Sunac Services Holdings Ltd
HKEX:1516
Cash Flow Statement
Cash Flow Statement
Sunac Services Holdings Ltd
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
817
|
0
|
1 785
|
0
|
(641)
|
0
|
|
Depreciation & Amortization |
82
|
0
|
129
|
0
|
181
|
0
|
|
Other Non-Cash Items |
(22)
|
0
|
85
|
0
|
1 553
|
0
|
|
Cash Taxes Paid |
132
|
212
|
253
|
260
|
271
|
248
|
|
Cash Interest Paid |
2
|
4
|
7
|
8
|
6
|
7
|
|
Change in Working Capital |
147
|
619
|
(2 386)
|
(1 524)
|
(1 488)
|
621
|
|
Cash from Operating Activities |
1 024
N/A
|
1 170
+14%
|
(387)
N/A
|
(1 524)
-294%
|
(395)
+74%
|
621
N/A
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(40)
|
(81)
|
(146)
|
(155)
|
(126)
|
(141)
|
|
Other Items |
(1 330)
|
(1 429)
|
(1 184)
|
11
|
(393)
|
(786)
|
|
Cash from Investing Activities |
(1 371)
N/A
|
(1 510)
-10%
|
(1 330)
+12%
|
(144)
+89%
|
(519)
-261%
|
(928)
-79%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
7 592
|
7 592
|
(270)
|
(345)
|
(75)
|
0
|
|
Net Issuance of Debt |
(26)
|
(31)
|
(53)
|
(50)
|
(33)
|
(31)
|
|
Cash Paid for Dividends |
(2)
|
(2)
|
(201)
|
(583)
|
(382)
|
(427)
|
|
Other |
1 064
|
3
|
(1 797)
|
(1 802)
|
(31)
|
(34)
|
|
Cash from Financing Activities |
8 629
N/A
|
7 563
-12%
|
(2 321)
N/A
|
(2 779)
-20%
|
(520)
+81%
|
(493)
+5%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
(4)
|
(17)
|
(26)
|
(14)
|
8
|
7
|
|
Net Change in Cash |
8 278
N/A
|
7 206
-13%
|
(4 064)
N/A
|
(4 461)
-10%
|
(1 426)
+68%
|
(793)
+44%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
983
N/A
|
1 089
+11%
|
(533)
N/A
|
(1 679)
-215%
|
(521)
+69%
|
479
N/A
|