Feiyu Technology International Company Ltd
HKEX:1022
Cash Flow Statement
Cash Flow Statement
Feiyu Technology International Company Ltd
Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Net Income |
149
|
191
|
100
|
(68)
|
(153)
|
(134)
|
(390)
|
(380)
|
(117)
|
(112)
|
(87)
|
(74)
|
(17)
|
(1)
|
(74)
|
(75)
|
(23)
|
24
|
|
Depreciation & Amortization |
26
|
27
|
27
|
29
|
29
|
19
|
10
|
8
|
6
|
7
|
9
|
9
|
7
|
7
|
9
|
10
|
9
|
8
|
|
Other Non-Cash Items |
12
|
44
|
54
|
89
|
128
|
94
|
328
|
298
|
2
|
0
|
19
|
29
|
(9)
|
(29)
|
7
|
13
|
13
|
10
|
|
Cash Taxes Paid |
10
|
6
|
9
|
11
|
7
|
9
|
3
|
(1)
|
1
|
1
|
3
|
2
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
3
|
4
|
4
|
4
|
|
Change in Working Capital |
(37)
|
(39)
|
47
|
46
|
14
|
(25)
|
(24)
|
(13)
|
(12)
|
(12)
|
(13)
|
(5)
|
(16)
|
(20)
|
4
|
(4)
|
(3)
|
(2)
|
|
Cash from Operating Activities |
149
N/A
|
223
+49%
|
228
+2%
|
96
-58%
|
18
-81%
|
(46)
N/A
|
(76)
-66%
|
(88)
-16%
|
(122)
-38%
|
(118)
+3%
|
(72)
+38%
|
(41)
+43%
|
(35)
+13%
|
(44)
-24%
|
(53)
-21%
|
(55)
-3%
|
(4)
+92%
|
40
N/A
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(13)
|
(14)
|
(12)
|
(8)
|
(3)
|
(6)
|
(9)
|
(22)
|
(34)
|
(39)
|
(46)
|
(41)
|
(29)
|
(20)
|
(28)
|
(29)
|
(15)
|
(7)
|
|
Other Items |
(99)
|
(401)
|
(236)
|
51
|
(184)
|
(142)
|
47
|
86
|
66
|
179
|
178
|
15
|
81
|
97
|
(43)
|
3
|
37
|
(1)
|
|
Cash from Investing Activities |
(112)
N/A
|
(415)
-270%
|
(248)
+40%
|
43
N/A
|
(186)
N/A
|
(148)
+20%
|
38
N/A
|
64
+67%
|
32
-49%
|
140
+332%
|
131
-6%
|
(26)
N/A
|
52
N/A
|
77
+47%
|
(71)
N/A
|
(26)
+63%
|
22
N/A
|
(9)
N/A
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
534
|
0
|
(19)
|
(28)
|
(23)
|
(39)
|
(42)
|
(25)
|
(4)
|
3
|
0
|
0
|
0
|
100
|
100
|
0
|
0
|
2
|
|
Net Issuance of Debt |
0
|
0
|
50
|
51
|
1
|
1
|
1
|
1
|
37
|
33
|
17
|
30
|
(56)
|
(67)
|
13
|
7
|
(14)
|
(9)
|
|
Cash Paid for Dividends |
0
|
(91)
|
(92)
|
(103)
|
(40)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(25)
|
(36)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
387
N/A
|
407
+5%
|
(63)
N/A
|
(79)
-27%
|
(62)
+22%
|
(38)
+38%
|
(41)
-6%
|
(24)
+41%
|
33
N/A
|
36
+10%
|
17
-51%
|
30
+70%
|
(56)
N/A
|
32
N/A
|
112
+247%
|
7
-93%
|
(14)
N/A
|
(7)
+51%
|
|
Change in Cash | |||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(2)
|
1
|
2
|
3
|
1
|
(3)
|
2
|
6
|
3
|
(2)
|
(5)
|
(0)
|
0
|
(1)
|
2
|
3
|
2
|
|
Net Change in Cash |
422
N/A
|
213
-49%
|
(82)
N/A
|
61
N/A
|
(227)
N/A
|
(231)
-2%
|
(82)
+65%
|
(46)
+44%
|
(50)
-10%
|
62
N/A
|
74
+20%
|
(43)
N/A
|
(40)
+6%
|
65
N/A
|
(13)
N/A
|
(72)
-457%
|
7
N/A
|
26
+282%
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
137
N/A
|
209
+53%
|
216
+3%
|
87
-60%
|
15
-83%
|
(51)
N/A
|
(85)
-65%
|
(110)
-30%
|
(156)
-42%
|
(157)
-1%
|
(119)
+24%
|
(82)
+31%
|
(64)
+22%
|
(64)
+0%
|
(81)
-27%
|
(84)
-3%
|
(20)
+77%
|
33
N/A
|