China Resources Medical Holdings Company Ltd
HKEX:1515
Cash Flow Statement
Cash Flow Statement
China Resources Medical Holdings Company Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||
Net Income |
143
|
188
|
317
|
340
|
248
|
264
|
(1 452)
|
(1 209)
|
560
|
442
|
589
|
563
|
541
|
0
|
418
|
0
|
270
|
0
|
242
|
0
|
493
|
|
Depreciation & Amortization |
33
|
33
|
36
|
38
|
41
|
45
|
48
|
54
|
63
|
65
|
70
|
71
|
64
|
0
|
113
|
0
|
183
|
0
|
486
|
0
|
611
|
|
Other Non-Cash Items |
35
|
13
|
(43)
|
(50)
|
29
|
49
|
1 736
|
1 584
|
(87)
|
48
|
(48)
|
(46)
|
(12)
|
0
|
(100)
|
0
|
216
|
0
|
153
|
0
|
493
|
|
Cash Taxes Paid |
41
|
48
|
59
|
79
|
81
|
79
|
71
|
46
|
60
|
145
|
163
|
163
|
164
|
0
|
98
|
0
|
136
|
0
|
144
|
0
|
163
|
|
Cash Interest Paid |
33
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
7
|
10
|
17
|
21
|
14
|
13
|
20
|
25
|
56
|
87
|
116
|
|
Change in Working Capital |
(42)
|
(32)
|
(35)
|
(66)
|
(86)
|
(129)
|
(107)
|
(134)
|
(77)
|
(148)
|
(276)
|
(355)
|
(227)
|
264
|
212
|
546
|
41
|
680
|
(198)
|
1 307
|
(401)
|
|
Cash from Operating Activities |
170
N/A
|
202
+19%
|
274
+36%
|
261
-5%
|
232
-11%
|
230
-1%
|
224
-3%
|
294
+31%
|
460
+56%
|
407
-11%
|
334
-18%
|
234
-30%
|
366
+56%
|
584
+60%
|
644
+10%
|
546
-15%
|
710
+30%
|
680
-4%
|
864
+27%
|
1 307
+51%
|
1 195
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(21)
|
(31)
|
(36)
|
(40)
|
(32)
|
(30)
|
(42)
|
(37)
|
(35)
|
(50)
|
(58)
|
(39)
|
(36)
|
(44)
|
(210)
|
(267)
|
(227)
|
(262)
|
(466)
|
(551)
|
(487)
|
|
Other Items |
(821)
|
(831)
|
397
|
501
|
62
|
(262)
|
163
|
58
|
(511)
|
80
|
413
|
226
|
194
|
(639)
|
270
|
(1 058)
|
(1 709)
|
550
|
(28)
|
449
|
(2 135)
|
|
Cash from Investing Activities |
(842)
N/A
|
(862)
-2%
|
361
N/A
|
461
+28%
|
30
-94%
|
(292)
N/A
|
120
N/A
|
21
-82%
|
(545)
N/A
|
30
N/A
|
355
+1 081%
|
187
-47%
|
157
-16%
|
(683)
N/A
|
60
N/A
|
(1 324)
N/A
|
(1 936)
-46%
|
289
N/A
|
(494)
N/A
|
(103)
+79%
|
(2 622)
-2 457%
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
1 392
|
0
|
(176)
|
0
|
(24)
|
(24)
|
0
|
(102)
|
(102)
|
(39)
|
(214)
|
(175)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(42)
|
(238)
|
0
|
0
|
0
|
0
|
0
|
130
|
180
|
91
|
304
|
254
|
73
|
213
|
131
|
980
|
967
|
(43)
|
(36)
|
24
|
(265)
|
|
Cash Paid for Dividends |
0
|
0
|
(44)
|
(77)
|
(33)
|
(82)
|
(83)
|
(1)
|
(70)
|
(81)
|
(119)
|
0
|
(131)
|
(247)
|
(115)
|
(91)
|
(91)
|
(1)
|
(130)
|
(141)
|
(42)
|
|
Other |
(380)
|
(387)
|
(2)
|
(14)
|
7
|
22
|
(15)
|
(70)
|
(113)
|
(60)
|
(16)
|
11
|
17
|
(17)
|
(24)
|
(24)
|
(30)
|
(34)
|
(58)
|
(99)
|
(129)
|
|
Cash from Financing Activities |
971
N/A
|
768
-21%
|
(422)
N/A
|
(267)
+37%
|
(49)
+82%
|
(84)
-71%
|
(99)
-18%
|
(43)
+57%
|
(104)
-144%
|
(89)
+14%
|
(45)
+50%
|
(17)
+62%
|
(41)
-140%
|
(50)
-23%
|
(7)
+85%
|
865
N/A
|
846
-2%
|
(78)
N/A
|
(224)
-186%
|
(216)
+3%
|
(437)
-102%
|
|
Change in Cash | ||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(11)
|
(13)
|
(4)
|
(2)
|
(2)
|
(2)
|
2
|
4
|
(3)
|
(3)
|
2
|
1
|
(0)
|
2
|
(2)
|
(7)
|
2
|
8
|
3
|
2
|
0
|
|
Net Change in Cash |
289
N/A
|
96
-67%
|
210
+119%
|
453
+116%
|
210
-54%
|
(148)
N/A
|
248
N/A
|
277
+12%
|
(192)
N/A
|
345
N/A
|
647
+88%
|
406
-37%
|
482
+19%
|
(148)
N/A
|
695
N/A
|
79
-89%
|
(377)
N/A
|
898
N/A
|
149
-83%
|
991
+567%
|
(1 864)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
148
N/A
|
171
+15%
|
238
+39%
|
221
-7%
|
200
-10%
|
199
0%
|
181
-9%
|
257
+42%
|
425
+65%
|
357
-16%
|
277
-23%
|
196
-29%
|
330
+69%
|
540
+64%
|
434
-20%
|
279
-36%
|
483
+73%
|
418
-13%
|
397
-5%
|
756
+90%
|
708
-6%
|