Yuen Foong Yu Consumer Products Co Ltd
TWSE:6790
Cash Flow Statement
Cash Flow Statement
Yuen Foong Yu Consumer Products Co Ltd
| 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 | ||||||||||||||||||||
| Net Income |
2 185
|
1 766
|
1 966
|
1 287
|
1 143
|
1 012
|
1 013
|
912
|
784
|
815
|
989
|
1 207
|
1 352
|
1 324
|
1 140
|
948
|
909
|
896
|
960
|
|
| Depreciation & Amortization |
551
|
418
|
522
|
417
|
421
|
425
|
429
|
433
|
436
|
440
|
444
|
454
|
466
|
478
|
485
|
482
|
477
|
471
|
470
|
|
| Stock-Based Compensation |
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(145)
|
(169)
|
(174)
|
0
|
13
|
5
|
(2)
|
(32)
|
(68)
|
(87)
|
(93)
|
(101)
|
(59)
|
(48)
|
(46)
|
(12)
|
(42)
|
(34)
|
(23)
|
|
| Cash Taxes Paid |
155
|
334
|
446
|
325
|
325
|
211
|
209
|
217
|
223
|
219
|
214
|
213
|
210
|
216
|
231
|
231
|
233
|
196
|
173
|
|
| Cash Interest Paid |
37
|
24
|
29
|
15
|
15
|
13
|
10
|
8
|
8
|
8
|
8
|
9
|
10
|
13
|
18
|
23
|
27
|
31
|
33
|
|
| Change in Working Capital |
(80)
|
(137)
|
(414)
|
(477)
|
(376)
|
(374)
|
(315)
|
(374)
|
(508)
|
(466)
|
(328)
|
32
|
139
|
145
|
(269)
|
(489)
|
(574)
|
(728)
|
(219)
|
|
| Cash from Operating Activities |
2 510
N/A
|
1 877
-25%
|
1 900
+1%
|
1 228
-35%
|
1 201
-2%
|
1 068
-11%
|
1 124
+5%
|
939
-17%
|
645
-31%
|
702
+9%
|
1 012
+44%
|
1 593
+57%
|
1 898
+19%
|
1 900
+0%
|
1 310
-31%
|
929
-29%
|
771
-17%
|
604
-22%
|
1 189
+97%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(228)
|
(146)
|
(187)
|
(189)
|
(213)
|
(242)
|
(286)
|
(292)
|
(334)
|
(418)
|
(694)
|
(803)
|
(958)
|
(1 295)
|
(1 096)
|
(1 148)
|
(941)
|
(608)
|
(577)
|
|
| Other Items |
1 395
|
1 014
|
1 005
|
(17)
|
67
|
122
|
190
|
194
|
112
|
55
|
(21)
|
(25)
|
(381)
|
(601)
|
(337)
|
(331)
|
(681)
|
(620)
|
(821)
|
|
| Cash from Investing Activities |
1 166
N/A
|
869
-26%
|
819
-6%
|
(207)
N/A
|
(146)
+29%
|
(120)
+18%
|
(96)
+20%
|
(98)
-2%
|
(221)
-125%
|
(363)
-64%
|
(715)
-97%
|
(828)
-16%
|
(1 339)
-62%
|
(1 897)
-42%
|
(1 433)
+24%
|
(1 480)
-3%
|
(1 624)
-10%
|
(1 227)
+24%
|
(1 398)
-14%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1 259
|
1 210
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 058)
|
(1 395)
|
(1 130)
|
(804)
|
(779)
|
(875)
|
(778)
|
166
|
166
|
436
|
232
|
231
|
607
|
936
|
725
|
935
|
1 000
|
408
|
599
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(801)
|
0
|
0
|
0
|
(614)
|
0
|
0
|
(1 415)
|
(801)
|
0
|
0
|
(681)
|
|
| Other |
(43)
|
395
|
(583)
|
(988)
|
(988)
|
(985)
|
(813)
|
(20)
|
(822)
|
(815)
|
(630)
|
(11)
|
(12)
|
(16)
|
605
|
(5)
|
(5)
|
0
|
30
|
|
| Cash from Financing Activities |
(2 465)
N/A
|
(1 362)
+45%
|
(866)
+36%
|
(582)
+33%
|
(557)
+4%
|
(651)
-17%
|
(1 591)
-144%
|
(656)
+59%
|
(655)
+0%
|
(379)
+42%
|
(398)
-5%
|
(395)
+1%
|
(20)
+95%
|
305
N/A
|
(87)
N/A
|
128
N/A
|
194
+51%
|
(393)
N/A
|
(52)
+87%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(15)
|
(69)
|
(60)
|
(25)
|
8
|
69
|
135
|
101
|
52
|
38
|
20
|
(12)
|
67
|
72
|
(13)
|
102
|
46
|
(103)
|
(41)
|
|
| Net Change in Cash |
1 197
N/A
|
1 315
+10%
|
1 792
+36%
|
414
-77%
|
506
+22%
|
366
-28%
|
(427)
N/A
|
286
N/A
|
(180)
N/A
|
(1)
+99%
|
(82)
-5 803%
|
358
N/A
|
607
+70%
|
380
-37%
|
(223)
N/A
|
(321)
-44%
|
(613)
-91%
|
(1 119)
-83%
|
(302)
+73%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
2 282
N/A
|
1 731
-24%
|
1 713
-1%
|
1 039
-39%
|
988
-5%
|
826
-16%
|
838
+2%
|
646
-23%
|
311
-52%
|
284
-9%
|
318
+12%
|
790
+149%
|
940
+19%
|
604
-36%
|
215
-65%
|
(220)
N/A
|
(170)
+22%
|
(3)
+98%
|
612
N/A
|
|