Fortune Ng Fung Food Hebei Co Ltd
SSE:600965
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
F
|
Fortune Ng Fung Food Hebei Co Ltd
SSE:600965
|
CN |
Cash Flow Statement
Cash Flow Statement
Fortune Ng Fung Food Hebei Co Ltd
| 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 |
(14)
|
(10)
|
(6)
|
(6)
|
(3)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(8)
|
(8)
|
(10)
|
(17)
|
(19)
|
(24)
|
(22)
|
(19)
|
(16)
|
(8)
|
(12)
|
(9)
|
(8)
|
(11)
|
(11)
|
(12)
|
(15)
|
(16)
|
(14)
|
(15)
|
(14)
|
(58)
|
(70)
|
(81)
|
(92)
|
(62)
|
(65)
|
(65)
|
(69)
|
(75)
|
(100)
|
(109)
|
(114)
|
(110)
|
(101)
|
(118)
|
(112)
|
(111)
|
(114)
|
(123)
|
(126)
|
(120)
|
(119)
|
(116)
|
(124)
|
(130)
|
(133)
|
(107)
|
(113)
|
(116)
|
(117)
|
(115)
|
(97)
|
(90)
|
(75)
|
(82)
|
(89)
|
(91)
|
(88)
|
(79)
|
(70)
|
(70)
|
(71)
|
(64)
|
(65)
|
(66)
|
(57)
|
(60)
|
(56)
|
(47)
|
(44)
|
(47)
|
(45)
|
|
| Change in Working Capital |
(26)
|
(27)
|
(18)
|
(10)
|
(9)
|
(2)
|
(7)
|
(9)
|
(8)
|
(12)
|
(15)
|
(17)
|
(24)
|
(26)
|
(25)
|
(22)
|
(18)
|
(20)
|
(23)
|
(16)
|
(17)
|
(11)
|
(8)
|
(20)
|
(24)
|
(25)
|
(32)
|
(24)
|
(17)
|
(9)
|
37
|
(233)
|
(278)
|
(376)
|
(436)
|
(247)
|
(239)
|
(231)
|
(352)
|
(349)
|
(399)
|
(387)
|
(235)
|
(274)
|
(263)
|
(238)
|
(314)
|
(277)
|
(280)
|
(299)
|
(276)
|
(258)
|
(249)
|
(247)
|
(261)
|
(241)
|
(237)
|
(214)
|
(222)
|
(220)
|
(196)
|
(196)
|
(157)
|
(174)
|
(187)
|
(194)
|
(231)
|
(222)
|
(176)
|
(154)
|
(182)
|
(158)
|
(233)
|
(246)
|
(209)
|
(250)
|
(217)
|
(235)
|
(230)
|
(215)
|
(217)
|
(214)
|
(225)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(10)
-405%
|
22
N/A
|
42
+90%
|
32
-23%
|
40
+24%
|
32
-19%
|
35
+7%
|
29
-18%
|
37
+29%
|
11
-70%
|
(12)
N/A
|
(1)
+95%
|
(10)
-1 617%
|
26
N/A
|
36
+37%
|
56
+56%
|
57
+2%
|
36
-37%
|
56
+55%
|
30
-47%
|
50
+69%
|
53
+5%
|
20
-62%
|
23
+11%
|
18
-20%
|
14
-22%
|
40
+184%
|
37
-6%
|
37
-1%
|
53
+44%
|
86
+62%
|
96
+11%
|
44
-54%
|
63
+42%
|
66
+4%
|
92
+41%
|
139
+50%
|
(9)
N/A
|
32
N/A
|
5
-86%
|
84
+1 756%
|
330
+296%
|
258
-22%
|
219
-15%
|
188
-14%
|
106
-43%
|
212
+99%
|
279
+32%
|
231
-17%
|
259
+12%
|
229
-12%
|
239
+5%
|
240
+0%
|
256
+7%
|
215
-16%
|
199
-8%
|
215
+8%
|
177
-18%
|
63
-64%
|
55
-13%
|
61
+12%
|
85
+39%
|
217
+155%
|
241
+11%
|
267
+11%
|
122
-54%
|
52
-57%
|
47
-10%
|
(6)
N/A
|
