Youngor Group Co Ltd
SSE:600177
Cash Flow Statement
Cash Flow Statement
Youngor Group Co Ltd
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 | Jun-2020 | Sep-2020 | Dec-2020 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(2 594)
|
(2 563)
|
(2 760)
|
(2 631)
|
(2 520)
|
(2 524)
|
(2 107)
|
(1 802)
|
(1 787)
|
(1 681)
|
(1 536)
|
(1 581)
|
(1 452)
|
(1 454)
|
(1 582)
|
(1 418)
|
(1 531)
|
(1 451)
|
(1 632)
|
(1 723)
|
(1 778)
|
(1 901)
|
(1 693)
|
(1 928)
|
(3 016)
|
(2 855)
|
(3 044)
|
(2 600)
|
(1 696)
|
(1 471)
|
(2 365)
|
(2 627)
|
(2 253)
|
(2 561)
|
(1 908)
|
(2 661)
|
(3 256)
|
(3 188)
|
(2 953)
|
(1 913)
|
(1 024)
|
|
Change in Working Capital |
(2 406)
|
(2 491)
|
(2 468)
|
(2 446)
|
(2 332)
|
(2 498)
|
(2 519)
|
(2 594)
|
(2 613)
|
(2 619)
|
(2 538)
|
(2 469)
|
(2 531)
|
(2 599)
|
(2 143)
|
(3 210)
|
(2 284)
|
(2 321)
|
(2 978)
|
(2 022)
|
(3 576)
|
(3 090)
|
(2 826)
|
(3 035)
|
(2 931)
|
(3 406)
|
(3 642)
|
(3 482)
|
(1 033)
|
(2 058)
|
(1 578)
|
(1 924)
|
(3 800)
|
(2 510)
|
(3 184)
|
(2 509)
|
(2 525)
|
(2 895)
|
(2 892)
|
(3 136)
|
(3 355)
|
|
Cash from Operating Activities |
3 407
N/A
|
3 186
-6%
|
3 629
+14%
|
3 705
+2%
|
4 015
+8%
|
1 964
-51%
|
1 771
-10%
|
267
-85%
|
(1 495)
N/A
|
328
N/A
|
(74)
N/A
|
3 121
N/A
|
4 394
+41%
|
3 799
-14%
|
3 719
-2%
|
2 850
-23%
|
3 598
+26%
|
2 722
-24%
|
2 815
+3%
|
3 514
+25%
|
1 678
-52%
|
2 764
+65%
|
3 489
+26%
|
1 275
-63%
|
3 284
+158%
|
2 206
-33%
|
1 557
-29%
|
2 911
+87%
|
2 973
+2%
|
1 062
-64%
|
(598)
N/A
|
(2 593)
-334%
|
(4 928)
-90%
|
(1 935)
+61%
|
(1 119)
+42%
|
2 952
N/A
|
4 618
+56%
|
6 542
+42%
|
6 980
+7%
|
4 713
-32%
|
3 690
-22%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(193)
|
(234)
|
(271)
|
(250)
|
(431)
|
(982)
|
(1 307)
|
(1 427)
|
(1 801)
|
(1 332)
|
(1 043)
|
(1 010)
|
(1 283)
|
(1 392)
|
(1 366)
|
(1 457)
|
(783)
|
(719)
|
(802)
|
(707)
|
(660)
|
(741)
|
(711)
|
(709)
|
(762)
|
(1 937)
|
(3 175)
|
(3 438)
|
(3 792)
|
(2 910)
|
(1 822)
|
(1 529)
|
(1 261)
|
(1 158)
|
(1 251)
|
(1 414)
|
(1 326)
|
(1 561)
|
(1 680)
|
(1 531)
|
(1 750)
|
|
Other Items |
(627)
|
491
|
2 251
|
1 892
|
(12 054)
|
(13 998)
|
(14 322)
|
(14 512)
|
1 678
|
2 973
|
301
|
(278)
|
(3 093)
|
(2 729)
|
(633)
|
525
|
2 221
|
4 309
|
7 291
|
10 827
|
9 144
|
7 389
|
4 581
|
2 086
|
9 239
|
7 760
|
7 788
|
6 472
|
881
|
3 168
|
5 310
|
9 109
|
7 837
|
7 200
|
4 577
|
1 012
|
2 829
|
138
|
511
|
1 196
|
1 139
|
|
Cash from Investing Activities |
(820)
N/A
|
258
N/A
|
1 981
+669%
|
1 643
-17%
|
(12 485)
N/A
|
(14 980)
-20%
|
(15 630)
-4%
|
(15 938)
-2%
|
(123)
+99%
|
1 641
N/A
|
(742)
N/A
|
(1 287)
-73%
|
(4 376)
-240%
|
(4 121)
+6%
|
(1 999)
+52%
|
(932)
+53%
|
1 438
N/A
|
3 591
+150%
|
6 490
+81%
|
10 120
+56%
|
8 484
-16%
|
6 648
-22%
|
3 870
-42%
|
1 378
-64%
|
8 477
+515%
|
5 822
-31%
|
4 613
-21%
|
3 035
-34%
|
(2 911)
N/A
|
258
N/A
|
3 488
+1 253%
|
7 580
+117%
|
6 576
-13%
|
6 041
-8%
|
3 326
-45%
|
(402)
N/A
|
1 503
N/A
|
(1 422)
N/A
|
(1 170)
+18%
|
(334)
+71%
|
(611)
-83%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(1 429)
|
(1 767)
|
(1 918)
|
(2 598)
|
13 449
|
