(28)
N/A
|
(2)
+93%
|
(2)
-11%
|
(2)
N/A
|
(2)
-5%
|
(2)
N/A
|
(17)
-729%
|
(18)
-1%
|
(12)
+31%
|
(43)
-252%
|
(29)
+33%
|
(33)
-15%
|
(40)
-21%
|
(1)
+98%
|
(27)
-3 148%
|
(27)
-1%
|
(27)
-1%
|
(57)
-107%
|
(30)
+47%
|
(30)
-1%
|
(30)
+1%
|
(42)
-42%
|
(44)
-5%
|
(42)
+5%
|
(41)
+4%
|
(9)
+79%
|
(40)
-355%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(4)
|
(4)
|
2
|
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
|
|
| Net Change in Cash |
40
N/A
|
(4)
N/A
|
(30)
-607%
|
21
N/A
|
9
-55%
|
14
+46%
|
15
+8%
|
7
-51%
|
65
+807%
|
86
+31%
|
27
-68%
|
99
+262%
|
3
-97%
|
(32)
N/A
|
26
N/A
|
(72)
N/A
|
58
N/A
|
362
+520%
|
62
-83%
|
(43)
N/A
|
(144)
-232%
|
(389)
-170%
|
(195)
+50%
|
(24)
+87%
|
19
N/A
|
25
+34%
|
64
+153%
|
(1)
N/A
|
50
N/A
|
27
-46%
|
11
-58%
|
14
+22%
|
(9)
N/A
|
(15)
-61%
|
112
N/A
|
(25)
N/A
|
169
N/A
|
59
-65%
|
(64)
N/A
|
114
N/A
|
(67)
N/A
|
559
N/A
|
243
-57%
|
180
-26%
|
154
-15%
|
(365)
N/A
|
(245)
+33%
|
(130)
+47%
|
(89)
+31%
|
(199)
-122%
|
30
N/A
|
(30)
N/A
|
(67)
-122%
|
(3)
+95%
|
16
N/A
|
30
+87%
|
(81)
N/A
|
(117)
-44%
|
(155)
-32%
|
(110)
+29%
|
(36)
+67%
|
42
N/A
|
91
+119%
|
74
-19%
|
70
-5%
|
34
-52%
|
37
+10%
|
28
-25%
|
101
+262%
|
9
-91%
|
(50)
N/A
|
21
N/A
|
(120)
N/A
|
(9)
+92%
|
40
N/A
|
(43)
N/A
|
28
N/A
|
(16)
N/A
|
123
N/A
|
11
-91%
|
(33)
N/A
|
(31)
+5%
|
(190)
-512%
|
(49)
+74%
|
(2)
+96%
|
49
N/A
|
52
+6%
|
(39)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(123)
N/A
|
(154)
-26%
|
(151)
+2%
|
(196)
-30%
|
(52)
+74%
|
15
N/A
|
(2)
N/A
|
2
N/A
|
37
+1 600%
|
48
+28%
|
12
-74%
|
57
+368%
|
(15)
N/A
|
(58)
-278%
|
(99)
-71%
|
(80)
+19%
|
86
N/A
|
404
+369%
|
210
-48%
|
167
-21%
|
105
-37%
|
(150)
N/A
|
107
N/A
|
119
+11%
|
111
-7%
|
77
-31%
|
46
-41%
|
3
-94%
|
47
+1 652%
|
24
-49%
|
74
+206%
|
101
+38%
|
77
-24%
|
71
-7%
|
57
-21%
|
15
-73%
|
47
+208%
|
67
+41%
|
31
-54%
|
133
+335%
|
115
-14%
|
42
-64%
|
79
+89%
|
24
-69%
|
53
+118%
|
106
+99%
|
77
-28%
|
130
+69%
|
53
-59%
|
(17)
N/A
|
(11)
+33%
|
6
N/A
|
(5)
N/A
|
86
N/A
|
63
-27%
|
47
-26%
|
64
+37%
|
7
-89%
|
45
+519%
|
11
-77%
|
40
+273%
|
1
-98%
|
41
+5 050%
|
64
+56%
|
65
+1%
|
74
+13%
|
49
-33%
|
(16)
N/A
|
(47)
-199%
|
7
N/A
|
(12)
N/A
|
57
N/A
|
52
-7%
|
59
+12%
|
78
+33%
|
83
+6%
|
90
+9%
|
47
-48%
|
40
-14%
|
(5)
N/A
|
(12)
-156%
|
36
N/A
|
26
-28%
|
24
-7%
|
59
+142%
|
45
-24%
|
46
+3%
|
39
-15%
|
|