Vinda International Holdings Ltd
F:31V
Cash Flow Statement
Cash Flow Statement
Vinda International Holdings Ltd
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
737
|
0
|
449
|
0
|
808
|
0
|
769
|
0
|
0
|
0
|
2 326
|
0
|
1 950
|
0
|
747
|
0
|
288
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
372
|
0
|
464
|
0
|
666
|
0
|
799
|
0
|
0
|
0
|
1 148
|
0
|
1 248
|
0
|
1 296
|
0
|
1 343
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
0
|
439
|
0
|
260
|
0
|
244
|
0
|
0
|
0
|
82
|
0
|
62
|
0
|
108
|
0
|
169
|
|
| Cash Taxes Paid |
20
|
0
|
46
|
0
|
92
|
0
|
100
|
0
|
132
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
216
|
0
|
82
|
0
|
233
|
0
|
0
|
0
|
498
|
0
|
460
|
0
|
209
|
270
|
162
|
|
| Cash Interest Paid |
59
|
0
|
28
|
0
|
31
|
0
|
25
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
100
|
62
|
119
|
139
|
176
|
207
|
231
|
240
|
(8)
|
(21)
|
158
|
147
|
142
|
109
|
109
|
141
|
166
|
|
| Change in Working Capital |
(70)
|
12
|
368
|
407
|
279
|
257
|
123
|
221
|
322
|
365
|
740
|
705
|
820
|
763
|
(332)
|
971
|
(606)
|
1 046
|
481
|
2 316
|
(827)
|
394
|
1 226
|
(236)
|
(1 552)
|
1 876
|
(614)
|
3 592
|
(70)
|
(576)
|
144
|
|
| Cash from Operating Activities |
(70)
N/A
|
12
N/A
|
368
+2 892%
|
407
+11%
|
279
-32%
|
257
-8%
|
123
-52%
|
221
+79%
|
322
+46%
|
365
+13%
|
740
+103%
|
705
-5%
|
820
+16%
|
763
-7%
|
839
+10%
|
971
+16%
|
746
-23%
|
1 046
+40%
|
2 215
+112%
|
2 316
+5%
|
986
-57%
|
394
-60%
|
1 226
+211%
|
(236)
N/A
|
2 004
N/A
|
1 876
-6%
|
2 646
+41%
|
3 592
+36%
|
2 081
-42%
|
(576)
N/A
|
1 944
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(357)
|
(304)
|
(514)
|
(495)
|
(160)
|
(228)
|
(473)
|
(681)
|
(772)
|
(757)
|
(1 223)
|
(1 636)
|
(1 283)
|
(1 103)
|
(1 035)
|
(948)
|
(1 111)
|
(1 243)
|
(1 263)
|
(1 222)
|
(1 282)
|
(1 373)
|
(177)
|
278
|
(1 697)
|
(2 014)
|
(1 755)
|
(1 550)
|
(1 100)
|
(996)
|
(1 118)
|
|
| Other Items |
10
|
(15)
|
3
|
23
|
3
|
(11)
|
4
|
(42)
|
(49)
|
(5)
|
2
|
(92)
|
(118)
|
(9)
|
(1 338)
|
(1 359)
|
(106)
|
156
|
237
|
0
|
6
|
16
|
15
|
(5)
|
(28)
|
1
|
(5)
|
51
|
(2)
|
(16)
|
82
|
|
| Cash from Investing Activities |
(347)
N/A
|
(319)
+8%
|
(510)
-60%
|
(473)
+7%
|
(157)
+67%
|
(239)
-52%
|
(469)
-96%
|
(723)
-54%
|
(821)
-14%
|
(762)
+7%
|
(1 221)
-60%
|
(1 728)
-42%
|
(1 401)
+19%
|
(1 112)
+21%
|
(2 372)
-113%
|
(2 307)
+3%
|
(1 217)
+47%
|
(1 087)
+11%
|
(1 026)
