Chen Ke Ming Food Manufacturing Co Ltd
SZSE:002661
Cash Flow Statement
Cash Flow Statement
Chen Ke Ming Food Manufacturing Co Ltd
| Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(7)
|
(15)
|
(18)
|
(63)
|
(65)
|
(64)
|
(66)
|
(71)
|
(80)
|
(82)
|
(80)
|
(83)
|
(77)
|
(81)
|
(81)
|
(94)
|
(99)
|
(124)
|
(113)
|
(93)
|
(93)
|
(70)
|
(93)
|
(110)
|
(115)
|
(133)
|
(124)
|
(127)
|
(124)
|
(95)
|
(98)
|
(98)
|
(113)
|
(156)
|
(188)
|
(187)
|
(186)
|
(148)
|
(112)
|
(114)
|
(92)
|
(61)
|
(70)
|
(68)
|
(87)
|
(134)
|
(123)
|
(121)
|
(112)
|
(104)
|
(117)
|
(139)
|
(150)
|
(166)
|
(177)
|
|
| Change in Working Capital |
7
|
7
|
(66)
|
(168)
|
(113)
|
(134)
|
(109)
|
(201)
|
(210)
|
(227)
|
(241)
|
(258)
|
(276)
|
(293)
|
(277)
|
(319)
|
(328)
|
(329)
|
(336)
|
(380)
|
(399)
|
(399)
|
(435)
|
(464)
|
(449)
|
(459)
|
(432)
|
(458)
|
(510)
|
(555)
|
(607)
|
(522)
|
(484)
|
(530)
|
(523)
|
(491)
|
(575)
|
(541)
|
(580)
|
(523)
|
(529)
|
(527)
|
(514)
|
(669)
|
(567)
|
(587)
|
(605)
|
(566)
|
(526)
|
(530)
|
(544)
|
(655)
|
(670)
|
(690)
|
(660)
|
|
| Cash from Operating Activities |
35
N/A
|
(45)
N/A
|
17
N/A
|
109
+529%
|
85
-22%
|
108
+27%
|
61
-44%
|
58
-4%
|
82
+42%
|
13
-84%
|
4
-70%
|
61
+1 472%
|
78
+27%
|
129
+65%
|
191
+48%
|
142
-25%
|
147
+3%
|
167
+14%
|
100
-40%
|
27
-73%
|
7
-75%
|
(107)
N/A
|
(18)
+83%
|
(22)
-23%
|
217
N/A
|
213
-1%
|
205
-4%
|
223
+9%
|
207
-7%
|
211
+2%
|
170
-19%
|
381
+123%
|
393
+3%
|
544
+39%
|
490
-10%
|
411
-16%
|
375
-9%
|
273
-27%
|
366
+34%
|
354
-3%
|
247
-30%
|
275
+11%
|
180
-34%
|
314
+74%
|
362
+15%
|
547
+51%
|
753
+38%
|
755
+0%
|
776
+3%
|
510
-34%
|
874
+71%
|
281
-68%
|
400
+42%
|
501
+25%
|
170
-66%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(33)
|
(41)
|
(103)
|
(102)
|
(98)
|
(112)
|
(116)
|
(101)
|
(78)
|
(75)
|
(114)
|
(177)
|
(231)
|
(297)
|
(311)
|
(301)
|
(320)
|
(291)
|
(262)
|
(234)
|
(197)
|
(173)
|
(273)
|
(343)
|
(441)
|
(594)
|
(528)
|
(460)
|
(358)
|
(290)
|
(405)
|
(432)
|
(430)
|
(319)
|
(424)
|
(484)
|
(479)
|
(521)
|
(392)
|
(387)
|
(461)
|
(439)
|
(643)
|
(471)
|
(426)
|
(440)
|
(480)
|
(398)
|
(390)
|
(478)
|
(343)
|
(321)
|
(321)
|
(260)
|
|
| Other Items |
0
|
1
|
1
|
(328)
|
(148)
|
(256)
|
(265)
|
