Panda Dairy Corp
SZSE:300898
Cash Flow Statement
Cash Flow Statement
Panda Dairy Corp
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Cash Taxes Paid |
(62)
|
(20)
|
(18)
|
(20)
|
(13)
|
(37)
|
(45)
|
(57)
|
(65)
|
|
Change in Working Capital |
(166)
|
(137)
|
(145)
|
(149)
|
(151)
|
(151)
|
(163)
|
(120)
|
(122)
|
|
Cash from Operating Activities |
54
N/A
|
80
+47%
|
78
-2%
|
32
-59%
|
107
+235%
|
105
-2%
|
120
+15%
|
184
+54%
|
176
-5%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(91)
|
(83)
|
(62)
|
(46)
|
(35)
|
(31)
|
(27)
|
(35)
|
(37)
|
|
Other Items |
0
|
(106)
|
(38)
|
17
|
(55)
|
(90)
|
(115)
|
20
|
12
|
|
Cash from Investing Activities |
(90)
N/A
|
(190)
-110%
|
(99)
+48%
|
(29)
+71%
|
(89)
-205%
|
(121)
-36%
|
(142)
-17%
|
(15)
+90%
|
(25)
-69%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Debt |
(18)
|
33
|
61
|
20
|
10
|
40
|
40
|
10
|
(70)
|
|
Cash Paid for Dividends |
(23)
|
(28)
|
(31)
|
(29)
|
(30)
|
(31)
|
(29)
|
(29)
|
(28)
|
|
Other |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(30)
|
(25)
|
|
Cash from Financing Activities |
(28)
N/A
|
19
N/A
|
44
+131%
|
(8)
N/A
|
(18)
-138%
|
11
N/A
|
14
+22%
|
(49)
N/A
|
(124)
-152%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(64)
N/A
|
(91)
-42%
|
23
N/A
|
(5)
N/A
|
(0)
+95%
|
(5)
-2 114%
|
(8)
-59%
|
121
N/A
|
28
-77%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
(36)
N/A
|
(4)
+90%
|
17
N/A
|
(14)
N/A
|
73
N/A
|
74
+2%
|
93
+26%
|
150
+61%
|
139
-7%
|