iDreamSky Technology Holdings Ltd
HKEX:1119
Cash Flow Statement
Cash Flow Statement
iDreamSky Technology Holdings Ltd
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 |
268
|
0
|
360
|
0
|
(565)
|
0
|
(156)
|
0
|
(2 590)
|
0
|
|
Depreciation & Amortization |
94
|
0
|
150
|
0
|
250
|
0
|
232
|
0
|
250
|
0
|
|
Other Non-Cash Items |
195
|
0
|
375
|
0
|
1 135
|
0
|
342
|
0
|
2 003
|
0
|
|
Cash Taxes Paid |
5
|
39
|
10
|
42
|
42
|
15
|
37
|
3
|
(13)
|
(0)
|
|
Cash Interest Paid |
51
|
44
|
47
|
74
|
90
|
106
|
112
|
88
|
78
|
88
|
|
Change in Working Capital |
(350)
|
(310)
|
(534)
|
384
|
(436)
|
326
|
(264)
|
164
|
430
|
337
|
|
Cash from Operating Activities |
206
N/A
|
32
-84%
|
351
+995%
|
384
+9%
|
385
+0%
|
326
-15%
|
154
-53%
|
164
+7%
|
94
-43%
|
337
+259%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(503)
|
(690)
|
(955)
|
(887)
|
(748)
|
(630)
|
(264)
|
(186)
|
(222)
|
(194)
|
|
Other Items |
(668)
|
(573)
|
(193)
|
(98)
|
(318)
|
(199)
|
(11)
|
(274)
|
(100)
|
133
|
|
Cash from Investing Activities |
(1 171)
N/A
|
(1 263)
-8%
|
(1 149)
+9%
|
(985)
+14%
|
(1 066)
-8%
|
(829)
+22%
|
(275)
+67%
|
(460)
-67%
|
(322)
+30%
|
(61)
+81%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
689
|
0
|
0
|
0
|
(9)
|
(14)
|
344
|
479
|
126
|
(4)
|
|
Net Issuance of Debt |
111
|
(146)
|
138
|
837
|
1 066
|
326
|
(156)
|
(292)
|
(397)
|
(112)
|
|
Other |
674
|
2
|
60
|
(46)
|
(145)
|
(64)
|
(69)
|
(85)
|
(135)
|
(159)
|
|
Cash from Financing Activities |
1 474
N/A
|
545
-63%
|
198
-64%
|
792
+300%
|
912
+15%
|
249
-73%
|
119
-52%
|
102
-14%
|
(406)
N/A
|
(275)
+32%
|
|
Change in Cash | |||||||||||
Effect of Foreign Exchange Rates |
8
|
5
|
11
|
12
|
(28)
|
(34)
|
(19)
|
(12)
|
10
|
9
|
|
Net Change in Cash |
517
N/A
|
(681)
N/A
|
(589)
+13%
|
202
N/A
|
203
+0%
|
(289)
N/A
|
(21)
+93%
|
(206)
-892%
|
(624)
-203%
|
9
N/A
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
(297)
N/A
|
(658)
-122%
|
(605)
+8%
|
(503)
+17%
|
(363)
+28%
|
(304)
+16%
|
(110)
+64%
|
(22)
+80%
|
(128)
-477%
|
143
N/A
|