
Anhui Gujing Distillery Co Ltd
SZSE:000596

Cash Flow Statement
Cash Flow Statement
Anhui Gujing Distillery 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 |
(1 582)
|
(1 620)
|
(1 505)
|
(1 655)
|
(1 761)
|
(1 858)
|
(2 013)
|
(1 984)
|
(2 007)
|
(2 025)
|
(2 206)
|
(2 532)
|
(2 569)
|
(2 568)
|
(2 588)
|
(2 761)
|
(2 767)
|
(3 078)
|
(3 378)
|
(3 190)
|
(3 382)
|
(3 283)
|
(3 267)
|
(3 147)
|
(3 080)
|
(3 316)
|
(3 361)
|
(3 584)
|
(3 754)
|
(3 735)
|
(4 029)
|
(4 541)
|
(4 939)
|
(5 262)
|
(6 147)
|
(6 330)
|
(6 491)
|
(6 668)
|
(7 125)
|
(7 538)
|
(7 949)
|
|
Change in Working Capital |
(1 857)
|
(1 774)
|
(1 746)
|
(1 745)
|
(1 807)
|
(1 910)
|
(1 815)
|
(2 001)
|
(1 930)
|
(2 062)
|
(2 197)
|
(2 170)
|
(2 430)
|
(2 858)
|
(3 115)
|
(2 749)
|
(2 635)
|
(3 498)
|
(3 468)
|
(4 104)
|
(4 090)
|
(5 678)
|
(5 937)
|
(5 663)
|
(5 725)
|
(1 651)
|
(4 068)
|
(4 649)
|
(3 077)
|
(4 068)
|
(1 863)
|
(1 649)
|
(3 598)
|
(5 870)
|
(6 201)
|
(5 965)
|
(6 653)
|
(6 446)
|
(5 841)
|
(6 561)
|
(6 807)
|
|
Cash from Operating Activities |
343
N/A
|
388
+13%
|
610
+57%
|
800
+31%
|
805
+1%
|
790
-2%
|
958
+21%
|
780
-19%
|
1 325
+70%
|
1 183
-11%
|
1 356
+15%
|
1 283
-5%
|
1 153
-10%
|
931
-19%
|
476
-49%
|
1 174
+147%
|
2 296
+96%
|
1 441
-37%
|
2 258
+57%
|
1 814
-20%
|
1 145
-37%
|
192
-83%
|
814
+323%
|
1 492
+83%
|
531
-64%
|
3 625
+583%
|
618
-83%
|
1 547
+150%
|
4 997
+223%
|
5 254
+5%
|
9 404
+79%
|
9 182
-2%
|
6 364
-31%
|
3 108
-51%
|
3 410
+10%
|
3 645
+7%
|
3 765
+3%
|
4 496
+19%
|
3 872
-14%
|
3 778
-2%
|
4 121
+9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(542)
|
(387)
|
(306)
|
(276)
|
(235)
|
(238)
|
(211)
|
(203)
|
(204)
|
(173)
|
(163)
|
(172)
|
(168)
|
(200)
|
(239)
|
(287)
|
(325)
|
(307)
|
(304)
|
(299)
|
(314)
|
(412)
|
(464)
|
(481)
|
(572)
|
(562)
|
(571)
|
(626)
|
(576)
|
(578)
|
(776)
|
(1 007)
|
(1 395)
|
(1 580)
|
(1 792)
|
(1 894)
|
(2 039)
|
(2 381)
|
(2 560)
|
(2 544)
|
(2 566)
|
|
Other Items |
536
|
(448)
|
(644)
|
(469)
|
(494)
|
(94)
|
(216)
|
(239)
|
(817)
|
(1 368)
|
(1 242)
|
(1 112)
|
(1 234)
|
68
|
327
|
(145)
|
112
|
(819)
|
(736)
|
713
|
826
|
3 085
|
3 143
|
1 942
|
2 247
|
330
|
(20)
|
(23)
|
(6 746)
|
(8 283)
|
(6 622)
|
(5 088)
|
4 173
|
6 849
|
5 099
|
3 752
|
2 297
|
1 103
|
1 983
|
1 822
|
698
|
|
Cash from Investing Activities |
(6)
N/A
|
(836)
-14 310%
|
(951)
-14%
|
(746)
+22%
|
(728)
+2%
|
(331)
+55%
|
(427)
-29%
|
(442)
-4%
|
(1 020)
-131%
|
(1 541)
-51%
|
(1 405)
+9%
|
(1 283)
+9%
|
(1 403)
-9%
|
(133)
+91%
|
88
N/A
|
(432)
N/A
|
(213)
+51%
|
(1 126)
-430%
|
(1 040)
+8%
|
414
