Xiamen Yan Palace Bird's Nest Industry Co Ltd
HKEX:1497
Cash Flow Statement
Cash Flow Statement
Xiamen Yan Palace Bird's Nest Industry Co Ltd
Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|
Operating Cash Flow | ||||
Net Income |
230
|
265
|
273
|
|
Depreciation & Amortization |
28
|
37
|
41
|
|
Other Non-Cash Items |
23
|
7
|
9
|
|
Cash Taxes Paid |
40
|
88
|
89
|
|
Cash Interest Paid |
4
|
2
|
3
|
|
Change in Working Capital |
(68)
|
(2)
|
(200)
|
|
Cash from Operating Activities |
214
N/A
|
306
+43%
|
123
-60%
|
|
Investing Cash Flow | ||||
Capital Expenditures |
(25)
|
(22)
|
(24)
|
|
Other Items |
(22)
|
1
|
7
|
|
Cash from Investing Activities |
(46)
N/A
|
(21)
+55%
|
(17)
+17%
|
|
Financing Cash Flow | ||||
Net Issuance of Common Stock |
40
|
0
|
283
|
|
Net Issuance of Debt |
(88)
|
(17)
|
(17)
|
|
Cash Paid for Dividends |
(100)
|
(80)
|
(160)
|
|
Other |
(1)
|
(7)
|
(24)
|
|
Cash from Financing Activities |
(148)
N/A
|
(104)
+30%
|
82
N/A
|
|
Change in Cash | ||||
Effect of Foreign Exchange Rates |
0
|
0
|
(2)
|
|
Net Change in Cash |
19
N/A
|
181
+858%
|
186
+3%
|
|
Free Cash Flow | ||||
Free Cash Flow |
189
N/A
|
283
+50%
|
99
-65%
|