Hunan New Wellful Co Ltd
SSE:600975
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hunan New Wellful Co Ltd
SSE:600975
|
CN |
|
E
|
eBay Inc
LSE:0R3D
|
US |
|
M
|
Mega Corp Ltd
BSE:531417
|
IN |
|
Nanfang Black Sesame Group Co Ltd
SZSE:000716
|
CN |
Cash Flow Statement
Cash Flow Statement
Hunan New Wellful 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 |
8
|
9
|
11
|
8
|
7
|
5
|
4
|
(2)
|
0
|
(5)
|
(4)
|
(1)
|
3
|
0
|
13
|
18
|
12
|
22
|
9
|
2
|
(1)
|
(3)
|
(3)
|
(2)
|
1
|
(1)
|
1
|
5
|
5
|
8
|
7
|
5
|
3
|
(2)
|
(1)
|
(3)
|
(3)
|
1
|
(1)
|
1
|
2
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(2)
|
(0)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
3
|
7
|
9
|
10
|
7
|
4
|
(0)
|
(7)
|
(14)
|
(19)
|
(11)
|
(11)
|
(9)
|
(8)
|
(14)
|
(13)
|
(14)
|
(17)
|
(23)
|
|
| Change in Working Capital |
(21)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(18)
|
(16)
|
(13)
|
(14)
|
(12)
|
(11)
|
(11)
|
(10)
|
(8)
|
(10)
|
(11)
|
(5)
|
(1)
|
(5)
|
(3)
|
(13)
|
40
|
13
|
35
|
33
|
(26)
|
9
|
(51)
|
(14)
|
(19)
|
(90)
|
(28)
|
(68)
|
(66)
|
(78)
|
(56)
|
(68)
|
(65)
|
(84)
|
(85)
|
(89)
|
(111)
|
(94)
|
(103)
|
(107)
|
(96)
|
(108)
|
(112)
|
(113)
|
(129)
|
(129)
|
(142)
|
(140)
|
(145)
|
(133)
|
(127)
|
(133)
|
(132)
|
(181)
|
(171)
|
(172)
|
(184)
|
(145)
|
(187)
|
(188)
|
(210)
|
(241)
|
(240)
|
(262)
|
(265)
|
(372)
|
(447)
|
(522)
|
(584)
|
(568)
|
(595)
|
(592)
|
(609)
|
(568)
|
(552)
|
(556)
|
(549)
|
|
| Cash from Operating Activities |
26
N/A
|
34
+31%
|
27
-22%
|
31
+15%
|
40
+30%
|
34
-14%
|
49
+44%
|
27
-45%
|
11
-62%
|
1
-87%
|
7
+364%
|
3
-51%
|
3
-13%
|
26
+836%
|
12
-54%
|
8
-34%
|
6
-20%
|
(13)
N/A
|
(58)
-354%
|
(58)
0%
|
(57)
+1%
|
(78)
-37%
|
(54)
+31%
|
26
N/A
|
61
+136%
|
136
+122%
|
193
+42%
|
63
-67%
|
46
-27%
|
1
-98%
|
(56)
N/A
|
(38)
+33%
|
(73)
-93%
|
(66)
+10%
|
(83)
-27%
|
(25)
+70%
|
(11)
+56%
|
(36)
-227%
|
12
N/A
|
(28)
N/A
|
(17)
+39%
|
(36)
-104%
|
(19)
+46%
|
86
N/A
|
159
+85%
|
234
+48%
|
174
-26%
|
138
-21%
|
130
-6%
|
158
+21%
|
207
+32%
|
143
-31%
|
96
-33%
|
(70)
N/A
|
(89)
-27%
|
(51)
+42%
|
(181)
-254%
|
(212)
-17%
|
(141)
+33%
|
(73)
+48%
|
79
N/A
|
220
+179%
|
172
-22%
|
156
-10%
|
(62)
N/A
|
(157)
-151%
|
(305)
-95%
|
(530)
-74%
|
(540)
-2%
|
(703)
-30%
|
(333)
+53%
|
45
N/A
|
89
+98%
|
185
+109%
|
(309)
N/A
|
(642)
