Eagle Nice (International) Holdings Ltd
HKEX:2368
Cash Flow Statement
Cash Flow Statement
Eagle Nice (International) Holdings Ltd
| Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
36
|
0
|
103
|
0
|
92
|
0
|
87
|
0
|
141
|
0
|
185
|
0
|
179
|
0
|
159
|
0
|
153
|
0
|
95
|
0
|
37
|
0
|
130
|
0
|
152
|
0
|
185
|
0
|
274
|
0
|
183
|
0
|
295
|
0
|
422
|
0
|
364
|
0
|
399
|
0
|
381
|
0
|
324
|
0
|
|
| Depreciation & Amortization |
9
|
0
|
12
|
0
|
21
|
0
|
26
|
0
|
31
|
0
|
34
|
0
|
35
|
0
|
37
|
0
|
42
|
0
|
62
|
0
|
62
|
0
|
61
|
0
|
52
|
0
|
46
|
0
|
54
|
0
|
76
|
0
|
103
|
0
|
107
|
0
|
115
|
0
|
120
|
0
|
122
|
0
|
154
|
0
|
|
| Other Non-Cash Items |
2
|
0
|
(2)
|
0
|
(6)
|
0
|
(5)
|
0
|
(16)
|
0
|
(2)
|
0
|
1
|
0
|
(15)
|
0
|
(1)
|
0
|
6
|
0
|
8
|
0
|
6
|
0
|
17
|
0
|
0
|
0
|
(44)
|
0
|
13
|
0
|
14
|
0
|
(1)
|
0
|
(1)
|
0
|
18
|
0
|
36
|
0
|
70
|
0
|
|
| Cash Taxes Paid |
1
|
0
|
3
|
0
|
13
|
0
|
14
|
0
|
14
|
0
|
13
|
0
|
22
|
0
|
27
|
0
|
21
|
0
|
44
|
0
|
20
|
0
|
10
|
0
|
27
|
0
|
33
|
0
|
44
|
0
|
39
|
0
|
52
|
0
|
64
|
0
|
84
|
0
|
69
|
0
|
123
|
0
|
77
|
0
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
6
|
0
|
5
|
0
|
3
|
0
|
3
|
0
|
3
|
0
|
4
|
0
|
12
|
0
|
18
|
0
|
5
|
0
|
5
|
0
|
22
|
0
|
43
|
0
|
69
|
0
|
|
| Change in Working Capital |
(36)
|
40
|
(37)
|
58
|
(65)
|
44
|
(68)
|
21
|
(175)
|
51
|
(181)
|
101
|
(112)
|
81
|
(57)
|
(29)
|
(190)
|
11
|
(114)
|
114
|
(78)
|
55
|
(42)
|
90
|
(181)
|
81
|
(81)
|
(5)
|
(322)
|
(33)
|
(270)
|
334
|
(12)
|
424
|
(117)
|
389
|
(301)
|
(339)
|
18
|
562
|
(309)
|
(159)
|
(548)
|
89
|
|
| Cash from Operating Activities |
10
N/A
|
40
+299%
|
76
+91%
|
58
-24%
|
42
-27%
|
44
+4%
|
40
-10%
|
21
-48%
|
(19)
N/A
|
51
N/A
|
36
-29%
|
101
+181%
|
103
+2%
|
81
-21%
|
125
+54%
|
(29)
N/A
|
3
N/A
|
11
+247%
|
48
+335%
|
114
+136%
|
30
-74%
|
55
+84%
|
155
+184%
|
90
-42%
|
40
-55%
|
81
+100%
|
150
+85%
|
(5)
N/A
|
(38)
-705%
|
(33)
+13%
|
1
N/A
|
334
+23 039%
|
401
+20%
|
424
+6%
|
412
-3%
|
389
-6%
|
176
-55%
|
138
-21%
|
555
+302%
|
562
+1%
|
229
-59%
|
(159)
N/A
|
(0)
+100%
|
89
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
0
|
(46)
|
0
|
(119)
|
0
|
(16)
|
0
|
(15)
|
0
|
(26)
|
0
|
(27)
|
0
|
(272)
|
0
|
(247)
|
0
|
(80)
|
0
|
(21)
|
0
|
(19)
|
0
|
(25)
|
0
|
(65)
|
0
|
(117)
|
0
|
(96)
|
0
|
(92)
|
0
|
(11)
|
0
|
(164)
|
0
|
(106)
|
0
|
(251)
|
0
|
(245)
|
0
|
|
| Other Items |
(0)
|
(10)
|
(274)
|
(205)
|
197
|
(54)
|
(98)
|
(27)
|
120
|
(17)
|
25
|
(10)
|
(34)
|
(100)
|
(8)
|
(333)
|
(26)
|
(120)
|
33
|
(47)
|
2
|
(55)
|
(55)
|
28
|
28
|
(68)
|
14
|
(90)
|
13
|
(208)
|
(215)
|
(195)
|
(2)
|
(64)
|
35
|
(35)
|
(27)
|
(63)
|
(87)
|
(150)
|
(20)
|
(373)
|
(77)
|
(191)
|
|
| Cash from Investing Activities |
(11)
N/A
|
(10)
+6%
|
(320)
-3 100%
|
(205)
+36%
|
78
N/A
|
(54)
N/A
|
(114)
-111%
|
(27)
+76%
|
105
N/A
|
(17)
N/A
|
(2)
+91%
|
