Yantai North Andre Juice Co Ltd
SSE:605198
Cash Flow Statement
Cash Flow Statement
Yantai North Andre Juice Co Ltd
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Cash Taxes Paid |
28
|
28
|
48
|
35
|
42
|
34
|
4
|
1
|
6
|
16
|
33
|
25
|
14
|
58
|
57
|
41
|
|
| Change in Working Capital |
(79)
|
(80)
|
(86)
|
(85)
|
(67)
|
(71)
|
(68)
|
(73)
|
(80)
|
(82)
|
(96)
|
(95)
|
(117)
|
(119)
|
(121)
|
(124)
|
|
| Cash from Operating Activities |
194
N/A
|
160
-17%
|
256
+60%
|
307
+20%
|
241
-22%
|
320
+33%
|
238
-26%
|
147
-38%
|
(30)
N/A
|
(70)
-133%
|
(140)
-100%
|
(158)
-13%
|
(109)
+31%
|
93
N/A
|
363
+291%
|
462
+27%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(75)
|
(59)
|
(71)
|
(97)
|
(55)
|
(47)
|
(32)
|
(36)
|
(133)
|
(139)
|
(144)
|
(190)
|
(162)
|
(160)
|
(165)
|
(102)
|
|
| Other Items |
9
|
(28)
|
(84)
|
(314)
|
(322)
|
(359)
|
(427)
|
(101)
|
705
|
294
|
542
|
1 010
|
110
|
665
|
648
|
(163)
|
|
| Cash from Investing Activities |
(66)
N/A
|
(88)
-32%
|
(155)
-76%
|
(411)
-166%
|
(378)
+8%
|
(405)
-7%
|
(459)
-13%
|
(136)
+70%
|
572
N/A
|
155
-73%
|
399
+157%
|
819
+105%
|
(53)
N/A
|
504
N/A
|
482
-4%
|
(266)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Debt |
100
|
0
|
0
|
90
|
30
|
10
|
(70)
|
(110)
|
(130)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(19)
|
(19)
|
(19)
|
(23)
|
(19)
|
(19)
|
(19)
|
(37)
|
(37)
|
0
|
(113)
|
(77)
|
(77)
|
0
|
0
|
(61)
|
|
| Other |
(16)
|
(49)
|
(34)
|
(85)
|
(44)
|
0
|
0
|
25
|
(60)
|
0
|
(87)
|
(75)
|
(68)
|
0
|
(121)
|
(140)
|
|
| Cash from Financing Activities |
65
N/A
|
32
-51%
|
46
+45%
|
(17)
N/A
|
(33)
-90%
|
(21)
+37%
|
(89)
-329%
|
(122)
-37%
|
(227)
-86%
|
0
N/A
|
(230)
N/A
|
(182)
+21%
|
(145)
+20%
|
0
N/A
|
(121)
N/A
|
(201)
-66%
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
(6)
|
(5)
|
11
|
13
|
20
|
16
|
6
|
3
|
4
|
9
|
6
|
3
|
(1)
|
(4)
|
(6)
|
(4)
|
|
| Net Change in Cash |
187
N/A
|
99
-47%
|
159
+60%
|
(107)
N/A
|
(150)
-40%
|
(90)
+40%
|
(304)
-237%
|
(109)
+64%
|
319
N/A
|
(111)
N/A
|
36
N/A
|
483
+1 256%
|
(308)
N/A
|
448
N/A
|
718
+60%
|
(8)
N/A
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
119
N/A
|
101
-15%
|
185
+83%
|
211
+14%
|
185
-12%
|
274
+48%
|
206
-25%
|
111
-46%
|
(163)
N/A
|
(208)
-28%
|
(283)
-36%
|
(349)
-23%
|
(271)
+22%
|
(68)
+75%
|
198
N/A
|
360
+82%
|
|