+6%
|
(1 222)
-19%
|
(1 277)
-5%
|
(1 357)
-6%
|
(162)
+88%
|
274
N/A
|
(1 725)
N/A
|
(2 013)
-17%
|
(1 759)
+13%
|
(1 500)
+15%
|
(1 102)
+27%
|
(1 012)
+8%
|
(1 035)
-2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
881
|
0
|
0
|
1
|
2
|
7
|
275
|
271
|
5
|
541
|
531
|
(6)
|
(9)
|
(10)
|
0
|
7
|
8
|
392
|
401
|
35
|
24
|
4
|
(1)
|
24
|
53
|
43
|
23
|
34
|
28
|
0
|
0
|
|
| Net Issuance of Debt |
(330)
|
(563)
|
66
|
130
|
119
|
174
|
225
|
541
|
921
|
774
|
117
|
613
|
676
|
320
|
1 716
|
1 421
|
319
|
(107)
|
(820)
|
(676)
|
(122)
|
703
|
(1 103)
|
290
|
287
|
751
|
(97)
|
(1 256)
|
(766)
|
1 930
|
356
|
|
| Cash Paid for Dividends |
(31)
|
(20)
|
(20)
|
(42)
|
(69)
|
(109)
|
(112)
|
(113)
|
(113)
|
(118)
|
(130)
|
(156)
|
(161)
|
(156)
|
(148)
|
(160)
|
(170)
|
(104)
|
(111)
|
(200)
|
(203)
|
(227)
|
(0)
|
0
|
(372)
|
(816)
|
(564)
|
(601)
|
(602)
|
(481)
|
(481)
|
|
| Other |
49
|
53
|
6
|
31
|
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
|
|
| Cash from Financing Activities |
569
N/A
|
351
-38%
|
52
-85%
|
120
+133%
|
53
-56%
|
73
+38%
|
387
+433%
|
699
+81%
|
813
+16%
|
1 196
+47%
|
518
-57%
|
451
-13%
|
506
+12%
|
154
-70%
|
1 569
+917%
|
1 268
-19%
|
158
-88%
|
182
+15%
|
(529)
N/A
|
(841)
-59%
|
(300)
+64%
|
480
N/A
|
(1 105)
N/A
|
481
N/A
|
(31)
N/A
|
(22)
+30%
|
(638)
-2 824%
|
(1 823)
-186%
|
(1 339)
+27%
|
1 448
N/A
|
(126)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
38
|
49
|
11
|
(18)
|
0
|
4
|
2
|
0
|
11
|
6
|
2
|
11
|
12
|
(2)
|
(5)
|
3
|
(14)
|
(23)
|
(38)
|
30
|
110
|
60
|
(3)
|
(16)
|
41
|
65
|
28
|
(42)
|
(58)
|
(32)
|
(15)
|
|
| Net Change in Cash |
191
N/A
|
94
-50%
|
(80)
N/A
|
37
N/A
|
175
+376%
|
94
-46%
|
43
-55%
|
197
+363%
|
325
+65%
|
806
+148%
|
39
-95%
|
(561)
N/A
|
(64)
+89%
|
(197)
-208%
|
31
N/A
|
(64)
N/A
|
(327)
-409%
|
118
N/A
|
622
+427%
|
283
-55%
|
(481)
N/A
|
(423)
+12%
|
(44)
+90%
|
503
N/A
|
289
-43%
|
(94)
N/A
|
276
N/A
|
227
-18%
|
(418)
N/A
|
(171)
+59%
|
769
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(427)
N/A
|
(291)
+32%
|
(146)
+50%
|
(88)
+40%
|
119
N/A
|
29
-76%
|
(349)
N/A
|
(460)
-32%
|
(450)
+2%
|
(392)
+13%
|
(483)
-23%
|
(931)
-93%
|
(463)
+50%
|
(341)
+26%
|
(196)
+42%
|
23
N/A
|
(365)
N/A
|
(197)
+46%
|
952
N/A
|
1 094
+15%
|
(296)
N/A
|
(979)
-231%
|
1 048
N/A
|
42
-96%
|
307
+626%
|
(138)
N/A
|
891
N/A
|
2 042
+129%
|
981
-52%
|
(1 572)
N/A
|
827
N/A
|
|