Ningxia Zhongyin Cashmere Co Ltd
SZSE:000982
Cash Flow Statement
Cash Flow Statement
Ningxia Zhongyin Cashmere Co Ltd
| Mar-2014 | Jun-2014 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
135
|
84
|
110
|
163
|
107
|
149
|
199
|
107
|
77
|
60
|
(47)
|
13
|
12
|
7
|
30
|
1
|
2
|
2
|
2
|
32
|
15
|
5
|
(13)
|
(161)
|
(131)
|
(54)
|
74
|
215
|
197
|
117
|
(9)
|
(9)
|
(12)
|
(12)
|
(17)
|
(22)
|
(32)
|
(43)
|
(39)
|
(41)
|
(31)
|
|
| Change in Working Capital |
(37)
|
(299)
|
(594)
|
(291)
|
(425)
|
(33)
|
(134)
|
(366)
|
(364)
|
(629)
|
(608)
|
(724)
|
(697)
|
(787)
|
(756)
|
75
|
89
|
178
|
314
|
(351)
|
(397)
|
(422)
|
(488)
|
(334)
|
(318)
|
(236)
|
(127)
|
(72)
|
(36)
|
(18)
|
(52)
|
(65)
|
(79)
|
(81)
|
(91)
|
(58)
|
(59)
|
(89)
|
(91)
|
(74)
|
(71)
|
|
| Cash from Operating Activities |
1
N/A
|
(444)
N/A
|
52
N/A
|
490
+843%
|
373
-24%
|
389
+4%
|
558
+43%
|
(196)
N/A
|
(399)
-104%
|
(529)
-33%
|
(890)
-68%
|
117
N/A
|
317
+172%
|
574
+81%
|
375
-35%
|
(51)
N/A
|
(51)
+0%
|
(140)
-175%
|
(155)
-11%
|
(49)
+68%
|
(137)
-180%
|
(101)
+26%
|
(196)
-94%
|
(432)
-120%
|
(399)
+8%
|
(503)
-26%
|
(336)
+33%
|
(42)
+87%
|
30
N/A
|
188
+532%
|
53
-72%
|
22
-59%
|
(109)
N/A
|
(132)
-22%
|
(170)
-28%
|
(149)
+12%
|
(122)
+18%
|
(64)
+48%
|
9
N/A
|
47
+406%
|
71
+49%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 064)
|
(2 117)
|
(1 747)
|
(2 731)
|
(2 527)
|
(1 968)
|
(1 394)
|
(218)
|
(272)
|
(160)
|
(12)
|
(137)
|
(52)
|
(78)
|
(55)
|
(410)
|
(421)
|
(400)
|
(390)
|
(9)
|
0
|
2
|
2
|
(15)
|
(16)
|
(24)
|
(26)
|
(15)
|
(11)
|
(6)
|
(12)
|
(30)
|
(55)
|
(87)
|
(105)
|
(91)
|
(105)
|
(85)
|
(71)
|
(73)
|
(48)
|
|
| Other Items |
253
|
283
|
283
|
49
|
112
|
131
|
(338)
|
35
|
(82)
|
(77)
|
380
|
(29)
|
23
|
(31)
|
(19)
|
921
|
921
|
922
|
922
|
1
|
1
|
(26)
|
(26)
|
573
|
563
|
141
|
92
|
(57)
|
(460)
|
(180)
|
(81)
|
18
|
(130)
|
141
|
88
|
(261)
|
271
|
139
|
165
|
(44)
|
(11)
|
|
| Cash from Investing Activities |
(1 811)
N/A
|
(1 834)
-1%
|
(1 464)
+20%
|
(2 682)
-83%
|
(2 415)
+10%
|
(1 837)
+24%
|
(1 731)
+6%
|
(183)
+89%
|
(353)
-93%
|
(237)
+33%
|
368
N/A
|
(166)
N/A
|
(29)
+83%
|
(109)
-281%
|
(74)
+32%
|
511
N/A
|
501
-2%
|
522
+4%
|
532
+2%
|
(8)
N/A
|
2
N/A
|
(24)
N/A
|
(24)
+0%
|
559
N/A
|
547
-2%
|
117
-79%
|
66
-44%
|
(72)
N/A
|
(471)
-557%
|
(186)
+61%
|
(93)
+50%
|
(12)
+87%
|
(185)
-1 438%
|
54
N/A
|
(17)
N/A
|
(352)
-1 997%
|
166
N/A
|
53
-68%
|
94
+77%
|
(116)
N/A
|
(59)
+49%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
1 444
|
1 033
|
383
|
1 066
|
1 225
|
2 694
|
2 438
|
1 414
|
1 391
|
(1 531)
|
(1 977)
