Zhuguang Holdings Group Company Ltd
HKEX:1176
Cash Flow Statement
Cash Flow Statement
Zhuguang Holdings Group Company 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
|
0
|
995
|
0
|
1 283
|
0
|
(179)
|
0
|
145
|
0
|
523
|
686
|
1 345
|
856
|
3 338
|
3 568
|
446
|
(424)
|
(952)
|
(530)
|
(870)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
6
|
0
|
9
|
0
|
8
|
0
|
7
|
0
|
6
|
0
|
12
|
0
|
17
|
0
|
45
|
0
|
21
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1 001)
|
0
|
620
|
0
|
903
|
0
|
106
|
(342)
|
132
|
1 031
|
391
|
703
|
1 722
|
1 144
|
1 894
|
1 268
|
1 659
|
|
Cash Taxes Paid |
10
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
10
|
0
|
7
|
0
|
0
|
0
|
101
|
0
|
53
|
45
|
68
|
122
|
285
|
240
|
188
|
236
|
139
|
83
|
110
|
122
|
65
|
24
|
38
|
30
|
16
|
|
Cash Interest Paid |
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
105
|
0
|
0
|
0
|
611
|
0
|
985
|
426
|
868
|
877
|
971
|
1 190
|
1 241
|
1 334
|
1 495
|
1 453
|
1 405
|
1 636
|
1 712
|
1 733
|
1 575
|
1 322
|
1 162
|
|
Change in Working Capital |
(12)
|
(43)
|
(79)
|
(46)
|
(74)
|
(106)
|
(59)
|
34
|
(38)
|
18
|
(125)
|
(370)
|
(150)
|
61
|
295
|
(137)
|
(590)
|
(1 832)
|
(494)
|
1 105
|
(2 235)
|
(1 010)
|
(862)
|
(578)
|
(707)
|
1 454
|
(1 729)
|
(3 513)
|
(2 109)
|
(4 245)
|
(2 779)
|
(391)
|
(5 103)
|
(4 751)
|
(429)
|
2 553
|
1 317
|
1 869
|
1 057
|
|
Cash from Operating Activities |
(12)
N/A
|
(43)
-260%
|
(79)
-85%
|
(46)
+41%
|
(74)
-61%
|
(106)
-43%
|
(59)
+45%
|
34
N/A
|
(38)
N/A
|
18
N/A
|
(125)
N/A
|
(370)
-196%
|
(150)
+59%
|
61
N/A
|
295
+382%
|
(137)
N/A
|
(590)
-331%
|
(1 832)
-211%
|
(494)
+73%
|
1 105
N/A
|
(1 237)
N/A
|
(1 010)
+18%
|
(574)
+43%
|
(578)
-1%
|
(258)
+55%
|
1 454
N/A
|
(673)
N/A
|
(3 513)
-422%
|
(1 473)
+58%
|
(3 900)
-165%
|
(1 296)
+67%
|
1 495
N/A
|
(1 362)
N/A
|
(1 031)
+24%
|
1 757
N/A
|
2 571
+46%
|
2 303
-10%
|
2 607
+13%
|
1 866
-28%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(7)
|
(17)
|
(15)
|
(4)
|
(19)
|
(32)
|
(18)
|
(1)
|
(68)
|
(65)
|
(114)
|
(124)
|
(70)
|
(62)
|
(10)
|
(57)
|
(419)
|
(371)
|
(1)
|
(0)
|
(0)
|
|
Other Items |
37
|
90
|
97
|
42
|
59
|
98
|
63
|
54
|
31
|
(3)
|
171
|
210
|
(25)
|
(192)
|
(591)
|
(487)
|
(19)
|
13
|
(1 775)
|
(2 306)
|
(1 976)
|
8
|
3 488
|
1 598
|
(5 156)
|
(7 288)
|
(2 470)
|
1 834
|
(4 882)
|
(3 503)
|
1 555
|
(2 404)
|
4 420
|
8 159
|
3 181
|
1 601
|
1 908
|
612
|
373
|
|
Cash from Investing Activities |
37
N/A
|
90
+147%
|
97
+7%
|
42
-57%
|
59
+43%
|
98
+65%
|
63
-36%
|
54
-14%
|
31
-43%
|
(3)
N/A
|
171
N/A
|
210
+23%
|
(25)
N/A
|
(192)
-665%
|
(591)
-208%
|
(488)
+18%
|
(19)
+96%
|
12
N/A
|
(1 782)
N/A
|
(2 322)
-30%
|
(1 991)
+14%
|
3
N/A
|
3 469
+101 938%
|
1 566