85
N/A
|
104
+22%
|
26
-75%
|
36
+41%
|
72
+97%
|
35
-51%
|
110
+214%
|
95
-13%
|
77
-19%
|
104
+35%
|
143
+38%
|
83
-42%
|
86
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(163)
|
(174)
|
0
|
(128)
|
(173)
|
(170)
|
(182)
|
(67)
|
(55)
|
(34)
|
(24)
|
(13)
|
(13)
|
(14)
|
(18)
|
(28)
|
(31)
|
(29)
|
(24)
|
(22)
|
(22)
|
(24)
|
(23)
|
(16)
|
(11)
|
(9)
|
(13)
|
(28)
|
(33)
|
(28)
|
(28)
|
(177)
|
(188)
|
(200)
|
(213)
|
(99)
|
(102)
|
(153)
|
(157)
|
(171)
|
(163)
|
(122)
|
(115)
|
(212)
|
(225)
|
(219)
|
(270)
|
(134)
|
(122)
|
(126)
|
(81)
|
(82)
|
(81)
|
(69)
|
(60)
|
(45)
|
(43)
|
(55)
|
(57)
|
(63)
|
(55)
|
(37)
|
(31)
|
(18)
|
(18)
|
(40)
|
(62)
|
(87)
|
(94)
|
(147)
|
(168)
|
(190)
|
(196)
|
(315)
|
(480)
|
(545)
|
(539)
|
(375)
|
(251)
|
(165)
|
(166)
|
(166)
|
(89)
|
|
| Other Items |
0
|
0
|
(104)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
46
|
46
|
25
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
8
|
12
|
82
|
75
|
41
|
37
|
2
|
(25)
|
39
|
40
|
7
|
30
|
(2)
|
(0)
|
9
|
48
|
(7)
|
(7)
|
(17)
|
(43)
|
7
|
10
|
9
|
8
|
(58)
|
(63)
|
(63)
|
1
|
113
|
116
|
116
|
52
|
6
|
3
|
21
|
577
|
599
|
599
|
581
|
33
|
14
|
(37)
|
29
|
38
|
51
|
101
|
35
|
18
|
16
|
16
|
21
|
20
|
|
| Cash from Investing Activities |
(163)
N/A
|
(174)
-7%
|
(164)
+6%
|
(127)
+22%
|
(118)
+7%
|
(115)
+3%
|
(78)
+32%
|
(67)
+14%
|
(55)
+18%
|
(34)
+39%
|
(24)
+28%
|
8
N/A
|
8
N/A
|
31
+278%
|
28
-11%
|
(3)
N/A
|
(6)
-76%
|
(29)
-380%
|
(24)
+17%
|
(21)
+13%
|
(21)
-1%
|
(23)
-9%
|
(22)
+3%
|
(13)
+40%
|
(8)
+43%
|
(6)
+20%
|
(10)
-57%
|
(26)
-172%
|
(32)
-21%
|
(27)
+14%
|
(27)
+0%
|
(169)
-522%
|
(177)
-5%
|
(118)
+33%
|
(138)
-18%
|
(58)
+58%
|
(65)
-11%
|
(151)
-132%
|
(181)
-20%
|
(131)
+28%
|
(123)
+6%
|
(115)
+6%
|
(85)
+26%
|
(213)
-151%
|
(225)
-6%
|
(210)
+7%
|
(222)
-6%
|
(142)
+36%
|
(129)
+9%
|
(143)
-11%
|
(123)
+14%
|
(74)
+40%
|
(71)
+4%
|
(60)
+16%
|
(52)
+14%
|
(103)
-99%
|
(106)
-3%
|
(118)
-11%
|
(56)
+52%
|
49
N/A
|
61
+24%
|
78
+28%
|
21
-73%
|
(12)
N/A
|
(16)
-35%
|
(20)
-25%
|
515
N/A
|
512
-1%
|
505
-1%
|
434
-14%
|
(136)
N/A
|
(176)
-30%
|
(232)
-32%
|
(287)
-23%
|
(441)
-54%
|
(494)
-12%
|
(438)
+11%
|
(340)
+22%
|
(233)
+31%
|
(149)
+36%
|
(150)
-1%
|
(145)
+4%
|
(69)
+53%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
68
|
47
|
45
|
9
|
(7)
