Hong Kong Education Intl Investments Ltd
HKEX:1082
Cash Flow Statement
Cash Flow Statement
Hong Kong Education Intl Investments Ltd
Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | 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 |
26
|
0
|
0
|
0
|
(25)
|
0
|
(66)
|
0
|
34
|
0
|
0
|
(330)
|
0
|
(10)
|
0
|
(77)
|
0
|
(107)
|
0
|
4
|
0
|
(33)
|
0
|
(27)
|
0
|
|
Depreciation & Amortization |
9
|
0
|
0
|
0
|
9
|
0
|
7
|
0
|
5
|
0
|
0
|
8
|
0
|
9
|
0
|
10
|
0
|
13
|
0
|
8
|
0
|
7
|
0
|
7
|
0
|
|
Other Non-Cash Items |
(2)
|
0
|
0
|
0
|
5
|
0
|
57
|
12
|
(55)
|
0
|
0
|
295
|
0
|
(36)
|
0
|
22
|
0
|
58
|
0
|
(14)
|
0
|
33
|
0
|
19
|
0
|
|
Cash Taxes Paid |
10
|
0
|
8
|
0
|
5
|
0
|
3
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
13
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
|
Change in Working Capital |
(21)
|
8
|
32
|
12
|
(19)
|
(7)
|
4
|
0
|
13
|
(275)
|
272
|
27
|
12
|
33
|
(59)
|
(10)
|
(32)
|
15
|
(26)
|
1
|
12
|
(22)
|
(4)
|
(9)
|
(4)
|
|
Cash from Operating Activities |
13
N/A
|
31
+139%
|
32
+3%
|
12
-63%
|
(30)
N/A
|
(7)
+78%
|
1
N/A
|
(17)
N/A
|
(3)
+81%
|
(287)
-8 747%
|
272
N/A
|
(1)
N/A
|
12
N/A
|
(4)
N/A
|
(59)
-1 463%
|
(55)
+7%
|
(32)
+41%
|
(21)
+34%
|
(26)
-20%
|
(0)
+98%
|
12
N/A
|
(15)
N/A
|
(4)
+72%
|
(11)
-142%
|
(4)
+63%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||
Capital Expenditures |
(4)
|
0
|
0
|
0
|
(13)
|
0
|
(7)
|
0
|
(6)
|
0
|
0
|
(13)
|
0
|
(5)
|
0
|
(2)
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
0
|
(3)
|
0
|
|
Other Items |
5
|
(3)
|
(50)
|
(71)
|
(68)
|
(141)
|
(57)
|
(24)
|
(13)
|
(50)
|
(0)
|
(132)
|
108
|
231
|
65
|
18
|
22
|
22
|
24
|
23
|
(2)
|
1
|
(5)
|
0
|
1
|
|
Cash from Investing Activities |
2
N/A
|
(4)
N/A
|
(50)
-1 109%
|
(71)
-41%
|
(81)
-14%
|
(141)
-75%
|
(64)
+55%
|
(24)
+62%
|
(18)
+24%
|
(50)
-173%
|
(0)
+100%
|
(144)
-60 058%
|
108
N/A
|
226
+110%
|
65
-71%
|
16
-75%
|
22
+38%
|
21
-4%
|
24
+11%
|
22
-7%
|
(2)
N/A
|
(2)
-24%
|
(5)
-155%
|
(3)
+31%
|
1
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
65
|
0
|
77
|
0
|
90
|
0
|
0
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
(193)
|
0
|
3
|
0
|
0
|
0
|
(13)
|
0
|
(5)
|
0
|
15
|
0
|
|
Cash Paid for Dividends |
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(9)
|
84
|
82
|
3
|
(3)
|
119
|
(4)
|
91
|
(3)
|
553
|
(503)
|
(15)
|
(150)
|
(4)
|
(29)
|
(0)
|
2
|
(2)
|
14
|
(5)
|
(7)
|
(1)
|
16
|
(2)
|
(7)
|
|
Cash from Financing Activities |
(22)
N/A
|
81
N/A
|
82
+1%
|
3
-97%
|
62
+2 177%
|
119
+93%
|
73
-39%
|
91
+24%
|
88
-3%
|
553
+531%
|
(503)
N/A
|
68
N/A
|
(150)
N/A
|
(197)
-32%
|
(29)
+85%
|
3
N/A
|
2
-33%
|
(1)
N/A
|
14
N/A
|
11
-20%
|
(7)
N/A
|
(6)
+8%
|
16
N/A
|
13
-18%
|
(7)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
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
|
|
Net Change in Cash |
(7)
N/A
|
108
N/A
|
63
-41%
|
(56)
N/A
|
(49)
+13%
|
(28)
+42%
|
10
N/A
|
50
+395%
|
66
+34%
|
217
+227%
|
(231)
N/A
|
(77)
+67%
|
(30)
+61%
|
25
N/A
|
(23)
N/A
|
(36)
-56%
|
(8)
+78%
|
(1)
+82%
|
12
N/A
|
33
+176%
|
3
-90%
|
(24)
N/A
|
7
N/A
|
(1)
N/A
|
(10)
-1 428%
|
|
Free Cash Flow | ||||||||||||||||||||||||||
Free Cash Flow |
9
N/A
|
31
+237%
|
32
+3%
|
12
-63%
|
(43)
N/A
|
(7)
+85%
|
(6)
+10%
|
(17)
-191%
|
(9)
+48%
|
(287)
-3 151%
|
272
N/A
|
(14)
N/A
|
12
N/A
|
(9)
N/A
|
(59)
-574%
|
(57)
+3%
|
(32)
+44%
|
(22)
+33%
|
(26)
-19%
|
(1)
+96%
|
12
N/A
|
(18)
N/A
|
(4)
+75%
|
(14)
-219%
|
(4)
+72%
|