Landsea Green Properties Co Ltd
HKEX:106
Cash Flow Statement
Cash Flow Statement
Landsea Green Properties Co Ltd
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
174
|
420
|
0
|
664
|
0
|
832
|
0
|
1 127
|
0
|
2 262
|
0
|
2 012
|
0
|
522
|
0
|
(507)
|
0
|
(1 746)
|
0
|
(823)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
0
|
48
|
0
|
51
|
0
|
63
|
0
|
75
|
0
|
81
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
0
|
18
|
0
|
(71)
|
0
|
(706)
|
0
|
(603)
|
0
|
(6)
|
0
|
(99)
|
0
|
1 440
|
0
|
2 353
|
0
|
772
|
|
Cash Taxes Paid |
4
|
2
|
2
|
0
|
2
|
0
|
1
|
0
|
10
|
0
|
7
|
0
|
2
|
0
|
8
|
0
|
0
|
0
|
13
|
34
|
65
|
187
|
201
|
256
|
385
|
444
|
401
|
472
|
675
|
738
|
472
|
328
|
409
|
629
|
530
|
231
|
267
|
122
|
107
|
|
Cash Interest Paid |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
103
|
224
|
412
|
515
|
465
|
375
|
415
|
418
|
576
|
926
|
907
|
605
|
565
|
639
|
505
|
477
|
516
|
573
|
731
|
|
Change in Working Capital |
(392)
|
45
|
56
|
10
|
(86)
|
(29)
|
(76)
|
99
|
104
|
(121)
|
(36)
|
345
|
554
|
119
|
(246)
|
(221)
|
51
|
211
|
(1 168)
|
(2 511)
|
(5 336)
|
(4 849)
|
780
|
1 619
|
1 031
|
2 667
|
211
|
(227)
|
(390)
|
1 143
|
(2 730)
|
353
|
1 259
|
(1 297)
|
(4 190)
|
(1 210)
|
(1 166)
|
215
|
(347)
|
|
Cash from Operating Activities |
(392)
N/A
|
45
N/A
|
56
+25%
|
10
-82%
|
(86)
N/A
|
(29)
+67%
|
(76)
-167%
|
99
N/A
|
104
+5%
|
(121)
N/A
|
(36)
+70%
|
345
N/A
|
554
+61%
|
119
-79%
|
(246)
N/A
|
(221)
+10%
|
51
N/A
|
211
+318%
|
(1 168)
N/A
|
(2 361)
-102%
|
(4 941)
-109%
|
(4 607)
+7%
|
1 462
N/A
|
1 619
+11%
|
1 793
+11%
|
2 667
+49%
|
632
-76%
|
(227)
N/A
|
1 327
N/A
|
1 143
-14%
|
(675)
N/A
|
353
N/A
|
1 733
+390%
|
(1 297)
N/A
|
(3 194)
-146%
|
(1 210)
+62%
|
(485)
+60%
|
215
N/A
|
(316)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(7)
|
(3)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(6)
|
(6)
|
(13)
|
(19)
|
(24)
|
(647)
|
(860)
|
(669)
|
(480)
|
(62)
|
(40)
|
(26)
|
(29)
|
(23)
|
(16)
|
(9)
|
(6)
|
(64)
|
|
Other Items |
(98)
|
(29)
|
(2)
|
33
|
45
|
2
|
(44)
|
55
|
82
|
11
|
(63)
|
(64)
|
12
|
24
|
31
|
24
|
19
|
13
|
(101)
|
(521)
|
(112)
|
(16)
|
(1 119)
|
(222)
|
(1 283)
|
(3 160)
|
(1 229)
|
631
|
(433)
|
(658)
|
(97)
|
(1 291)
|
(63)
|
1 430
|
659
|
(1 216)
|
(1 072)
|
168
|
323
|
|
Cash from Investing Activities |
(105)
N/A
|
(32)
+70%
|
(8)
+76%
|
28
N/A
|
43
+53%
|
(0)
N/A
|
(46)
-45 600%
|
55
N/A
|
82
+49%
|
10
-88%
|
(65)
N/A
|
(66)
-1%
|
12
N/A
|
24
+103%
|
29
+23%
|
23
-20%
|
19
-20%
|
12
-38%
|
(103)
N/A
|
(522)
-405%
|
(114)
+78%
|
(21)
+81%
|
(1 126)
-5 162%
|
(235)
+79%
|
(1 303)
-454%
|
(3 184)
-144%
|
(1 876)
+41%
|
(229)
+88%
|
(1 102)
-381%
|
(1 139)
-3%
|
(159)
+86%
|
(1 331)
-738%
