Trigiant Group Ltd
HKEX:1300
Cash Flow Statement
Cash Flow Statement
Trigiant Group Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||
Net Income |
0
|
380
|
0
|
442
|
0
|
359
|
0
|
271
|
0
|
351
|
0
|
412
|
0
|
416
|
0
|
(143)
|
0
|
230
|
0
|
(24)
|
0
|
|
Depreciation & Amortization |
0
|
18
|
0
|
21
|
0
|
40
|
0
|
42
|
0
|
45
|
0
|
45
|
0
|
46
|
0
|
46
|
0
|
39
|
0
|
23
|
0
|
|
Other Non-Cash Items |
0
|
50
|
0
|
37
|
0
|
146
|
0
|
192
|
0
|
127
|
0
|
115
|
0
|
100
|
0
|
496
|
0
|
34
|
0
|
252
|
0
|
|
Cash Taxes Paid |
0
|
63
|
0
|
60
|
0
|
70
|
0
|
62
|
0
|
70
|
0
|
83
|
0
|
79
|
0
|
39
|
0
|
41
|
0
|
38
|
0
|
|
Cash Interest Paid |
66
|
52
|
64
|
45
|
48
|
77
|
58
|
61
|
65
|
56
|
61
|
70
|
72
|
60
|
62
|
67
|
65
|
56
|
58
|
61
|
55
|
|
Change in Working Capital |
(254)
|
(438)
|
70
|
(593)
|
87
|
(662)
|
(165)
|
(33)
|
257
|
(618)
|
98
|
(530)
|
236
|
(265)
|
(41)
|
(316)
|
110
|
(255)
|
218
|
(60)
|
432
|
|
Cash from Operating Activities |
139
N/A
|
10
-93%
|
70
+575%
|
(93)
N/A
|
87
N/A
|
(116)
N/A
|
(165)
-42%
|
472
N/A
|
257
-46%
|
(95)
N/A
|
98
N/A
|
42
-57%
|
236
+459%
|
298
+26%
|
(41)
N/A
|
83
N/A
|
110
+33%
|
48
-57%
|
218
+355%
|
191
-12%
|
432
+127%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(19)
|
(32)
|
(62)
|
(40)
|
(39)
|
(40)
|
(37)
|
(39)
|
(6)
|
(3)
|
(3)
|
(6)
|
(8)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(28)
|
(27)
|
|
Other Items |
149
|
(3)
|
(118)
|
(107)
|
(147)
|
(181)
|
61
|
(63)
|
122
|
156
|
(225)
|
(112)
|
(43)
|
102
|
266
|
187
|
21
|
(54)
|
(77)
|
31
|
88
|
|
Cash from Investing Activities |
130
N/A
|
(35)
N/A
|
(180)
-422%
|
(147)
+18%
|
(186)
-26%
|
(221)
-19%
|
24
N/A
|
(101)
N/A
|
116
N/A
|
154
+33%
|
(228)
N/A
|
(118)
+48%
|
(51)
+57%
|
97
N/A
|
262
+171%
|
184
-30%
|
17
-91%
|
(59)
N/A
|
(81)
-38%
|
4
N/A
|
60
+1 484%
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
287
|
289
|
0
|
(13)
|
465
|
478
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(396)
|
(150)
|
334
|
457
|
349
|
(77)
|
(299)
|
(22)
|
2
|
183
|
241
|
248
|
(271)
|
(429)
|
197
|
128
|
(90)
|
(160)
|
(109)
|
(56)
|
(377)
|
|
Cash Paid for Dividends |
(80)
|
(96)
|
(118)
|
(123)
|
(133)
|
(163)
|
(91)
|
(64)
|
(64)
|
(51)
|
0
|
(66)
|
(66)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(66)
|
(60)
|
(72)
|
(45)
|
(48)
|
(141)
|
(122)
|
(62)
|
(204)
|
(193)
|
(61)
|
(70)
|
(72)
|
(60)
|
(62)
|
(67)
|
(65)
|
(56)
|
(58)
|
(61)
|
(55)
|
|
Cash from Financing Activities |
(543)
N/A
|
(18)
+97%
|
433
N/A
|
290
-33%
|
155
-46%
|
84
-46%
|
(34)
N/A
|
(148)
-334%
|
(266)
-80%
|
(61)
+77%
|
130
N/A
|
111
-14%
|
(409)
N/A
|
(526)
-28%
|
99
N/A
|
61
-39%
|
(155)
N/A
|
(217)
-40%
|
(167)
+23%
|
(117)
+30%
|
(432)
-269%
|
|
Change in Cash | ||||||||||||||||||||||
Net Change in Cash |
(274)
N/A
|
(43)
+84%
|
322
N/A
|
49
-85%
|
56
+13%
|
(254)
N/A
|
(175)
+31%
|
223
N/A
|
107
-52%
|
(2)
N/A
|
(0)
+85%
|
36
N/A
|
(224)
N/A
|
(131)
+42%
|
321
N/A
|
327
+2%
|
(28)
N/A
|
(228)
-708%
|
(31)
+86%
|
77
N/A
|
61
-22%
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
120
N/A
|
(21)
N/A
|
7
N/A
|
(134)
N/A
|
48
N/A
|
(156)
N/A
|
(202)
-29%
|
434
N/A
|
251
-42%
|
(97)
N/A
|
95
N/A
|
37
-62%
|
228
+523%
|
293
+28%
|
(45)
N/A
|
79
N/A
|
106
+34%
|
43
-59%
|
214
+395%
|
163
-24%
|
405
+148%
|