92
|
(65)
|
74
|
93
|
103
|
130
|
79
|
137
|
130
|
(683)
|
(722)
|
(646)
|
(734)
|
(29)
|
69
|
(158)
|
89
|
97
|
97
|
51
|
(155)
|
(119)
|
(269)
|
(88)
|
174
|
(129)
|
248
|
304
|
619
|
956
|
616
|
491
|
33
|
(134)
|
(19)
|
(51)
|
(32)
|
(145)
|
24
|
(2)
|
(363)
|
(236)
|
(345)
|
(542)
|
(44)
|
40
|
(16)
|
242
|
|
| Cash from Investing Activities |
(4)
N/A
|
(33)
-641%
|
(41)
-24%
|
(431)
-965%
|
(250)
+42%
|
(354)
-42%
|
(377)
-6%
|
(24)
+94%
|
(167)
-585%
|
(5)
+97%
|
18
N/A
|
(11)
N/A
|
(47)
-320%
|
(153)
-225%
|
(160)
-5%
|
(181)
-13%
|
(984)
-444%
|
(1 042)
-6%
|
(937)
+10%
|
(996)
-6%
|
(262)
+74%
|
(128)
+51%
|
(331)
-159%
|
(184)
+44%
|
(246)
-34%
|
(344)
-40%
|
(543)
-58%
|
(683)
-26%
|
(578)
+15%
|
(626)
-8%
|
(379)
+40%
|
(231)
+39%
|
(560)
-142%
|
(182)
+67%
|
(15)
+92%
|
195
N/A
|
472
+142%
|
137
-71%
|
(30)
N/A
|
(359)
-1 100%
|
(520)
-45%
|
(480)
+8%
|
(490)
-2%
|
(675)
-38%
|
(615)
+9%
|
(403)
+35%
|
(442)
-10%
|
(843)
-91%
|
(634)
+25%
|
(735)
-16%
|
(1 021)
-39%
|
(387)
+62%
|
(281)
+27%
|
(338)
-20%
|
(17)
+95%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(26)
|
5
|
(8)
|
(39)
|
(42)
|
(35)
|
(49)
|
(10)
|
(29)
|
24
|
4
|
(44)
|
(6)
|
31
|
13
|
58
|
32
|
(125)
|
(115)
|
(90)
|
150
|
460
|
420
|
480
|
125
|
200
|
685
|
658
|
858
|
494
|
(56)
|
(269)
|
187
|
76
|
(38)
|
(244)
|
(1 081)
|
(729)
|
(482)
|
(133)
|
393
|
431
|
483
|
531
|
776
|
690
|
572
|
681
|
339
|
5
|
(108)
|
334
|
136
|
311
|
434
|
|
| Cash Paid for Dividends |
0
|
0
|
(51)
|
(54)
|
(56)
|
(100)
|
(51)
|
(50)
|
(49)
|
(49)
|
(50)
|
(49)
|
(49)
|
(48)
|
(48)
|
(48)
|
(49)
|
(62)
|
(60)
|
(59)
|
(59)
|
(72)
|
(78)
|
(82)
|
(154)
|
(87)
|
(92)
|
(105)
|
(40)
|
(129)
|
(138)
|
(149)
|
(149)
|
(146)
|
(134)
|
(137)
|
(133)
|
(153)
|
(151)
|
(120)
|
(121)
|
(89)
|
(93)
|
(115)
|
(108)
|
(118)
|
(129)
|
(146)
|
(152)
|
(89)
|
(151)
|
(148)
|
(141)
|
(231)
|
(167)
|
|
| Other |
411
|
363
|
413
|
405
|
0
|
0
|
0
|
4
|
0
|
0
|
47
|
53
|
59
|
56
|
13
|
1 160
|
0
|
1 126
|
1 157
|
(29)
|
(24)
|
39
|
8
|
27
|
0
|
0
|
(24)
|
(34)
|
(39)
|
(48)
|
123
|
54
|
59
|
(69)
|
(299)
|
(97)
|
(69)
|
189
|
249
|
158
|
102
|
(91)
|
44
|
(56)
|
(139)
|
(785)
|
(839)
|
(391)
|
(227)
|
632
|
437
|
(123)
|
(446)
|
(349)
