C banner International Holdings Ltd
HKEX:1028
Cash Flow Statement
Cash Flow Statement
C banner International Holdings Ltd
Mar-2011 | Jun-2011 | Dec-2011 | 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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
331
|
0
|
498
|
0
|
81
|
0
|
(378)
|
0
|
(200)
|
0
|
15
|
0
|
50
|
0
|
17
|
0
|
95
|
|
Depreciation & Amortization |
19
|
0
|
19
|
0
|
83
|
0
|
63
|
0
|
123
|
0
|
85
|
0
|
74
|
0
|
79
|
0
|
75
|
|
Other Non-Cash Items |
13
|
0
|
6
|
0
|
31
|
0
|
412
|
0
|
217
|
0
|
(51)
|
0
|
(5)
|
0
|
27
|
0
|
(7)
|
|
Cash Taxes Paid |
76
|
0
|
146
|
0
|
78
|
0
|
82
|
0
|
78
|
0
|
29
|
0
|
40
|
0
|
(4)
|
0
|
30
|
|
Cash Interest Paid |
1
|
0
|
2
|
0
|
33
|
0
|
65
|
0
|
43
|
30
|
5
|
3
|
3
|
3
|
3
|
2
|
3
|
|
Change in Working Capital |
(218)
|
(157)
|
(390)
|
21
|
(81)
|
109
|
72
|
133
|
188
|
446
|
188
|
144
|
(88)
|
63
|
51
|
241
|
77
|
|
Cash from Operating Activities |
90
N/A
|
107
+19%
|
34
-68%
|
21
-39%
|
115
+453%
|
109
-4%
|
170
+55%
|
133
-22%
|
327
+147%
|
446
+36%
|
236
-47%
|
144
-39%
|
31
-78%
|
63
+102%
|
175
+178%
|
241
+38%
|
239
-1%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(27)
|
(32)
|
(40)
|
(12)
|
(76)
|
(94)
|
(57)
|
(38)
|
(144)
|
(141)
|
(43)
|
(80)
|
(110)
|
(79)
|
(73)
|
(66)
|
(61)
|
|
Other Items |
20
|
28
|
(123)
|
(131)
|
(556)
|
150
|
509
|
(94)
|
286
|
307
|
(8)
|
4
|
10
|
11
|
(18)
|
(19)
|
18
|
|
Cash from Investing Activities |
(6)
N/A
|
(4)
+33%
|
(163)
-3 873%
|
(143)
+12%
|
(632)
-342%
|
56
N/A
|
452
+709%
|
(133)
N/A
|
142
N/A
|
166
+17%
|
(52)
N/A
|
(76)
-48%
|
(100)
-32%
|
(67)
+33%
|
(91)
-35%
|
(85)
+7%
|
(44)
+48%
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
565
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
24
|
65
|
0
|
(7)
|
449
|
(320)
|
(846)
|
(158)
|
(328)
|
(251)
|
(12)
|
(18)
|
(32)
|
(31)
|
(28)
|
(28)
|
(25)
|
|
Cash Paid for Dividends |
(256)
|
(161)
|
(64)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(13)
|
(29)
|
0
|
0
|
0
|
3
|
0
|
(26)
|
(42)
|
(27)
|
(12)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
Cash from Financing Activities |
(233)
N/A
|
(109)
+53%
|
471
N/A
|
(7)
N/A
|
449
N/A
|
(320)
N/A
|
(844)
-164%
|
(155)
+82%
|
(354)
-128%
|
(293)
+17%
|
(39)
+87%
|
(30)
+23%
|
(34)
-15%
|
(34)
+1%
|
(30)
+11%
|
(30)
+1%
|
(28)
+7%
|
|
Change in Cash | ||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(3)
|
(15)
|
(12)
|
(0)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(149)
N/A
|
(6)
+96%
|
343
N/A
|
(132)
N/A
|
(83)
+37%
|
(166)
-100%
|
(222)
-34%
|
(156)
+30%
|
112
N/A
|
316
+182%
|
145
-54%
|
38
-74%
|
(103)
N/A
|
(38)
+63%
|
53
N/A
|
127
+139%
|
167
+32%
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
63
N/A
|
75
+19%
|
(6)
N/A
|
9
N/A
|
38
+329%
|
15
-60%
|
113
+636%
|
95
-16%
|
184
+94%
|
305
+66%
|
193
-37%
|
64
-67%
|
(79)
N/A
|
(16)
+80%
|
101
N/A
|
176
+73%
|
178
+1%
|