-55%
|
(5 174)
N/A
|
(7 288)
-41%
|
(2 538)
+65%
|
1 768
N/A
|
(4 996)
N/A
|
(3 626)
+27%
|
1 485
N/A
|
(2 466)
N/A
|
4 410
N/A
|
8 102
+84%
|
2 762
-66%
|
1 230
-55%
|
1 907
+55%
|
612
-68%
|
372
-39%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
1 258
|
0
|
0
|
0
|
800
|
0
|
0
|
0
|
0
|
26
|
26
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
2 180
|
3 068
|
2 448
|
4 307
|
3 454
|
1 239
|
496
|
(190)
|
715
|
2 870
|
2 623
|
4 767
|
4 099
|
(512)
|
868
|
(2 139)
|
(5 191)
|
(2 064)
|
(984)
|
(2 712)
|
(2 329)
|
(1 466)
|
|
Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(723)
|
0
|
0
|
0
|
0
|
|
Other |
(25)
|
(46)
|
(19)
|
(1)
|
24
|
15
|
(9)
|
0
|
0
|
0
|
63
|
63
|
81
|
131
|
705
|
656
|
339
|
332
|
(6)
|
1
|
(37)
|
(63)
|
(43)
|
(14)
|
(5)
|
(58)
|
(13)
|
713
|
944
|
758
|
150
|
(398)
|
(1 220)
|
(2 079)
|
(1 731)
|
(2 057)
|
(1 441)
|
(959)
|
(895)
|
|
Cash from Financing Activities |
(25)
N/A
|
(46)
-87%
|
(19)
+58%
|
(1)
+97%
|
24
N/A
|
15
-37%
|
(9)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
63
N/A
|
63
0%
|
81
+29%
|
131
+61%
|
705
+440%
|
673
-5%
|
339
-50%
|
2 495
+636%
|
3 062
+23%
|
2 457
-20%
|
4 277
+74%
|
3 392
-21%
|
1 196
-65%
|
482
-60%
|
1 063
+121%
|
1 915
+80%
|
2 857
+49%
|
3 336
+17%
|
6 511
+95%
|
5 657
-13%
|
(362)
N/A
|
471
N/A
|
(3 359)
N/A
|
(7 244)
-116%
|
(4 492)
+38%
|
(3 764)
+16%
|
(4 153)
-10%
|
(3 288)
+21%
|
(2 361)
+28%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(2)
|
2
|
6
|
(2)
|
(5)
|
(1)
|
(11)
|
5
|
15
|
(0)
|
0
|
4
|
(3)
|
(33)
|
(17)
|
14
|
(17)
|
73
|
70
|
28
|
62
|
(511)
|
(630)
|
(207)
|
(65)
|
47
|
2
|
(276)
|
(236)
|
(18)
|
(145)
|
13
|
118
|
2
|
(10)
|
(9)
|
(1)
|
(1)
|
|
Net Change in Cash |
(1)
N/A
|
(0)
+50%
|
1
N/A
|
1
+40%
|
8
+986%
|
3
-67%
|
(6)
N/A
|
77
N/A
|
(2)
N/A
|
29
N/A
|
109
+275%
|
(97)
N/A
|
(91)
+6%
|
(3)
+97%
|
376
N/A
|
32
-92%
|
(255)
N/A
|
658
N/A
|
859
+30%
|
1 310
+53%
|
1 078
-18%
|
2 447
+127%
|
3 580
+46%
|
840
-77%
|
(4 575)
N/A
|
(3 985)
+13%
|
(307)
+92%
|
1 593
N/A
|
(234)
N/A
|
(2 106)
-800%
|
(191)
+91%
|
(644)
-238%
|
(298)
+54%
|
(54)
+82%
|
28
N/A
|
27
-6%
|
48
+78%
|
(70)
N/A
|
(123)
-76%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(12)
N/A
|
(43)
-260%
|
(79)
-85%
|
(46)
+41%
|
(74)
-61%
|
(106)
-43%
|
(59)
+45%
|
34
N/A
|
(38)
N/A
|
18
N/A
|
(125)
N/A
|
(370)
-196%
|
(150)
+59%
|
61
N/A
|
295
+382%
|
(138)
N/A
|
(590)
-329%
|
(1 833)
-211%
|
(501)
+73%
|
1 089
N/A
|
(1 252)
N/A
|
(1 014)
+19%
|
(593)
+42%
|
(610)
-3%
|
(276)
+55%
|
1 453
N/A
|
(741)
N/A
|
(3 578)
-383%
|
(1 586)
+56%
|
(4 024)
-154%
|
(1 366)
+66%
|
1 434
N/A
|
(1 373)
N/A
|
(1 088)
+21%
|
1 338
N/A
|
2 199
+64%
|
2 302
+5%
|
2 607
+13%
|
1 866
-28%
|