China Star Food Group Ltd
SGX:42W
Cash Flow Statement
Cash Flow Statement
China Star Food Group Ltd
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||
Net Income |
76
|
104
|
97
|
32
|
(6)
|
(34)
|
(41)
|
15
|
36
|
57
|
63
|
40
|
36
|
28
|
14
|
(11)
|
(37)
|
(13)
|
0
|
6
|
5
|
(9)
|
(13)
|
21
|
33
|
|
Depreciation & Amortization |
8
|
7
|
7
|
8
|
9
|
9
|
10
|
11
|
12
|
13
|
15
|
14
|
17
|
17
|
16
|
22
|
23
|
21
|
21
|
19
|
15
|
17
|
19
|
21
|
20
|
|
Other Non-Cash Items |
63
|
(3)
|
(3)
|
3
|
3
|
3
|
4
|
(2)
|
(1)
|
(1)
|
(1)
|
4
|
3
|
4
|
5
|
1
|
2
|
5
|
5
|
1
|
3
|
3
|
2
|
3
|
8
|
|
Cash Taxes Paid |
41
|
28
|
27
|
26
|
17
|
10
|
3
|
1
|
2
|
4
|
8
|
11
|
9
|
9
|
6
|
3
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
4
|
7
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
3
|
|
Change in Working Capital |
(58)
|
(45)
|
(91)
|
(21)
|
2
|
(11)
|
50
|
(41)
|
(44)
|
(44)
|
(90)
|
(74)
|
(66)
|
(44)
|
12
|
(19)
|
27
|
77
|
21
|
(62)
|
(33)
|
41
|
(4)
|
21
|
31
|
|
Cash from Operating Activities |
89
N/A
|
63
-29%
|
10
-84%
|
22
+121%
|
8
-63%
|
(32)
N/A
|
22
N/A
|
(16)
N/A
|
3
N/A
|
25
+666%
|
(13)
N/A
|
(16)
-27%
|
(9)
+44%
|
5
N/A
|
47
+840%
|
(6)
N/A
|
13
N/A
|
90
+573%
|
48
-47%
|
(37)
N/A
|
(10)
+72%
|
51
N/A
|
5
-90%
|
66
+1 228%
|
92
+39%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||
Capital Expenditures |
(34)
|
(24)
|
(24)
|
(29)
|
(13)
|
(9)
|
(7)
|
(10)
|
(16)
|
(18)
|
(31)
|
(57)
|
(51)
|
(54)
|
(40)
|
(10)
|
(8)
|
(5)
|
(7)
|
(22)
|
(36)
|
(33)
|
(29)
|
(49)
|
(43)
|
|
Other Items |
(10)
|
5
|
(59)
|
(59)
|
(60)
|
(128)
|
(64)
|
(0)
|
1
|
69
|
69
|
(9)
|
(9)
|
(9)
|
(9)
|
3
|
3
|
4
|
4
|
3
|
6
|
(20)
|
(73)
|
(75)
|
(26)
|
|
Cash from Investing Activities |
(45)
N/A
|
(19)
+58%
|
(84)
-343%
|
(88)
-6%
|
(73)
+17%
|
(137)
-87%
|
(71)
+48%
|
(10)
+85%
|
(15)
-47%
|
51
N/A
|
38
-26%
|
(65)
N/A
|
(60)
+8%
|
(63)
-4%
|
(49)
+21%
|
(7)
+86%
|
(5)
+33%
|
(1)
+89%
|
(3)
-404%
|
(19)
-657%
|
(30)
-56%
|
(53)
-75%
|
(101)
-92%
|
(125)
-23%
|
(68)
+45%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||
Net Issuance of Common Stock |
28
|
28
|
28
|
28
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
17
|
26
|
26
|
26
|
23
|
(0)
|
30
|
0
|
57
|
0
|
0
|
0
|
0
|
13
|
|
Net Issuance of Debt |
10
|
0
|
(0)
|
0
|
1
|
5
|
8
|
9
|
8
|
7
|
6
|
4
|
10
|
8
|
6
|
4
|
3
|
8
|
1
|
2
|
14
|
11
|
(0)
|
11
|
28
|
|
Other |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Cash from Financing Activities |
37
N/A
|
27
-26%
|
27
0%
|
27
+2%
|
1
-98%
|
4
+548%
|
7
+75%
|
8
+10%
|
20
+140%
|
16
-19%
|
14
-9%
|
15
+6%
|
31
+104%
|
31
-1%
|
29
-6%
|
24
-17%
|
2
-93%
|
36
+2 016%
|
30
-17%
|
57
+94%
|
69
+20%
|
9
-87%
|
(2)
N/A
|
9
N/A
|
38
+326%
|
|
Change in Cash | ||||||||||||||||||||||||||
Net Change in Cash |
81
N/A
|
71
-12%
|
(47)
N/A
|
(39)
+17%
|
(64)
-65%
|
(165)
-155%
|
(42)
+75%
|
(19)
+55%
|
8
N/A
|
92
+1 120%
|
39
-57%
|
(67)
N/A
|
(38)
+43%
|
(26)
+31%
|
27
N/A
|
11
-58%
|
10
-7%
|
125
+1 108%
|
75
-40%
|
1
-99%
|
29
+2 467%
|
8
-72%
|
(98)
N/A
|
(49)
+50%
|
62
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||
Free Cash Flow |
54
N/A
|
39
-27%
|
(15)
N/A
|
(7)
+52%
|
(5)
+31%
|
(41)
-725%
|
16
N/A
|
(26)
N/A
|
(13)
+52%
|
7
N/A
|
(44)
N/A
|
(73)
-67%
|
(61)
+17%
|
(49)
+20%
|
6
N/A
|
(16)
N/A
|
6
N/A
|
85
+1 367%
|
41
-52%
|
(59)
N/A
|
(46)
+22%
|
18
N/A
|
(24)
N/A
|
17
N/A
|
49
+191%
|