17 341
|
18 588
|
17 854
|
1 931
|
(632)
|
(106)
|
816
|
1 239
|
1 060
|
(155)
|
133
|
55
|
(280)
|
94
|
(1 689)
|
(1 509)
|
(2 123)
|
925
|
(4 065)
|
(6 195)
|
(4 503)
|
(8 500)
|
399
|
(1 999)
|
(2 947)
|
(2 352)
|
(5 116)
|
(667)
|
638
|
1 452
|
1 679
|
1 090
|
(353)
|
435
|
(4 415)
|
(4 690)
|
|
Cash Paid for Dividends |
(1 910)
|
(1 984)
|
(2 158)
|
(1 942)
|
(1 913)
|
(1 913)
|
(2 077)
|
(3 261)
|
(3 360)
|
(3 196)
|
(3 019)
|
(2 225)
|
(2 237)
|
(2 468)
|
(2 522)
|
(2 612)
|
(2 776)
|
(2 686)
|
(2 749)
|
(3 141)
|
(3 007)
|
(3 150)
|
(3 110)
|
(2 207)
|
(2 450)
|
(1 970)
|
(1 896)
|
(3 220)
|
(2 670)
|
(3 250)
|
(3 203)
|
(3 164)
|
(3 360)
|
(3 113)
|
(3 124)
|
(3 126)
|
(3 129)
|
(3 103)
|
(3 092)
|
(3 060)
|
(3 469)
|
|
Other |
678
|
273
|
265
|
294
|
296
|
(3 465)
|
(3 349)
|
1 369
|
1 548
|
3 688
|
4 134
|
34
|
(3)
|
571
|
(208)
|
(318)
|
1 926
|
(2 713)
|
(2 753)
|
(2 118)
|
(3 573)
|
2 325
|
1 676
|
2 501
|
1 096
|
(231)
|
956
|
304
|
(294)
|
4 303
|
2 777
|
1 738
|
3 550
|
(972)
|
(18)
|
(229)
|
(1 040)
|
(361)
|
(136)
|
(328)
|
(344)
|
|
Cash from Financing Activities |
(2 662)
N/A
|
(3 477)
-31%
|
(3 810)
-10%
|
(4 247)
-11%
|
11 832
N/A
|
11 963
+1%
|
13 161
+10%
|
15 962
+21%
|
120
-99%
|
(140)
N/A
|
1 010
N/A
|
(1 374)
N/A
|
(1 000)
+27%
|
(837)
+16%
|
(2 885)
-245%
|
(2 798)
+3%
|
(795)
+72%
|
(5 679)
-614%
|
(5 407)
+5%
|
(6 947)
-28%
|
(8 089)
-16%
|
(2 948)
+64%
|
(508)
+83%
|
(3 771)
-642%
|
(7 548)
-100%
|
(6 704)
+11%
|
(9 440)
-41%
|
(2 517)
+73%
|
(4 963)
-97%
|
(1 894)
+62%
|
(2 779)
-47%
|
(6 542)
-135%
|
(477)
+93%
|
(3 447)
-623%
|
(1 691)
+51%
|
(1 676)
+1%
|
(3 080)
-84%
|
(3 817)
-24%
|
(2 793)
+27%
|
(7 803)
-179%
|
(8 503)
-9%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(3)
|
(3)
|
0
|
9
|
(10)
|
(12)
|
(19)
|
(20)
|
11
|
11
|
6
|
(10)
|
(22)
|
(34)
|
(13)
|
46
|
14
|
7
|
73
|
93
|
96
|
146
|
60
|
(111)
|
(197)
|
(247)
|
(213)
|
(95)
|
(3)
|
17
|
(14)
|
(18)
|
8
|
8
|
15
|
2
|
2
|
2
|
1
|
4
|
|
Net Change in Cash |
(75)
N/A
|
(36)
+51%
|
1 797
N/A
|
1 101
-39%
|
3 371
+206%
|
(1 064)
N/A
|
(709)
+33%
|
271
N/A
|
(1 518)
N/A
|
1 839
N/A
|
205
-89%
|
466
+128%
|
(992)
N/A
|
(1 181)
-19%
|
(1 199)
-2%
|
(893)
+26%
|
4 286
N/A
|
647
-85%
|
3 904
+504%
|
6 760
+73%
|
2 165
-68%
|
6 561
+203%
|
6 997
+7%
|
(1 058)
N/A
|
4 102
N/A
|
1 127
-73%
|
(3 517)
N/A
|
3 216
N/A
|
(4 996)
N/A
|
(577)
+88%
|
130
N/A
|
(1 570)
N/A
|
1 153
N/A
|
667
-42%
|
524
-21%
|
889
+70%
|
3 043
+242%
|
1 305
-57%
|
3 019
+131%
|
(3 424)
N/A
|
(5 420)
-58%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
3 214
N/A
|
2 953
-8%
|
3 359
+14%
|
3 455
+3%
|
3 584
+4%
|
982
-73%
|
464
-53%
|
(1 160)
N/A
|
(3 295)
-184%
|
(1 004)
+70%
|
(1 118)
-11%
|
2 112
N/A
|
3 111
+47%
|
2 407
-23%
|
2 353
-2%
|
1 392
-41%
|
2 815
+102%
|
2 003
-29%
|
2 014
+1%
|
2 807
+39%
|
1 018
-64%
|
2 023
+99%
|
2 779
+37%
|
566
-80%
|
2 522
+345%
|
268
-89%
|
(1 618)
N/A
|
(527)
+67%
|
(819)
-56%
|
(1 848)
-126%
|
(2 419)
-31%
|
(4 122)
-70%
|
(6 189)
-50%
|
(3 094)
+50%
|
(2 370)
+23%
|
1 538
N/A
|
3 292
+114%
|
4 981
+51%
|
5 299
+6%
|
3 182
-40%
|
1 940
-39%
|