China green agriculture, inc. (CGA)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash flows from operating activities
Net income

11,590

-6,931

-

-

-

-

-

-

-

-

Net income

-

-

25,152

24,704

31,445

25,514

44,774

41,957

32,914

21,289

Income from discontinued operating activities, net of income taxes

-

40

451

-

-

-

-

-

-

-

Income from continuing operating activities, net of income taxes

11,590

-6,971

24,700

-

-

-

-

-

-

-

Adjustments to reconcile net income to net cash provided by operating activities
Issuance of common stock and stock options for compensation

130

421

1,282

4,235

5,185

8,119

3,489

3,248

3,605

1,695

Gain/loss on discontinuing sales VIE

0

-331

0

-

-

-

-

-

-

-

Depreciation and amortization

4,920

6,200

17,275

40,311

47,709

33,261

14,764

-

-

-

Provision for losses on accounts receivable

9,906

15,322

8,926

-

-

-

-

-

-

-

Cancelation of previously issued shares for services

-

-

-

-

-

-

-

-

31

0

Depreciation

-

-

-

-

-

-

-

3,265

4,161

2,310

Amortization

-

-

-

-

-

-

-

2,727

1,587

287

Impairment of assets

-

-

-

-

-

5,161

0

0

-

-

Gain (Loss) on disposal of property, plant and equipment

-4

-66

-108

-1

-26

0

0

-

-

-

Amortization of debt discount

411

601

228

0

-

-

-

-

-

-

Change in fair value of derivative liability

45

119

-29

0

-

-

-

-

-

-

Shares of service

-

-

41

-

-

-

-

-

-

-

Changes in operating assets
Accounts receivable

-13,277

50,114

30,833

48,730

-20,861

3,149

21,651

43,814

838

7,278

Amount due from related parties

-228

-724

910

481

-

-

-

-

-

-

Other current assets

-63

-1,762

2,791

88

-24

81

90

-245

414

-50

Inventories

110,880

-25,068

-9,788

-13,933

25,088

40,948

5,212

4,278

-6,765

4,006

Advances to suppliers

-731

-25,533

-997

-15,300

7,979

12,362

7,635

442

9,390

124

Other assets

-1,977

-2,072

17,116

-64

66

-48

-87

28

146

44

Changes in operating liabilities
Accounts payable

-7,209

7,522

13,415

-945

-1,026

-7

-3,589

755

-494

-602

Customer deposits

-481

212

398

-15,242

-6,743

24,321

-1,228

-8,649

-

-

Unearned revenue

-

-

-

-

-

-

-

-

-8,875

17

Tax payables

1,448

-1,794

-1,374

-55

2,555

-23,961

7,555

10,443

4,467

-606

Accrued expenses and other payables

2,237

1,017

-2,319

1,352

632

695

-286

967

-

-

Interest payable

277

290

251

0

-

-

-

-

-

-

Accrued expenses and other payables

-

-

-

-

-

-

-

-

337

-755

Amount due to related parties

-

-

-

-

-

0

1,115

0

0

-

Net cash provided by (used in) continuing operating activities

-

28,148

22,095

34,358

67,534

16,612

32,090

6,400

-

-

Net cash provided by (used in) discontinued operating activities

-

-10

-381

-

-

-

-

-

-

-

Net cash provided by (used in) operating activities

-71,410

28,137

21,713

-

-

-

-

-

33,647

12,232

Cash flows from investing activities
Purchase of plant, property, and equipment

63

41

42

19

446

1,602

529

2,532

22,740

14,092

Purchase of intangible assets

-

-

-

-

-

-

-

-

-

10,719

Cash paid for acquisition, net

0

0

127

-708

0

-

-

-

6,720

0

Accrued expenses and other payables

0

0

5,432

-

-

-

-

-

-

-

Change in construction in process

-16

14

210

0

-

-

-

-

3,506

-8,287

Proceeds from other receivables

-

-

-

-

6,591

0

0

-

-

-

Deferred assets

-

-

-

-

9,239

72,061

31,919

-

-

-

Deferred assets

-

-

-

-

-

-

-

9,351

-

-

Net cash provided by (used in) continuing investing activities

-47

-55

-5,813

689

-3,094

-73,664

-32,449

-11,883

-

-

Net cash provided by (used in) discontinued investing activities

0

-8

0

-

-

-

-

-

-

-

Net cash provided by (used in) investing activities

-47

-63

-5,813

-

-

-

-

-

-32,966

-16,524

Cash flows from financing activities
Repayment of loans

-

-

-

-

-

-

-

-

-2,253

-3,178

Shares issuance cost

-

-

-

-

-

-

-

-

-

2,232

Proceeds from the sale of common stock

8,270

0

-

-

3,573

0

0

300

0

53,778

Payment of dividends

-

-

-

-

2,161

-

0

-

-

-

Advance from related party

409

195

600

500

300

650

0

300

0

0

Proceeds from loans

3,640

3,129

5,948

3,110

21,844

35,145

2,943

9,678

2,253

0

Repayment of loans

4,557

6,179

3,154

20,712

22,431

27,282

1,103

0

-

-

Net cash provided by (used in) continuing financing activities

7,761

-2,854

3,393

-17,102

1,125

8,513

1,839

10,278

-

-

Restricted cash

-

-

-

-

-

-

-

-

-

-83

Net cash provided by (used in) discontinued financing activities

0

19

0

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

7,761

-2,835

3,393

-

-

-

-

-

0

48,451

Effect of exchange rate change on cash and cash equivalents

-14,849

2,535

860

-8,031

526

397

1,571

1,577

2,590

381

Net increase (decrease) in cash and cash equivalents

-78,545

27,774

20,154

9,913

66,092

-48,141

3,052

6,372

3,270

44,539

Supplement disclosure of cash flow information
Interest expense paid

318

303

289

-

-

-

-

-

-

-

Income taxes paid

5,129

7,227

-

-

-

-

-

-

-

-

Interest expense paid

-

-

-

995

1,712

1,380

1,009

1,590

562

112

Income taxes paid

-

-

6,899

7,217

6,361

32,022

22,658

337

4,623

3,081

Common stock issued to repay accrued expense

240

0

-

-

-

-

-

-

-

-

Purchase consideration for acquisitions payable

-

-

-

-

0

-

-

-

-

-

Convertible note issued for acquisitions

0

0

1,503

6,671

0

-

-

-

-

-

Derivative liability issued for acquisitions

0

0

20

144

0

-

-

-

-

-

Issuance 118,778 shares of common stock for repayment of amount due to related party

-

-

-

-

-

525

300

-

19,299

-

Issuance of 118,778 and 151,515 shares of common stock for repayment of amount due to related party

-

-

-

-

-

-

-

0

0

-

Transfer of Property, Plant and Equipment to Assets held for sale

-

-

-

-

-

0

11,676

0

0

-

Issuance of 2,275,931 shares for acquisition of Gufeng

-

-

-

-

-

-

-

-

-

0

Nonmonetary sales and purchases

-

-

-

0

-

-

-

-

-

-

Nonmonetary sales and purchases

134,655

54,434

58,205

-

-

-

-

-

-

-