|
(2 060)
|
(1 929)
|
(763)
|
(240)
|
367
|
(179)
|
(72)
|
319
|
(632)
|
(22)
|
(20)
|
(478)
|
(782)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(13)
|
(13)
|
0
|
0
|
0
|
(5)
|
(35)
|
(5)
|
15
|
20
|
60
|
|
| Cash Paid for Dividends |
(269)
|
(277)
|
(421)
|
(382)
|
(406)
|
(416)
|
(289)
|
(326)
|
(317)
|
(376)
|
(391)
|
(477)
|
(489)
|
(417)
|
(353)
|
(273)
|
(287)
|
(223)
|
(190)
|
(102)
|
(6)
|
(5)
|
(11)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
|
| Other |
2 104
|
1 152
|
1 605
|
1 551
|
(575)
|
(690)
|
(1 019)
|
(274)
|
99
|
2 445
|
2 897
|
2 127
|
0
|
636
|
152
|
97
|
197
|
(133)
|
(528)
|
107
|
0
|
60
|
524
|
777
|
904
|
1 404
|
1 394
|
613
|
438
|
(61)
|
(61)
|
(20)
|
32
|
44
|
44
|
26
|
(10)
|
(10)
|
(10)
|
(21)
|
0
|
|
| Cash from Financing Activities |
3 280
N/A
|
1 908
-42%
|
1 567
-18%
|
2 236
+43%
|
244
-89%
|
1 588
+551%
|
1 130
-29%
|
814
-28%
|
1 173
+44%
|
538
-54%
|
529
-2%
|
(410)
N/A
|
(725)
-77%
|
(545)
+25%
|
(441)
+19%
|
191
N/A
|
(269)
N/A
|
(428)
-59%
|
(398)
+7%
|
(627)
-57%
|
(21)
+97%
|
35
N/A
|
36
+3%
|
(12)
N/A
|
95
N/A
|
601
+533%
|
594
-1%
|
613
+3%
|
438
-29%
|
(64)
N/A
|
(74)
-16%
|
(33)
+55%
|
15
N/A
|
30
+105%
|
40
+33%
|
17
-59%
|
(47)
N/A
|
(17)
+64%
|
2
N/A
|
(3)
N/A
|
70
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(14)
|
(11)
|
(14)
|
3
|
3
|
6
|
12
|
9
|
6
|
7
|
4
|
7
|
9
|
4
|
(2)
|
(14)
|
(20)
|
(16)
|
(2)
|
5
|
10
|
8
|
1
|
2
|
5
|
4
|
(0)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
2
|
6
|
6
|
5
|
5
|
1
|
1
|
2
|
|
| Net Change in Cash |
1 455
N/A
|
(381)
N/A
|
141
N/A
|
47
-67%
|
(1 796)
N/A
|
147
N/A
|
(32)
N/A
|
444
N/A
|
427
-4%
|
(222)
N/A
|
10
N/A
|
(451)
N/A
|
(427)
+5%
|
(76)
+82%
|
(142)
-87%
|
637
N/A
|
160
-75%
|
(62)
N/A
|
(24)
+61%
|
(679)
-2 741%
|
(148)
+78%
|
(82)
+44%
|
(183)
-122%
|
116
N/A
|
248
+114%
|
218
-12%
|
324
+48%
|
495
+53%
|
(8)
N/A
|
(67)
-745%
|
(117)
-75%
|
(25)
+79%
|
(282)
-1 029%
|
(47)
+83%
|
(141)
-202%
|
(478)
-239%
|
3
N/A
|
(22)
N/A
|
107
N/A
|
(72)
N/A
|
83
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 063)
N/A
|
(2 561)
-24%
|
(1 695)
+34%
|
(2 241)
-32%
|
(2 154)
+4%
|
(1 579)
+27%
|
(836)
+47%
|
(414)
+50%
|
(671)
-62%
|
(689)
-3%
|
(902)
-31%
|
(20)
+98%
|
266
N/A
|
496
+87%
|
320
-36%
|
(461)
N/A
|
(472)
-2%
|
(540)
-14%
|
(546)
-1%
|
(59)
+89%
|
(137)
-134%
|
(99)
+28%
|
(194)
-96%
|
(447)
-130%
|
(415)
+7%
|
(527)
-27%
|
(362)
+31%
|
(57)
+84%
|
18
N/A
|
182
+889%
|
41
-78%
|
(9)
N/A
|
(164)
-1 769%
|
(220)
-34%
|
(275)
-25%
|
(240)
+13%
|
(227)
+5%
|
(149)
+34%
|
(62)
+59%
|
(25)
+59%
|
22
N/A
|
|