China Outfitters Holdings Ltd
HKEX:1146
Cash Flow Statement
Cash Flow Statement
China Outfitters Holdings Ltd
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 |
556
|
0
|
625
|
0
|
521
|
698
|
320
|
279
|
156
|
97
|
96
|
93
|
93
|
109
|
108
|
70
|
54
|
(24)
|
(65)
|
(88)
|
(116)
|
(122)
|
(203)
|
(193)
|
(114)
|
|
Depreciation & Amortization |
8
|
0
|
9
|
0
|
10
|
16
|
11
|
12
|
14
|
16
|
16
|
17
|
16
|
15
|
18
|
43
|
81
|
90
|
89
|
76
|
66
|
61
|
46
|
39
|
33
|
|
Other Non-Cash Items |
32
|
0
|
67
|
0
|
63
|
106
|
82
|
64
|
115
|
134
|
126
|
105
|
65
|
23
|
12
|
24
|
24
|
48
|
103
|
83
|
61
|
74
|
136
|
156
|
83
|
|
Cash Taxes Paid |
146
|
0
|
173
|
0
|
177
|
260
|
132
|
130
|
99
|
75
|
82
|
63
|
50
|
61
|
41
|
46
|
58
|
24
|
30
|
11
|
1
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
14
|
12
|
8
|
7
|
3
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(315)
|
(19)
|
(340)
|
(302)
|
(266)
|
(617)
|
(312)
|
(299)
|
(231)
|
(139)
|
(121)
|
(116)
|
(104)
|
(112)
|
(85)
|
(127)
|
(130)
|
(5)
|
1
|
(5)
|
(83)
|
(110)
|
(10)
|
(5)
|
(11)
|
|
Cash from Operating Activities |
280
N/A
|
312
+11%
|
360
+15%
|
399
+11%
|
328
-18%
|
202
-38%
|
101
-50%
|
56
-45%
|
54
-3%
|
108
+100%
|
117
+8%
|
99
-15%
|
71
-28%
|
36
-50%
|
52
+45%
|
10
-81%
|
28
+182%
|
109
+292%
|
127
+17%
|
66
-48%
|
(73)
N/A
|
(97)
-33%
|
(32)
+67%
|
(2)
+93%
|
(9)
-298%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||
Capital Expenditures |
(261)
|
0
|
(14)
|
0
|
(180)
|
(242)
|
(97)
|
(44)
|
(50)
|
(43)
|
(41)
|
(45)
|
(3)
|
(46)
|
(51)
|
(26)
|
(33)
|
(13)
|
(26)
|
(23)
|
(32)
|
(36)
|
(17)
|
(14)
|
(4)
|
|
Other Items |
25
|
(751)
|
(1 080)
|
4
|
317
|
(115)
|
333
|
768
|
391
|
(14)
|
(98)
|
(80)
|
246
|
359
|
78
|
32
|
(46)
|
(60)
|
165
|
49
|
8
|
309
|
208
|
35
|
(14)
|
|
Cash from Investing Activities |
(236)
N/A
|
(1 008)
-327%
|
(1 094)
-9%
|
(10)
+99%
|
137
N/A
|
(357)
N/A
|
236
N/A
|
724
+207%
|
340
-53%
|
(57)
N/A
|
(139)
-142%
|
(125)
+10%
|
243
N/A
|
313
+29%
|
27
-91%
|
6
-78%
|
(79)
N/A
|
(73)
+8%
|
139
N/A
|
25
-82%
|
(25)
N/A
|
273
N/A
|
191
-30%
|
20
-89%
|
(18)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||
Net Issuance of Common Stock |
641
|
0
|
26
|
0
|
0
|
0
|
(4)
|
(6)
|
(4)
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(16)
|
(16)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
270
|
647
|
109
|
(287)
|
(18)
|
0
|
0
|
(385)
|
0
|
0
|
(24)
|
(63)
|
(73)
|
(60)
|
(49)
|
(48)
|
(42)
|
(29)
|
(15)
|
(11)
|
|
Cash Paid for Dividends |
(75)
|
0
|
(204)
|
0
|
(279)
|
(606)
|
0
|
(432)
|
(102)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(187)
|
(336)
|
(19)
|
(128)
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
1
|
|
Cash from Financing Activities |
379
N/A
|
230
-39%
|
(198)
N/A
|
(306)
-55%
|
(279)
+9%
|
(57)
+80%
|
(430)
-661%
|
(746)
-73%
|
(399)
+47%
|
(27)
+93%
|
(0)
+99%
|
(0)
-75%
|
(387)
-121 163%
|
(387)
+0%
|
(0)
+100%
|
(24)
-9 614%
|
(79)
-226%
|
(89)
-13%
|
(65)
+27%
|
(53)
+18%
|
(48)
+11%
|
(42)
+12%
|
(23)
+44%
|
(9)
+61%
|
(10)
-4%
|
|
Change in Cash | ||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
3
|
(0)
|
(1)
|
(2)
|
(4)
|
5
|
5
|
(22)
|
(20)
|
7
|
9
|
42
|
43
|
12
|
7
|
8
|
10
|
(26)
|
(28)
|
2
|
5
|
(1)
|
(6)
|
(1)
|
|
Net Change in Cash |
427
N/A
|
(463)
N/A
|
(931)
-101%
|
82
N/A
|
183
+123%
|
(215)
N/A
|
(88)
+59%
|
39
N/A
|
(27)
N/A
|
4
N/A
|
(15)
N/A
|
(18)
-23%
|
(30)
-70%
|
6
N/A
|
91
+1 551%
|
(1)
N/A
|
(122)
-12 205%
|
(44)
+64%
|
175
N/A
|
10
-94%
|
(143)
N/A
|
140
N/A
|
136
-3%
|
4
-97%
|
(37)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||
Free Cash Flow |
19
N/A
|
312
+1 509%
|
346
+11%
|
399
+15%
|
148
-63%
|
(39)
N/A
|
4
N/A
|
12
+223%
|
4
-71%
|
65
+1 746%
|
76
+17%
|
54
-29%
|
68
+26%
|
(10)
N/A
|
2
N/A
|
(16)
N/A
|
(5)
+68%
|
96
N/A
|
101
+6%
|
43
-58%
|
(105)
N/A
|
(133)
-26%
|
(48)
+64%
|
(16)
+66%
|
(13)
+23%
|