N/A
|
512
+24%
|
2 672
+422%
|
2 678
+0%
|
1 461
-45%
|
1 675
+15%
|
(231)
N/A
|
(592)
-156%
|
(649)
-10%
|
(7 322)
-1 029%
|
(8 861)
-21%
|
(7 398)
+17%
|
(6 095)
+18%
|
2 777
N/A
|
5 269
+90%
|
3 307
-37%
|
1 858
-44%
|
257
-86%
|
(1 278)
N/A
|
(577)
+55%
|
(721)
-25%
|
(1 868)
-159%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
70
|
131
|
159
|
(18)
|
(25)
|
(155)
|
(173)
|
(132)
|
(140)
|
(107)
|
(146)
|
(11)
|
(0)
|
19
|
68
|
(3)
|
11
|
|
Cash Paid for Dividends |
(176)
|
(176)
|
0
|
0
|
(101)
|
(101)
|
0
|
(151)
|
(50)
|
(50)
|
0
|
(302)
|
(302)
|
(302)
|
0
|
(504)
|
(504)
|
(504)
|
0
|
(755)
|
(755)
|
(755)
|
0
|
(0)
|
(824)
|
(756)
|
(834)
|
(1 591)
|
(769)
|
(760)
|
(760)
|
(1 167)
|
(1 167)
|
(1 169)
|
(1 210)
|
(53)
|
(1 634)
|
(1 587)
|
(1 588)
|
(3 961)
|
(2 376)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
(3)
|
4 955
|
4 946
|
4 943
|
4 943
|
(21)
|
(10)
|
(52)
|
(12)
|
(5)
|
(27)
|
(79)
|
(65)
|
(68)
|
(132)
|
|
Cash from Financing Activities |
(176)
N/A
|
(176)
N/A
|
0
N/A
|
0
N/A
|
(101)
N/A
|
(101)
N/A
|
0
N/A
|
(151)
N/A
|
(49)
+67%
|
(155)
-213%
|
0
N/A
|
(407)
N/A
|
(408)
0%
|
(302)
+26%
|
0
N/A
|
(504)
N/A
|
(504)
N/A
|
(504)
N/A
|
0
N/A
|
(755)
N/A
|
(755)
N/A
|
(755)
N/A
|
0
N/A
|
50
N/A
|
(754)
N/A
|
(701)
+7%
|
(678)
+3%
|
3 346
N/A
|
4 152
+24%
|
4 028
-3%
|
4 010
0%
|
(1 319)
N/A
|
(1 316)
+0%
|
(1 329)
-1%
|
(1 368)
-3%
|
(70)
+95%
|
(1 661)
-2 280%
|
(1 647)
+1%
|
(1 584)
+4%
|
(4 033)
-155%
|
(2 497)
+38%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
160
N/A
|
(625)
N/A
|
(517)
+17%
|
(122)
+76%
|
(24)
+81%
|
358
N/A
|
431
+20%
|
187
-57%
|
256
+37%
|
(513)
N/A
|
(203)
+60%
|
(407)
-100%
|
(657)
-61%
|
496
N/A
|
262
-47%
|
239
-9%
|
1 580
+561%
|
(189)
N/A
|
714
N/A
|
1 473
+106%
|
901
-39%
|
2 109
+134%
|
2 737
+30%
|
3 003
+10%
|
1 452
-52%
|
2 692
+85%
|
(651)
N/A
|
4 244
N/A
|
1 827
-57%
|
421
-77%
|
6 017
+1 330%
|
1 767
-71%
|
7 826
+343%
|
7 048
-10%
|
5 349
-24%
|
5 433
+2%
|
2 361
-57%
|
1 571
-33%
|
1 710
+9%
|
(976)
N/A
|
(244)
+75%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(200)
N/A
|
0
N/A
|
303
+303 000%
|
524
+73%
|
571
+9%
|
552
-3%
|
747
+35%
|
577
-23%
|
1 122
+95%
|
1 011
-10%
|
1 193
+18%
|
1 111
-7%
|
985
-11%
|
731
-26%
|
237
-68%
|
888
+274%
|
1 971
+122%
|
1 134
-42%
|
1 954
+72%
|
1 515
-22%
|
831
-45%
|
(220)
N/A
|
350
N/A
|
1 011
+189%
|
(41)
N/A
|
3 063
N/A
|
47
-98%
|
921
+1 868%
|
4 421
+380%
|
4 676
+6%
|
8 628
+85%
|
8 174
-5%
|
4 969
-39%
|
1 528
-69%
|
1 618
+6%
|
1 751
+8%
|
1 725
-1%
|
2 115
+23%
|
1 312
-38%
|
1 234
-6%
|
1 555
+26%
|