China Everbright Greentech Ltd
HKEX:1257
Cash Flow Statement
Cash Flow Statement
China Everbright Greentech Ltd
Jun-2018 | 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 |
0
|
1 668
|
0
|
2 109
|
0
|
1 926
|
0
|
1 349
|
0
|
510
|
0
|
|
Depreciation & Amortization |
0
|
286
|
0
|
390
|
0
|
595
|
0
|
747
|
0
|
925
|
0
|
|
Other Non-Cash Items |
0
|
154
|
0
|
360
|
0
|
754
|
0
|
601
|
0
|
872
|
0
|
|
Cash Taxes Paid |
61
|
76
|
113
|
169
|
192
|
194
|
187
|
135
|
87
|
49
|
83
|
|
Cash Interest Paid |
0
|
213
|
213
|
401
|
668
|
537
|
630
|
692
|
702
|
716
|
782
|
|
Change in Working Capital |
(527)
|
(2 349)
|
(81)
|
(2 997)
|
(968)
|
(4 163)
|
356
|
(2 271)
|
(418)
|
(2 727)
|
96
|
|
Cash from Operating Activities |
(527)
N/A
|
(241)
+54%
|
(81)
+66%
|
(138)
-69%
|
(968)
-603%
|
(888)
+8%
|
356
N/A
|
427
+20%
|
(418)
N/A
|
(420)
0%
|
96
N/A
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(2 283)
|
(2 940)
|
(3 754)
|
(4 000)
|
(3 048)
|
(3 159)
|
(3 818)
|
(2 817)
|
(2 070)
|
(1 554)
|
(1 526)
|
|
Other Items |
1 020
|
571
|
(372)
|
(279)
|
(2)
|
(105)
|
(129)
|
16
|
(73)
|
(31)
|
26
|
|
Cash from Investing Activities |
(1 263)
N/A
|
(2 370)
-88%
|
(4 127)
-74%
|
(4 279)
-4%
|
(3 050)
+29%
|
(3 263)
-7%
|
(3 947)
-21%
|
(2 801)
+29%
|
(2 142)
+24%
|
(1 585)
+26%
|
(1 501)
+5%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
3 381
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
1 590
|
2 738
|
4 271
|
5 270
|
5 033
|
3 826
|
3 487
|
3 176
|
3 626
|
1 600
|
831
|
|
Cash Paid for Dividends |
(186)
|
(310)
|
(258)
|
(300)
|
(331)
|
(331)
|
(310)
|
(289)
|
(227)
|
(157)
|
(74)
|
|
Other |
(207)
|
(152)
|
259
|
128
|
(420)
|
312
|
261
|
(613)
|
(331)
|
178
|
(238)
|
|
Cash from Financing Activities |
1 197
N/A
|
2 276
+90%
|
4 272
+88%
|
5 098
+19%
|
4 283
-16%
|
3 807
-11%
|
3 438
-10%
|
2 274
-34%
|
3 068
+35%
|
1 622
-47%
|
519
-68%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
39
|
(25)
|
(47)
|
(41)
|
(64)
|
164
|
252
|
78
|
(96)
|
(195)
|
(109)
|
|
Net Change in Cash |
(555)
N/A
|
(359)
+35%
|
17
N/A
|
641
+3 678%
|
200
-69%
|
(179)
N/A
|
99
N/A
|
(22)
N/A
|
412
N/A
|
(579)
N/A
|
(995)
-72%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(2 810)
N/A
|
(3 181)
-13%
|
(3 836)
-21%
|
(4 138)
-8%
|
(4 017)
+3%
|
(4 046)
-1%
|
(3 462)
+14%
|
(2 391)
+31%
|
(2 488)
-4%
|
(1 974)
+21%
|
(1 431)
+28%
|