Hengtai Securities Co Ltd
HKEX:1476
Cash Flow Statement
Cash Flow Statement
Hengtai Securities Co Ltd
Dec-2015 | 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 |
2 195
|
0
|
1 013
|
0
|
(820)
|
0
|
975
|
0
|
599
|
0
|
376
|
0
|
(2 008)
|
0
|
17
|
|
Depreciation & Amortization |
64
|
0
|
93
|
0
|
97
|
0
|
171
|
0
|
193
|
0
|
212
|
0
|
217
|
0
|
224
|
|
Other Non-Cash Items |
264
|
0
|
669
|
0
|
1 129
|
0
|
88
|
0
|
762
|
0
|
668
|
0
|
1 804
|
0
|
369
|
|
Cash Taxes Paid |
459
|
0
|
302
|
0
|
156
|
0
|
28
|
0
|
176
|
0
|
192
|
0
|
30
|
0
|
(1)
|
|
Cash Interest Paid |
664
|
123
|
839
|
278
|
872
|
323
|
560
|
231
|
550
|
445
|
554
|
338
|
481
|
277
|
383
|
|
Change in Working Capital |
(4 297)
|
(2 254)
|
(3 745)
|
1 237
|
(399)
|
(85)
|
1 075
|
4 042
|
(334)
|
(3 896)
|
(477)
|
3 256
|
2 092
|
(193)
|
(811)
|
|
Cash from Operating Activities |
(1 775)
N/A
|
(2 254)
-27%
|
(1 970)
+13%
|
1 237
N/A
|
7
-99%
|
(85)
N/A
|
2 309
N/A
|
4 042
+75%
|
1 220
-70%
|
(2 274)
N/A
|
780
N/A
|
3 256
+318%
|
2 105
-35%
|
(193)
N/A
|
(202)
-4%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(195)
|
(46)
|
(118)
|
(109)
|
(130)
|
(138)
|
(137)
|
(133)
|
(124)
|
(148)
|
(156)
|
(138)
|
(108)
|
(86)
|
(79)
|
|
Other Items |
(852)
|
2 387
|
2 907
|
329
|
(113)
|
(330)
|
83
|
(1 078)
|
(1 952)
|
(249)
|
(310)
|
(1 097)
|
(865)
|
202
|
656
|
|
Cash from Investing Activities |
(1 046)
N/A
|
2 341
N/A
|
2 789
+19%
|
220
-92%
|
(243)
N/A
|
(468)
-92%
|
(54)
+89%
|
(1 211)
-2 154%
|
(2 077)
-71%
|
(397)
+81%
|
(466)
-17%
|
(1 235)
-165%
|
(973)
+21%
|
116
N/A
|
577
+398%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
2 760
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
1 895
|
(200)
|
(1 300)
|
(1 459)
|
1 207
|
21
|
(3 069)
|
(1 122)
|
2 438
|
2 995
|
(21)
|
(1 480)
|
(1 307)
|
195
|
(143)
|
|
Cash Paid for Dividends |
0
|
(102)
|
0
|
(102)
|
0
|
0
|
(102)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(147)
|
(85)
|
(424)
|
(361)
|
(604)
|
(369)
|
(303)
|
(1 713)
|
(1 821)
|
(216)
|
(323)
|
(339)
|
(305)
|
(277)
|
(229)
|
|
Cash from Financing Activities |
4 508
N/A
|
(387)
N/A
|
(1 724)
-345%
|
(1 922)
-12%
|
603
N/A
|
(609)
N/A
|
(3 474)
-470%
|
(2 936)
+15%
|
617
N/A
|
2 778
+350%
|
(344)
N/A
|
(1 819)
-428%
|
(1 612)
+11%
|
(82)
+95%
|
(372)
-354%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
34
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(2)
|
(3)
|
(1)
|
1
|
2
|
2
|
0
|
|
Net Change in Cash |
1 721
N/A
|
(300)
N/A
|
(907)
-202%
|
(467)
+49%
|
366
N/A
|
(1 163)
N/A
|
(1 218)
-5%
|
(105)
+91%
|
(241)
-130%
|
105
N/A
|
(31)
N/A
|
204
N/A
|
(478)
N/A
|
(157)
+67%
|
4
N/A
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
(1 969)
N/A
|
(2 299)
-17%
|
(2 089)
+9%
|
1 127
N/A
|
(123)
N/A
|
(223)
-82%
|
2 172
N/A
|
3 909
+80%
|
1 096
-72%
|
(2 422)
N/A
|
624
N/A
|
3 118
+400%
|
1 996
-36%
|
(280)
N/A
|
(281)
0%
|