Baguio Green Group Ltd
HKEX:1397
Cash Flow Statement
Cash Flow Statement
Baguio Green Group Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
29
|
0
|
31
|
0
|
26
|
0
|
19
|
0
|
(13)
|
0
|
49
|
0
|
22
|
0
|
65
|
|
Depreciation & Amortization |
25
|
0
|
24
|
0
|
24
|
0
|
29
|
0
|
39
|
0
|
55
|
0
|
50
|
0
|
65
|
|
Other Non-Cash Items |
10
|
0
|
5
|
0
|
3
|
0
|
(2)
|
0
|
8
|
0
|
25
|
0
|
9
|
0
|
8
|
|
Cash Taxes Paid |
3
|
0
|
5
|
0
|
5
|
0
|
4
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
4
|
|
Cash Interest Paid |
8
|
0
|
5
|
5
|
4
|
0
|
6
|
0
|
10
|
0
|
8
|
0
|
5
|
0
|
8
|
|
Change in Working Capital |
(13)
|
60
|
5
|
62
|
(25)
|
(13)
|
(51)
|
(16)
|
(0)
|
113
|
33
|
143
|
8
|
87
|
(47)
|
|
Cash from Operating Activities |
51
N/A
|
60
+19%
|
64
+7%
|
62
-3%
|
27
-56%
|
(13)
N/A
|
(5)
+57%
|
(16)
-197%
|
34
N/A
|
113
+229%
|
162
+43%
|
143
-12%
|
88
-38%
|
87
-1%
|
90
+4%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(11)
|
(18)
|
(8)
|
1
|
(31)
|
(52)
|
(90)
|
(83)
|
(24)
|
(6)
|
(18)
|
(58)
|
(76)
|
(105)
|
(135)
|
|
Other Items |
15
|
12
|
2
|
6
|
4
|
4
|
4
|
3
|
(7)
|
(6)
|
10
|
14
|
8
|
3
|
7
|
|
Cash from Investing Activities |
4
N/A
|
(6)
N/A
|
(6)
-2%
|
7
N/A
|
(28)
N/A
|
(48)
-74%
|
(86)
-78%
|
(79)
+7%
|
(31)
+61%
|
(12)
+60%
|
(8)
+37%
|
(45)
-481%
|
(68)
-52%
|
(102)
-50%
|
(129)
-26%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(13)
|
(38)
|
(80)
|
(46)
|
4
|
45
|
90
|
112
|
(3)
|
(51)
|
(142)
|
(64)
|
3
|
29
|
46
|
|
Cash Paid for Dividends |
(5)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(6)
|
0
|
(3)
|
0
|
0
|
0
|
(15)
|
0
|
(4)
|
|
Other |
(8)
|
(29)
|
(5)
|
(13)
|
(4)
|
(3)
|
(5)
|
(29)
|
(11)
|
(29)
|
(8)
|
(19)
|
(5)
|
(27)
|
(7)
|
|
Cash from Financing Activities |
(25)
N/A
|
(74)
-190%
|
(93)
-26%
|
(66)
+29%
|
(8)
+88%
|
43
N/A
|
79
+86%
|
78
-2%
|
(17)
N/A
|
(80)
-383%
|
(150)
-87%
|
(83)
+44%
|
(16)
+80%
|
2
N/A
|
36
+1 662%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
(1)
|
|
Net Change in Cash |
29
N/A
|
(20)
N/A
|
(35)
-77%
|
3
N/A
|
(8)
N/A
|
(18)
-137%
|
(12)
+35%
|
(18)
-51%
|
(13)
+26%
|
21
N/A
|
6
-73%
|
16
+181%
|
4
-76%
|
(14)
N/A
|
(3)
+76%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
40
N/A
|
42
+6%
|
56
+34%
|
63
+12%
|
(4)
N/A
|
(65)
-1 555%
|
(95)
-46%
|
(99)
-4%
|
11
N/A
|
107
+896%
|
145
+35%
|
85
-41%
|
12
-86%
|
(18)
N/A
|
(45)
-148%
|