-108%
|
(451)
+30%
|
(102)
+77%
|
741
N/A
|
857
+16%
|
1 144
+34%
|
1 196
+5%
|
813
-32%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(37)
|
(43)
|
(29)
|
(30)
|
(30)
|
(38)
|
(37)
|
(43)
|
(52)
|
(47)
|
(54)
|
(56)
|
(57)
|
(55)
|
(62)
|
(56)
|
(47)
|
(39)
|
(47)
|
(42)
|
(38)
|
(35)
|
(5)
|
(3)
|
(33)
|
(35)
|
(21)
|
(26)
|
(18)
|
(44)
|
(56)
|
(64)
|
(62)
|
(111)
|
(163)
|
(185)
|
(183)
|
(149)
|
(107)
|
(94)
|
(78)
|
(39)
|
(55)
|
(45)
|
(49)
|
(46)
|
(31)
|
(31)
|
(31)
|
(35)
|
(38)
|
(34)
|
(27)
|
(54)
|
(35)
|
(38)
|
(47)
|
(23)
|
(57)
|
(72)
|
(108)
|
(156)
|
(241)
|
(304)
|
(322)
|
(330)
|
(286)
|
(233)
|
(164)
|
(191)
|
(257)
|
(297)
|
(404)
|
(434)
|
(333)
|
(291)
|
(237)
|
(165)
|
(140)
|
(127)
|
(95)
|
(50)
|
|
| Other Items |
5
|
6
|
5
|
6
|
5
|
2
|
7
|
(1)
|
(1)
|
(4)
|
(7)
|
26
|
18
|
(122)
|
(95)
|
(108)
|
(89)
|
140
|
(32)
|
(49)
|
(58)
|
(118)
|
78
|
180
|
178
|
85
|
36
|
(41)
|
(39)
|
35
|
34
|
67
|
66
|
62
|
49
|
15
|
16
|
25
|
34
|
34
|
32
|
(137)
|
(133)
|
(153)
|
(137)
|
188
|
180
|
166
|
150
|
(403)
|
(306)
|
(248)
|
(241)
|
418
|
333
|
285
|
278
|
4
|
(4)
|
(42)
|
(42)
|
(116)
|
(135)
|
(75)
|
(74)
|
(5)
|
8
|
(9)
|
(10)
|
(88)
|
(145)
|
(147)
|
(153)
|
(307)
|
(274)
|
(237)
|
(222)
|
1
|
33
|
(3)
|
(12)
|
1
|
9
|
|
| Cash from Investing Activities |
(34)
N/A
|
(31)
+9%
|
(37)
-20%
|
(24)
+36%
|
(26)
-8%
|
(28)
-8%
|
(31)
-12%
|
(37)
-19%
|
(44)
-18%
|
(56)
-29%
|
(54)
+5%
|
(28)
+47%
|
(38)
-34%
|
(179)
-372%
|
(150)
+16%
|
(170)
-13%
|
(145)
+15%
|
92
N/A
|
(71)
N/A
|
(96)
-36%
|
(100)
-4%
|
(155)
-55%
|
42
N/A
|
175
+314%
|
175
+0%
|
53
-70%
|
1
-98%
|
(63)
N/A
|
(65)
-4%
|
17
N/A
|
(10)
N/A
|
11
N/A
|
2
-81%
|
(0)
N/A
|
(62)
-61 900%
|
(148)
-139%
|
(170)
-14%
|
(158)
+7%
|
(116)
+27%
|
(73)
+37%
|
(62)
+15%
|
(215)
-246%
|
(172)
+20%
|
(207)
-21%
|
(183)
+12%
|
139
N/A
|
135
-3%
|
135
+0%
|
119
-12%
|
(434)
N/A
|
(342)
+21%
|
(285)
+16%
|
(274)
+4%
|
391
N/A
|
279
-29%
|
251
-10%
|
240
-4%
|
(42)
N/A
|
(26)
+38%
|
(99)
-276%
|
(115)
-16%
|
(224)
-95%
|
(292)
-30%
|
(316)
-8%
|
(378)
-20%
|
(327)
+14%
|
(322)
+1%
|
(295)
+9%
|
(243)
+18%
|
(252)
-4%
|
(336)
-33%
|
(404)
-20%
|
(450)
-12%
|
(711)
-58%
|
(708)
+0%
|
(570)
+19%
|
(512)
+10%
|
(236)
+54%
|
(132)
+44%
|
(143)
-9%
|
(139)
+3%
|
(94)
+32%
|
(40)