|
(212)
|
|
| Cash from Financing Activities |
386
N/A
|
368
-5%
|
354
-4%
|
312
-12%
|
(102)
N/A
|
(87)
+15%
|
(99)
-14%
|
(56)
+44%
|
(74)
-34%
|
(21)
+71%
|
2
N/A
|
(40)
N/A
|
5
N/A
|
39
+762%
|
(22)
N/A
|
1 170
N/A
|
1 137
-3%
|
940
-17%
|
982
+5%
|
(177)
N/A
|
67
N/A
|
427
+535%
|
350
-18%
|
425
+21%
|
(7)
N/A
|
103
N/A
|
569
+451%
|
519
-9%
|
779
+50%
|
318
-59%
|
(70)
N/A
|
(364)
-417%
|
98
N/A
|
(139)
N/A
|
(471)
-238%
|
(478)
-1%
|
(1 283)
-168%
|
(693)
+46%
|
(384)
+45%
|
(95)
+75%
|
374
N/A
|
251
-33%
|
434
+73%
|
360
-17%
|
530
+47%
|
(213)
N/A
|
(396)
-86%
|
145
N/A
|
(40)
N/A
|
548
N/A
|
177
-68%
|
63
-64%
|
(451)
N/A
|
(270)
+40%
|
54
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
(3)
|
(1)
|
(1)
|
(1)
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
2
|
2
|
1
|
2
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Net Change in Cash |
416
N/A
|
290
-30%
|
331
+14%
|
(11)
N/A
|
(267)
-2 391%
|
(333)
-25%
|
(415)
-25%
|
(22)
+95%
|
(158)
-627%
|
(13)
+92%
|
24
N/A
|
10
-58%
|
35
+254%
|
15
-58%
|
9
-43%
|
1 131
+13 208%
|
301
-73%
|
65
-78%
|
146
+126%
|
(1 146)
N/A
|
(188)
+84%
|
192
N/A
|
2
-99%
|
219
+10 348%
|
(36)
N/A
|
(27)
+26%
|
232
N/A
|
59
-75%
|
408
+590%
|
(98)
N/A
|
(279)
-186%
|
(214)
+23%
|
(69)
+68%
|
223
N/A
|
2
-99%
|
127
+6 574%
|
(437)
N/A
|
(285)
+35%
|
(45)
+84%
|
(99)
-119%
|
102
N/A
|
47
-54%
|
126
+169%
|
(0)
N/A
|
278
N/A
|
(67)
N/A
|
(85)
-27%
|
58
N/A
|
103
+78%
|
325
+215%
|
32
-90%
|
(47)
N/A
|
(336)
-615%
|
(111)
+67%
|
202
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
31
N/A
|
(78)
N/A
|
(24)
+69%
|
6
N/A
|
(17)
N/A
|
10
N/A
|
(52)
N/A
|
(58)
-12%
|
(19)
+68%
|
(65)
-252%
|
(71)
-9%
|
(53)
+25%
|
(99)
-86%
|
(103)
-4%
|
(106)
-3%
|
(169)
-59%
|
(154)
+9%
|
(153)
+1%
|
(191)
-25%
|
(235)
-23%
|
(227)
+3%
|
(304)
-34%
|
(191)
+37%
|
(295)
-55%
|
(126)
+57%
|
(228)
-81%
|
(388)
-70%
|
(305)
+21%
|
(252)
+17%
|
(146)
+42%
|
(120)
+18%
|
(24)
+80%
|
(39)
-60%
|
114
N/A
|
171
+50%
|
(14)
N/A
|
(109)
-710%
|
(206)
-89%
|
(155)
+25%
|
(38)
+76%
|
(140)
-269%
|
(186)
-33%
|
(259)
-39%
|
(329)
-27%
|
(109)
+67%
|
121
N/A
|
312
+159%
|
275
-12%
|
377
+37%
|
120
-68%
|
396
+229%
|
(62)
N/A
|
79
N/A
|
179
+127%
|
(90)
N/A
|
|