|
(1)
|
2
|
13
|
24
|
(22)
|
(15)
|
(15)
|
(55)
|
(60)
|
(30)
|
(30)
|
(23)
|
57
|
(23)
|
(23)
|
0
|
(80)
|
0
|
2
|
0
|
72
|
2
|
0
|
0
|
(60)
|
10
|
10
|
0
|
(15)
|
0
|
0
|
0
|
55
|
(41)
|
(111)
|
0
|
(94)
|
(63)
|
7
|
11
|
181
|
518
|
468
|
0
|
203
|
(120)
|
(198)
|
(155)
|
11
|
(73)
|
50
|
(113)
|
(195)
|
(3)
|
(124)
|
(4)
|
(24)
|
(250)
|
(83)
|
(183)
|
(28)
|
31
|
(13)
|
85
|
(151)
|
(190)
|
(187)
|
(190)
|
(113)
|
(12)
|
0
|
0
|
0
|
80
|
80
|
0
|
0
|
20
|
|
| Cash Paid for Dividends |
(4)
|
(17)
|
(17)
|
(17)
|
(17)
|
(5)
|
(6)
|
(6)
|
(7)
|
(13)
|
(13)
|
(15)
|
(15)
|
(8)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(16)
|
(17)
|
(17)
|
(15)
|
(10)
|
(12)
|
(13)
|
(9)
|
(9)
|
(7)
|
(7)
|
(12)
|
(16)
|
(16)
|
(22)
|
(19)
|
(15)
|
(15)
|
(10)
|
(40)
|
(40)
|
(41)
|
(80)
|
(47)
|
(44)
|
(43)
|
(64)
|
(65)
|
(69)
|
(68)
|
(72)
|
(72)
|
(76)
|
(76)
|
(69)
|
(77)
|
(67)
|
(68)
|
(133)
|
(126)
|
(131)
|
(131)
|
(133)
|
(133)
|
(133)
|
(132)
|
(89)
|
(86)
|
(89)
|
(89)
|
(106)
|
(106)
|
(105)
|
0
|
(48)
|
(47)
|
(44)
|
0
|
(16)
|
(41)
|
(41)
|
(42)
|
(58)
|
(34)
|
|
| Other |
241
|
243
|
0
|
1
|
1
|
(1)
|
(2)
|
(3)
|
0
|
(1)
|
39
|
23
|
53
|
53
|
13
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
0
|
148
|
145
|
(7)
|
(9)
|
(7)
|
475
|
476
|
477
|
476
|
(3)
|
(2)
|
0
|
(1)
|
(1)
|
(266)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
24
|
124
|
0
|
0
|
110
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
81
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(20)
|
(22)
|
(24)
|
(28)
|
(11)
|
(12)
|
(9)
|
(9)
|
|
| Cash from Financing Activities |
305
N/A
|
272
-11%
|
28
-90%
|
(7)
N/A
|
(23)
-210%
|
(7)
+70%
|
(6)
+16%
|
4
N/A
|
14
+246%
|
(37)
N/A
|
12
N/A
|
(7)
N/A
|
(17)
-146%
|
(15)
+12%
|
(31)
-117%
|
(15)
+52%
|
(37)
-148%
|
43
N/A
|
(36)
N/A
|
(39)
-9%
|
(17)
+58%
|
(97)
-480%
|
(15)
+84%
|
(8)
+48%
|
(10)
-30%
|
59
N/A
|
(7)
N/A
|
(9)
-24%
|
(7)
+21%
|
(67)
-859%
|
(2)
+97%
|
144
N/A
|
144
0%
|
111
-23%
|
126
+13%
|
(22)
N/A
|
(24)
-9%
|
38
N/A
|
394
+927%
|
325
-17%
|
325
0%
|
302
-7%
|
(113)
N/A
|
(40)
+65%
|
(33)
+17%
|
117
N/A
|
452
+287%
|
133
-71%
|
129
-3%
|
(135)
N/A
|
(457)
-239%
|
(320)
+30%
|
(277)
+14%
|
(104)
+63%
|
(196)
-89%
|
7
N/A
|
(57)
N/A
|
(304)
-438%
|
(105)
+66%
|
(145)
-39%
|
(125)
+14%
|
(47)
+62%
|
(273)
-484%
|
(215)
+21%