+57%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
10
|
(53)
|
(49)
|
(60)
|
(60)
|
(7)
|
(11)
|
0
|
0
|
0
|
0
|
100
|
110
|
138
|
138
|
(12)
|
(32)
|
(98)
|
40
|
140
|
158
|
272
|
104
|
(113)
|
(151)
|
(229)
|
(230)
|
(43)
|
(31)
|
19
|
40
|
73
|
91
|
46
|
198
|
213
|
189
|
188
|
55
|
12
|
51
|
(56)
|
(93)
|
(117)
|
(137)
|
(33)
|
(10)
|
23
|
12
|
(11)
|
(49)
|
(103)
|
(97)
|
(128)
|
(116)
|
(67)
|
(69)
|
8
|
(33)
|
27
|
125
|
176
|
377
|
274
|
602
|
677
|
742
|
749
|
659
|
499
|
252
|
321
|
660
|
815
|
685
|
876
|
(190)
|
(122)
|
(142)
|
(527)
|
(154)
|
(738)
|
(638)
|
|
| Cash Paid for Dividends |
(35)
|
(8)
|
(8)
|
(8)
|
(8)
|
(0)
|
(22)
|
(22)
|
0
|
0
|
(14)
|
(16)
|
0
|
(20)
|
(40)
|
(41)
|
(41)
|
(40)
|
(6)
|
(7)
|
(7)
|
(30)
|
(32)
|
(34)
|
(34)
|
(11)
|
(9)
|
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(10)
|
(11)
|
(23)
|
(27)
|
(30)
|
(33)
|
(26)
|
(25)
|
(25)
|
(24)
|
(24)
|
(21)
|
(18)
|
(34)
|
(31)
|
(31)
|
(32)
|
(79)
|
(78)
|
(79)
|
(77)
|
(77)
|
(76)
|
(74)
|
(73)
|
(8)
|
(7)
|
(7)
|
(7)
|
(30)
|
(31)
|
(31)
|
(34)
|
(50)
|
(58)
|
(70)
|
(77)
|
(46)
|
(51)
|
(74)
|
(93)
|
(94)
|
(101)
|
(87)
|
(77)
|
(88)
|
(86)
|
(81)
|
(76)
|
(68)
|
(61)
|
|
| Other |
310
|
4
|
4
|
1
|
0
|
0
|
0
|
(2)
|
(1)
|
1
|
2
|
1
|
(1)
|
(2)
|
(1)
|
0
|
2
|
5
|
4
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
2
|
0
|
23
|
23
|
9
|
14
|
0
|
0
|
(7)
|
39
|
52
|
61
|
76
|
30
|
540
|
531
|
496
|
0
|
(22)
|
(22)
|
7
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
99
|
0
|
0
|
0
|
0
|
6
|
(28)
|
(135)
|
(184)
|
710
|
625
|
735
|
635
|
(468)
|
(498)
|
1 020
|
1 019
|
1 273
|
1 314
|
(275)
|
(208)
|
(486)
|
(487)
|
(463)
|
(502)
|
|
| Cash from Financing Activities |
285
N/A
|
(57)
N/A
|
(53)
+7%
|
(67)
-25%
|
(67)
0%
|
(8)
+89%
|
(34)
-345%
|
(24)
+30%
|
(23)
+2%
|
(21)
+9%
|
(13)
+40%
|
85
N/A
|
93
+10%
|
117
+26%
|
97
-17%
|
(53)
N/A
|
(72)
-36%
|
(134)
-86%
|
37
N/A
|
133
+263%
|
151
+13%
|
238
+58%
|
68
-72%
|
(148)
N/A
|
(185)
-25%
|
(240)
-30%
|
(239)
+0%
|
(45)
+81%
|
(32)
+28%
|
37
N/A
|
57
+56%
|
75
+31%
|
96
+28%
|
24
-75%
|
164
+587%
|
178
+9%
|
193
+8%
|
207
+7%
|
91
-56%
|
63
-31%
|
56
-11%
|
460
+722%
|
414
-10%
|
358
-13%
|
340
-5%
|
(90)
N/A
|
(63)
+29%
|
(1)
+98%
|
(13)
-885%
|
(88)
-588%
|
(125)
-42%
|
(182)
-46%
|
(175)
+4%
|
(206)
-17%
|
(193)
+6%
|
(142)
+26%
|