|
(89)
+93%
|
1 401
N/A
|
636
-55%
|
(1 232)
N/A
|
(1 081)
+12%
|
163
N/A
|
259
+59%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
142
|
0
|
0
|
89
|
88
|
67
|
120
|
43
|
(9)
|
3
|
3
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(32)
|
(35)
|
(8)
|
0
|
(25)
|
(85)
|
(70)
|
(32)
|
(221)
|
|
Net Issuance of Debt |
50
|
(50)
|
(50)
|
0
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 340
|
4 574
|
3 652
|
(345)
|
(1 802)
|
(690)
|
(369)
|
4
|
3 295
|
1 445
|
1 241
|
134
|
331
|
112
|
208
|
1 921
|
617
|
(1 195)
|
(994)
|
(208)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(155)
|
(155)
|
(290)
|
(295)
|
0
|
0
|
0
|
(65)
|
0
|
(134)
|
(159)
|
(139)
|
(195)
|
(137)
|
(210)
|
(149)
|
5
|
(190)
|
0
|
(68)
|
(268)
|
(200)
|
0
|
0
|
|
Other |
(7)
|
(3)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 033
|
2 067
|
111
|
1 628
|
665
|
64
|
1 812
|
2 207
|
1 930
|
(1 154)
|
396
|
(374)
|
(86)
|
(277)
|
(840)
|
199
|
(323)
|
(469)
|
76
|
56
|
237
|
|
Cash from Financing Activities |
185
N/A
|
(53)
N/A
|
(50)
+6%
|
87
N/A
|
137
+58%
|
118
-14%
|
120
+2%
|
43
-64%
|
(9)
N/A
|
1
N/A
|
1
-18%
|
0
N/A
|
(13)
N/A
|
(38)
-191%
|
(25)
+35%
|
(155)
-528%
|
(155)
+0%
|
(290)
-87%
|
1 738
N/A
|
3 402
+96%
|
4 685
+38%
|
5 280
+13%
|
256
-95%
|
(1 805)
N/A
|
988
N/A
|
1 682
+70%
|
1 795
+7%
|
1 946
+8%
|
1 705
-12%
|
646
-62%
|
(133)
N/A
|
24
N/A
|
(926)
N/A
|
218
N/A
|
1 505
+592%
|
(206)
N/A
|
(1 389)
-574%
|
(971)
+30%
|
(191)
+80%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
1
|
0
|
5
|
0
|
12
|
24
|
12
|
0
|
0
|
0
|
18
|
0
|
25
|
0
|
0
|
0
|
(9)
|
0
|
8
|
7
|
(2)
|
(4)
|
21
|
18
|
29
|
40
|
133
|
126
|
66
|
151
|
(90)
|
(270)
|
(48)
|
136
|
175
|
118
|
(16)
|
|
Net Change in Cash |
(312)
N/A
|
(40)
+87%
|
(1)
+99%
|
125
N/A
|
98
-21%
|
89
-9%
|
10
-89%
|
221
+2 202%
|
189
-14%
|
(109)
N/A
|
(100)
+8%
|
279
N/A
|
571
+105%
|
104
-82%
|
(217)
N/A
|
(353)
-62%
|
(86)
+76%
|
(67)
+22%
|
457
N/A
|
519
+13%
|
(362)
N/A
|
659
N/A
|
589
-11%
|
(425)
N/A
|
1 499
N/A
|
1 183
-21%
|
581
-51%
|
1 529
+163%
|
2 063
+35%
|
776
-62%
|
(901)
N/A
|
(803)
+11%
|
627
N/A
|
52
-92%
|
(1 100)
N/A
|
(2 512)
-128%
|
(2 779)
-11%
|
(475)
+83%
|
(264)
+44%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(399)
N/A
|
41
N/A
|
50
+21%
|
5
-90%
|
(89)
N/A
|
(31)
+66%
|
(78)
-154%
|
99
N/A
|
104
+5%
|
(121)
N/A
|
(39)
+68%
|
343
N/A
|
554
+62%
|
118
-79%
|
(248)
N/A
|
(222)
+11%
|
51
N/A
|
210
+316%
|
(1 170)
N/A
|
(2 362)
-102%
|
(4 943)
-109%
|
(4 613)
+7%
|
1 456
N/A
|
1 606
+10%
|
1 774
+10%
|
2 643
+49%
|
(15)
N/A
|
(1 087)
-7 266%
|
658
N/A
|
663
+1%
|
(737)
N/A
|
313
N/A
|
1 707
+445%
|
(1 325)
N/A
|
(3 217)
-143%
|
(1 226)
+62%
|
(493)
+60%
|
210
N/A
|
(380)
N/A
|