Yulong eco-materials ltd (YECO)
CashFlow / Yearly
Jun'17Jun'16Jun'15Jun'14
CASH FLOWS FROM OPERATING ACTIVITIES:
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income

-7,429

-53,190

8,679

10,692

Adjustments to reconcile net income to cash provided by operating activities:
Depreciation

632

2,114

1,697

1,333

Amortization

54

103

55

55

Deferred tax benefit

225

92

-328

-74

Change in fair value of warrant liabilities

-62

-409

-

-

Stock based compensation expenses

162

534

0

-

Allowance for doubtful accounts

1,995

4,067

-

-126

Reserve for prepayments

0

2,860

0

-

Impairment loss on fixed assets & CIP

1,914

50,357

0

-

Impairment loss on intangible assets

0

2,328

0

-

Change in operating assets and liabilities
Accounts receivable

1,350

1,124

4,089

1,076

Restricted cash

0

500

0

-

Deposits and other receivables

-184

-397

-330

246

Inventories

-147

30

-60

106

Advances to suppliers

43

-212

52

-10

Prepaid expense

-24

-209

300

-51

Accounts payable, trade

623

127

-107

293

Other payables and accrued liabilities

2,984

3,185

1,239

322

Customer deposits

1,919

2,656

-403

378

Taxes payable

-150

504

-23

135

Net cash provided by operating activities

1,549

13,275

6,200

-

CASH FLOWS FROM INVESTING ACTIVITIES:
Net cash provided by operating activities

-

-

-

12,113

CASH FLOWS FROM INVESTING ACTIVITIES:
Payment for equipment and construction in progress

1,923

20,375

514

133

Proceeds from disposal of equipment

0

20

0

-

Prepayments for construction-in-progress

5

16,244

1,500

708

Repayments from related parties

0

0

-26

-

Payment for land use rights

0

0

9

108

Net cash (used in) investing activities

-1,928

-36,600

-1,998

-

CASH FLOWS FROM FINANCING ACTIVITIES:
Repayments from related parties

-

-

-

2,603

Net cash used in investing activities

-

-

-

1,652

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from notes payable

-

-

-

1,628

Payments of note payable

-

-

-

1,628

Proceeds from short-term loans - bank

0

4,197

4,479

5,470

Payments of short-term loan - bank

17

5,907

4,316

6,902

Proceeds from (payments to) related parties

-433

1,416

-6,522

1,858

Principal payments on capital lease obligations

0

593

1,234

-

Principal payments on capital lease obligations

-

-

-

-248

Proceeds from issuance of IPO shares, net

0

11,510

0

-

Net cash provided by (used in) financing activities

-450

10,624

-7,593

-

Net cash provided by (used in) financing activities

-

-

-

176

EFFECT OF EXCHANGE RATE ON CASH

-90

-1,035

128

-2

CHANGES IN CASH AND CASH EQUIVALENTS

-920

-13,735

-3,262

13,940

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for income tax

547

2,596

3,195

3,180

Cash paid for interest

0

196

1,066

1,217

NON-CASH INVESTING AND FINANCING ACTIVITIES
Reclassification of construction-in-progress from prepayments-construction

0

675

3,266

24,165

Additions to fixed assets and construction-in-progress through other payables

0

853

2,333

0

Acquisition of machinery, equipment and intangible asset by capital leases

0

294

4,281

-

Repayments from related parties offset with other payable-related parties

0

0

912

-

Acquisition of machinery and equipment by capital leases

-

-

-

203

Reclassification of intangible assets from prepayment-land use rights

0

0

379

-

Conversion of shareholders' debt to 1,593,538 ordinary shares

0

9,959

0

-

Issuance of ordinary shares for deferred compensation

37

75

0

-

Valuation of 112,500 warrants allocated to warrant liabilities from additional paid-in capital

0

475

0

-

Reclassification of payables for litigations from other payables - related parties

0

177

0

-

Other receivable-related parties offset with other payable-related parties

-463

229

0

-

Reclassification of payables for litigations from other payables - related parties

-

-

-

0