Sinofert Holdings Ltd
XMUN:WCQ1
Cash Flow Statement
Cash Flow Statement
Sinofert Holdings Ltd
| Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
(2 270)
|
0
|
451
|
0
|
650
|
0
|
672
|
0
|
900
|
0
|
1 187
|
0
|
846
|
0
|
1 224
|
0
|
|
| Depreciation & Amortization |
366
|
0
|
303
|
0
|
315
|
0
|
273
|
0
|
260
|
0
|
305
|
0
|
433
|
0
|
472
|
0
|
|
| Other Non-Cash Items |
2 060
|
0
|
(3)
|
0
|
16
|
0
|
(56)
|
0
|
120
|
0
|
122
|
0
|
168
|
0
|
(74)
|
0
|
|
| Cash Taxes Paid |
7
|
7
|
13
|
15
|
24
|
27
|
27
|
31
|
38
|
57
|
76
|
109
|
115
|
140
|
194
|
221
|
|
| Cash Interest Paid |
388
|
318
|
218
|
196
|
185
|
217
|
90
|
83
|
72
|
62
|
80
|
81
|
70
|
65
|
58
|
50
|
|
| Change in Working Capital |
(1 566)
|
(2 005)
|
(1 559)
|
1 507
|
346
|
2 628
|
102
|
17
|
288
|
2 875
|
389
|
1 397
|
1 038
|
2 483
|
(580)
|
(131)
|
|
| Cash from Operating Activities |
(1 410)
N/A
|
(2 005)
-42%
|
(807)
+60%
|
1 507
N/A
|
1 327
-12%
|
2 628
+98%
|
990
-62%
|
17
-98%
|
1 569
+9 306%
|
2 875
+83%
|
2 003
-30%
|
1 397
-30%
|
2 485
+78%
|
2 483
0%
|
1 042
-58%
|
(131)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(282)
|
(367)
|
(486)
|
(581)
|
(768)
|
(668)
|
(732)
|
(946)
|
(1 395)
|
(1 851)
|
(1 232)
|
(612)
|
(544)
|
(400)
|
(276)
|
(300)
|
|
| Other Items |
2 339
|
7 906
|
3 847
|
(999)
|
1 219
|
(788)
|
56
|
2 696
|
1 291
|
347
|
1 079
|
120
|
(914)
|
(1 349)
|
(1 227)
|
217
|
|
| Cash from Investing Activities |
2 057
N/A
|
7 539
+267%
|
3 361
-55%
|
(1 579)
N/A
|
451
N/A
|
(1 456)
N/A
|
(677)
+54%
|
1 750
N/A
|
(104)
N/A
|
(1 505)
-1 348%
|
(153)
+90%
|
(492)
-221%
|
(1 458)
-197%
|
(1 749)
-20%
|
(1 503)
+14%
|
(82)
+95%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Debt |
(918)
|
(3 946)
|
(2 035)
|
556
|
(707)
|
(1 501)
|
(744)
|
(978)
|
(708)
|
(249)
|
653
|
225
|
(2)
|
(102)
|
8
|
(29)
|
|
| Cash Paid for Dividends |
(2)
|
(3)
|
(3)
|
(2)
|
(143)
|
(332)
|
(195)
|
(9)
|
(195)
|
(191)
|
(322)
|
0
|
(407)
|
0
|
(315)
|
0
|
|
| Other |
(388)
|
(318)
|
(218)
|
(196)
|
(185)
|
(67)
|
60
|
(21)
|
(9)
|
(127)
|
(146)
|
(81)
|
(70)
|
(57)
|
(50)
|
(50)
|
|
| Cash from Financing Activities |
(1 308)
N/A
|
(4 268)
-226%
|
(2 256)
+47%
|
358
N/A
|
(1 036)
N/A
|
(1 900)
-83%
|
(879)
+54%
|
(1 008)
-15%
|
(911)
+10%
|
(567)
+38%
|
185
N/A
|
(178)
N/A
|
(478)
-169%
|
(566)
-18%
|
(356)
+37%
|
(393)
-10%
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
(24)
|
(13)
|
5
|
(2)
|
2
|
4
|
(6)
|
(8)
|
(2)
|
21
|
7
|
5
|
2
|
(17)
|
14
|
7
|
|
| Net Change in Cash |
(685)
N/A
|
1 253
N/A
|
302
-76%
|
284
-6%
|
745
+162%
|
(724)
N/A
|
(571)
+21%
|
751
N/A
|
551
-27%
|
824
+49%
|
2 042
+148%
|
733
-64%
|
551
-25%
|
151
-73%
|
(804)
N/A
|
(600)
+25%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(1 692)
N/A
|
(2 372)
-40%
|
(1 293)
+45%
|
926
N/A
|
559
-40%
|
1 960
+251%
|
258
-87%
|
(929)
N/A
|
174
N/A
|
1 023
+489%
|
771
-25%
|
786
+2%
|
1 941
+147%
|
2 083
+7%
|
767
-63%
|
(431)
N/A
|
|