|
(313)
-46%
|
(115)
+63%
|
(53)
+54%
|
(20)
+62%
|
76
N/A
|
(178)
N/A
|
(216)
-22%
|
(292)
-35%
|
(294)
0%
|
(162)
+45%
|
(61)
+62%
|
(64)
-5%
|
(61)
+4%
|
(31)
+50%
|
23
N/A
|
27
+17%
|
26
-4%
|
13
-52%
|
(23)
N/A
|
|
| 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
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(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
|
|
| Net Change in Cash |
141
N/A
|
88
-37%
|
(114)
N/A
|
(93)
+18%
|
(108)
-16%
|
(81)
+25%
|
(51)
+37%
|
(28)
+45%
|
(12)
+56%
|
(33)
-174%
|
(2)
+96%
|
(10)
-567%
|
(9)
+12%
|
7
N/A
|
23
+247%
|
17
-24%
|
13
-26%
|
72
+454%
|
(24)
N/A
|
(4)
+83%
|
(8)
-93%
|
(69)
-778%
|
15
N/A
|
(1)
N/A
|
5
N/A
|
71
+1 448%
|
(3)
N/A
|
5
N/A
|
(1)
N/A
|
(57)
-3 993%
|
25
N/A
|
62
+151%
|
63
+2%
|
38
-40%
|
51
+34%
|
(15)
N/A
|
3
N/A
|
26
+694%
|
204
+677%
|
226
+11%
|
207
-8%
|
270
+30%
|
133
-51%
|
4
-97%
|
(38)
N/A
|
96
N/A
|
336
+252%
|
204
-39%
|
278
+37%
|
(48)
N/A
|
(322)
-573%
|
(166)
+48%
|
(111)
+33%
|
75
N/A
|
8
-90%
|
120
+1 496%
|
37
-69%
|
(207)
N/A
|
16
N/A
|
(33)
N/A
|
(9)
+74%
|
93
N/A
|
(167)
N/A
|
(10)
+94%
|
(88)
-814%
|
132
N/A
|
583
+341%
|
543
-7%
|
627
+16%
|
251
-60%
|
(267)
N/A
|
(365)
-37%
|
(500)
-37%
|
(412)
+18%
|
(430)
-4%
|
(523)
-21%
|
(389)
+26%
|
(275)
+29%
|
(133)
+52%
|
(18)
+87%
|
19
N/A
|
(49)
N/A
|
(5)
+90%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(165)
N/A
|
(184)
-12%
|
22
N/A
|
(86)
N/A
|
(141)
-64%
|
(129)
+8%
|
(149)
-15%
|
(32)
+78%
|
(26)
+18%
|
3
N/A
|
(13)
N/A
|
(25)
-86%
|
(14)
+45%
|
(25)
-82%
|
9
N/A
|
8
-6%
|
26
+219%
|
29
+12%
|
12
-57%
|
35
+184%
|
8
-77%
|
27
+231%
|
30
+10%
|
5
-85%
|
12
+164%
|
9
-28%
|
1
-87%
|
12
+1 000%
|
4
-64%
|
9
+95%
|
25
+194%
|
(90)
N/A
|
(93)
-2%
|
(155)
-68%
|
(150)
+4%
|
(34)
+77%
|
(10)
+71%
|
(14)
-47%
|
(165)
-1 048%
|
(139)
+16%
|
(158)
-14%
|
(39)
+76%
|
215
N/A
|
47
-78%
|
(6)
N/A
|
(31)
-424%
|
(164)
-430%
|
78
N/A
|
157
+103%
|
105
-33%
|
178
+70%
|
147
-17%
|
158
+7%
|
171
+8%
|
197
+15%
|
170
-13%
|
156
-8%
|
160
+2%
|
120
-25%
|
(0)
N/A
|
0
N/A
|
24
N/A
|
54
+125%
|
199
+270%
|
223
+12%
|
227
+2%
|
60
-74%
|
(35)
N/A
|
(47)
-35%
|
(153)
-222%
|
(83)
+45%
|
(86)
-4%
|
(170)
-97%
|
(279)
-64%
|
(408)
-46%
|
(510)
-25%
|
(429)
+16%
|
(280)
+35%
|
(174)
+38%
|
(61)
+65%
|
(23)
+62%
|
(83)
-255%
|
(2)
+97%
|
|