(143)
-1%
|
(1)
+99%
|
59
N/A
|
20
-66%
|
117
+495%
|
146
+25%
|
246
+68%
|
249
+1%
|
541
+117%
|
492
-9%
|
500
+2%
|
1 390
+178%
|
1 206
-13%
|
1 188
-1%
|
836
-30%
|
(221)
N/A
|
69
N/A
|
1 741
+2 422%
|
1 603
-8%
|
2 062
+29%
|
1 048
-49%
|
(485)
N/A
|
(436)
+10%
|
(1 094)
-151%
|
(717)
+34%
|
(1 269)
-77%
|
(1 201)
+5%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
277
N/A
|
(54)
N/A
|
(64)
-18%
|
(60)
+6%
|
(53)
+12%
|
(1)
+98%
|
(16)
-1 318%
|
(33)
-114%
|
(56)
-69%
|
(76)
-35%
|
(60)
+21%
|
60
N/A
|
58
-3%
|
(36)
N/A
|
(41)
-13%
|
(215)
-428%
|
(210)
+2%
|
(54)
+74%
|
(92)
-70%
|
(21)
+78%
|
(6)
+70%
|
5
N/A
|
56
+1 126%
|
53
-6%
|
51
-4%
|
(52)
N/A
|
(45)
+13%
|
(45)
+0%
|
(51)
-14%
|
54
N/A
|
(9)
N/A
|
48
N/A
|
25
-48%
|
(42)
N/A
|
19
N/A
|
5
-72%
|
13
+140%
|
13
-2%
|
(13)
N/A
|
(39)
-194%
|
(24)
+39%
|
210
N/A
|
223
+6%
|
237
+6%
|
317
+34%
|
284
-10%
|
246
-13%
|
271
+10%
|
236
-13%
|
(365)
N/A
|
(259)
+29%
|
(324)
-25%
|
(354)
-9%
|
116
N/A
|
(2)
N/A
|
58
N/A
|
(84)
N/A
|
(255)
-205%
|
(109)
+57%
|
(152)
-40%
|
81
N/A
|
142
+75%
|
126
-11%
|
89
-29%
|
100
+13%
|
9
-91%
|
(128)
N/A
|
565
N/A
|
423
-25%
|
234
-45%
|
167
-29%
|
(580)
N/A
|
(293)
+50%
|
1 215
N/A
|
586
-52%
|
850
+45%
|
85
-90%
|
(823)
N/A
|
174
N/A
|
(380)
N/A
|
288
N/A
|
(167)
N/A
|
(428)
-156%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(3)
+78%
|
(16)
-464%
|
1
N/A
|
10
+638%
|
5
-52%
|
11
+141%
|
(9)
N/A
|
(33)
-257%
|
(51)
-55%
|
(40)
+20%
|
(51)
-25%
|
(53)
-5%
|
(31)
+42%
|
(43)
-40%
|
(54)
-26%
|
(49)
+9%
|
(60)
-21%
|
(97)
-62%
|
(105)
-8%
|
(99)
+6%
|
(116)
-17%
|
(89)
+23%
|
21
N/A
|
59
+176%
|
103
+76%
|
158
+53%
|
42
-74%
|
21
-50%
|
(17)
N/A
|
(100)
-475%
|
(94)
+6%
|
(136)
-45%
|
(127)
+7%
|
(194)
-53%
|
(188)
+3%
|
(196)
-4%
|
(219)
-12%
|
(138)
+37%
|
(135)
+2%
|
(112)
+17%
|
(114)
-2%
|
(58)
+49%
|
31
N/A
|
113
+262%
|
186
+64%
|
129
-31%
|
107
-17%
|
99
-8%
|
127
+29%
|
172
+36%
|
105
-39%
|
62
-41%
|
(97)
N/A
|
(142)
-47%
|
(86)
+40%
|
(219)
-155%
|
(258)
-18%
|
(164)
+37%
|
(130)
+21%
|
6
N/A
|
112
+1 671%
|
16
-86%
|
(85)
N/A
|
(367)
-331%
|
(479)
-30%
|
(635)
-33%
|
(816)
-28%
|
(773)
+5%
|
(867)
-12%
|
(524)
+40%
|
(212)
+60%
|
(208)
+2%
|
(219)
-5%
|
(743)
-240%
|
(976)
-31%
|
(741)
+24%
|
(339)
+54%
|
577
N/A
|
716
+24%
|
1 017
+42%
|
1 101
+8%
|
763
-31%
|
|