(10)
-513%
|
(61)
-521%
|
(100)
-65%
|
(280)
-179%
|
(333)
-19%
|
(273)
+18%
|
(120)
+56%
|
(47)
+61%
|
(47)
-2%
|
(19)
+61%
|
(55)
-196%
|
(74)
-34%
|
28
N/A
|
4
-87%
|
(68)
N/A
|
(51)
+25%
|
(90)
-77%
|
(104)
-14%
|
(208)
-101%
|
(311)
-50%
|
(195)
+37%
|
(94)
+52%
|
(64)
+32%
|
25
N/A
|
(35)
N/A
|
(190)
-448%
|
(226)
-19%
|
(193)
+15%
|
(150)
+22%
|
(272)
-81%
|
(373)
-37%
|
(322)
+14%
|
(191)
+41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
30
|
0
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7
|
0
|
176
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
419
|
0
|
(31)
|
0
|
(48)
|
0
|
(102)
|
0
|
(40)
|
0
|
(55)
|
0
|
53
|
0
|
297
|
0
|
(49)
|
0
|
(110)
|
0
|
188
|
0
|
(37)
|
0
|
277
|
0
|
407
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(138)
|
0
|
(207)
|
0
|
(181)
|
0
|
(235)
|
0
|
(235)
|
0
|
(172)
|
0
|
|
| Other |
(9)
|
312
|
(13)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
275
|
0
|
151
|
0
|
(55)
|
0
|
(87)
|
0
|
(86)
|
0
|
(2)
|
0
|
44
|
0
|
229
|
0
|
(53)
|
0
|
(314)
|
0
|
(232)
|
0
|
90
|
0
|
(186)
|
0
|
307
|
0
|
(141)
|
|
| Cash from Financing Activities |
28
N/A
|
312
+1 029%
|
311
0%
|
(8)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
275
N/A
|
419
+52%
|
151
-64%
|
(31)
N/A
|
(55)
-74%
|
(48)
+12%
|
(87)
-81%
|
(102)
-17%
|
(86)
+15%
|
(40)
+54%
|
(2)
+95%
|
(55)
-2 787%
|
44
N/A
|
53
+21%
|
229
+331%
|
297
+29%
|
(53)
N/A
|
(187)
-254%
|
(321)
-72%
|
(317)
+1%
|
(232)
+27%
|
15
N/A
|
113
+654%
|
(272)
N/A
|
(186)
+31%
|
43
N/A
|
307
+622%
|
235
-23%
|
(141)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
5
|
4
|
0
|
5
|
4
|
8
|
19
|
11
|
(2)
|
(3)
|
0
|
14
|
20
|
9
|
0
|
(3)
|
2
|
4
|
(4)
|
(0)
|
(0)
|
(4)
|
(6)
|
(9)
|
6
|
20
|
(6)
|
(16)
|
(32)
|
(17)
|
38
|
26
|
15
|
13
|
(38)
|
(31)
|
(30)
|
(25)
|
65
|
(16)
|
(49)
|
|
| Net Change in Cash |
27
N/A
|
342
+1 165%
|
68
-80%
|
(150)
N/A
|
124
N/A
|
(10)
N/A
|
(69)
-599%
|
(2)
+97%
|
94
N/A
|
52
-45%
|
45
-13%
|
89
+97%
|
40
-56%
|
(19)
N/A
|
(142)
-630%
|
(67)
+53%
|
159
N/A
|
43
-73%
|
(33)
N/A
|
14
N/A
|
(33)
N/A
|
(91)
-178%
|
(21)
+77%
|
31
N/A
|
0
-100%
|
5
+37 757%
|
36
+570%
|
(45)
N/A
|
(68)
-50%
|
(17)
+75%
|
(29)
-68%
|
55
N/A
|
104
+90%
|
77
-26%
|
145
+89%
|
137
-6%
|
13
-90%
|
(12)
N/A
|
60
N/A
|
195
+227%
|
(25)
N/A
|
(160)
-533%
|
(103)
+36%
|
(291)
-184%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
40
N/A
|
30
-26%
|
58
+95%
|
(77)
N/A
|
44
N/A
|
24
-45%
|
21
-15%
|
(34)
N/A
|
51
N/A
|
10
-81%
|
101
+942%
|
76
-25%
|
81
+7%
|
(147)
N/A
|
(29)
+80%
|
(244)
-746%
|
11
N/A
|
(31)
N/A
|
114
N/A
|
9
-92%
|
55
+493%
|
136
+149%
|
90
-34%
|
16
-82%
|
81
+415%
|
85
+5%
|
(5)
N/A
|
(155)
-3 202%
|
(33)
+79%
|
(95)
-190%
|
334
N/A
|
309
-7%
|
424
+37%
|
401
-6%
|
389
-3%
|
12
-97%
|
138
+1 023%
|
450
+225%
|
562
+25%
|
(22)
N/A
|
(159)
-622%
|
(245)
-54%
|
89
N/A
|
|