China Zhongwang Holdings Ltd
HKEX:1333
Cash Flow Statement
Cash Flow Statement
China Zhongwang Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
2 970
|
0
|
3 523
|
0
|
3 679
|
0
|
4 733
|
0
|
5 237
|
0
|
3 546
|
0
|
2 001
|
|
Depreciation & Amortization |
483
|
0
|
554
|
0
|
622
|
0
|
838
|
0
|
1 246
|
0
|
1 841
|
0
|
2 486
|
|
Other Non-Cash Items |
426
|
0
|
473
|
0
|
961
|
0
|
807
|
0
|
1 133
|
0
|
1 278
|
0
|
2 212
|
|
Cash Taxes Paid |
217
|
0
|
397
|
0
|
592
|
0
|
635
|
0
|
746
|
0
|
1 019
|
0
|
283
|
|
Cash Interest Paid |
674
|
0
|
1 549
|
0
|
1 889
|
0
|
1 992
|
0
|
1 978
|
0
|
1 934
|
0
|
2 124
|
|
Change in Working Capital |
(2 092)
|
(876)
|
2 221
|
8 281
|
(659)
|
475
|
(1 988)
|
(770)
|
(10 340)
|
2 123
|
(7 271)
|
(3 760)
|
(7 225)
|
|
Cash from Operating Activities |
1 788
N/A
|
(876)
N/A
|
6 772
N/A
|
8 281
+22%
|
4 603
-44%
|
475
-90%
|
4 390
+825%
|
(770)
N/A
|
(2 723)
-254%
|
2 123
N/A
|
(606)
N/A
|
(3 760)
-520%
|
(526)
+86%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(8 760)
|
0
|
(10 197)
|
0
|
(6 375)
|
0
|
(11 649)
|
0
|
(10 647)
|
0
|
(8 214)
|
0
|
(2 148)
|
|
Other Items |
(2 261)
|
(11 273)
|
(5 121)
|
(10 846)
|
309
|
(8 358)
|
(1 532)
|
(8 930)
|
5 096
|
(12 664)
|
177
|
(149)
|
4 527
|
|
Cash from Investing Activities |
(11 021)
N/A
|
(11 273)
-2%
|
(15 318)
-36%
|
(10 846)
+29%
|
(6 065)
+44%
|
(8 358)
-38%
|
(13 181)
-58%
|
(8 930)
+32%
|
(5 552)
+38%
|
(12 664)
-128%
|
(8 037)
+37%
|
(149)
+98%
|
2 379
N/A
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
3 386
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
7 845
|
0
|
11 916
|
0
|
(3 776)
|
0
|
10 803
|
0
|
22 789
|
0
|
137
|
0
|
1 810
|
|
Cash Paid for Dividends |
(1 178)
|
0
|
(1 083)
|
0
|
(1 043)
|
0
|
(1 214)
|
0
|
(1 517)
|
0
|
(1 692)
|
0
|
0
|
|
Other |
(674)
|
5 620
|
(1 549)
|
12 437
|
4 105
|
4 303
|
(1 992)
|
5 120
|
(4 778)
|
9 050
|
(3 934)
|
(3 660)
|
(4 215)
|
|
Cash from Financing Activities |
9 379
N/A
|
5 620
-40%
|
9 283
+65%
|
12 437
+34%
|
(714)
N/A
|
4 303
N/A
|
7 597
+77%
|
5 120
-33%
|
16 494
+222%
|
9 050
-45%
|
(5 490)
N/A
|
(3 660)
+33%
|
(2 405)
+34%
|
|
Change in Cash | ||||||||||||||
Net Change in Cash |
146
N/A
|
(6 529)
N/A
|
737
N/A
|
9 873
+1 240%
|
(2 176)
N/A
|
(3 580)
-65%
|
(1 195)
+67%
|
(4 580)
-283%
|
8 219
N/A
|
(1 491)
N/A
|
(14 133)
-848%
|
(7 570)
+46%
|
(553)
+93%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
(6 972)
N/A
|
(876)
+87%
|
(3 425)
-291%
|
8 281
N/A
|
(1 771)
N/A
|
475
N/A
|
(7 259)
N/A
|
(770)
+89%
|
(13 371)
-1 636%
|
2 123
N/A
|
(8 820)
N/A
|
(3 760)
+57%
|
(2 674)
+29%
|