Zhong Ao Home Group Ltd
HKEX:1538
Cash Flow Statement
Cash Flow Statement
Zhong Ao Home Group Ltd
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 |
149
|
148
|
157
|
168
|
175
|
197
|
203
|
209
|
191
|
172
|
133
|
116
|
125
|
|
Depreciation & Amortization |
26
|
24
|
25
|
32
|
45
|
53
|
60
|
64
|
49
|
37
|
42
|
48
|
42
|
|
Other Non-Cash Items |
28
|
36
|
(10)
|
3
|
47
|
55
|
23
|
5
|
37
|
33
|
42
|
53
|
56
|
|
Cash Taxes Paid |
24
|
39
|
45
|
45
|
44
|
54
|
72
|
36
|
34
|
50
|
59
|
57
|
34
|
|
Cash Interest Paid |
3
|
(0)
|
3
|
3
|
6
|
6
|
3
|
2
|
4
|
5
|
2
|
2
|
3
|
|
Change in Working Capital |
(64)
|
(135)
|
(116)
|
(64)
|
2
|
(83)
|
(69)
|
(75)
|
(243)
|
(213)
|
(133)
|
(139)
|
(99)
|
|
Cash from Operating Activities |
139
N/A
|
72
-48%
|
57
-21%
|
138
+144%
|
269
+94%
|
223
-17%
|
217
-2%
|
202
-7%
|
34
-83%
|
29
-14%
|
84
+188%
|
77
-7%
|
124
+60%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(16)
|
(15)
|
(20)
|
(24)
|
(66)
|
(59)
|
(23)
|
(30)
|
(51)
|
(49)
|
(23)
|
(27)
|
(27)
|
|
Other Items |
(2)
|
(21)
|
(24)
|
(54)
|
(71)
|
(57)
|
(58)
|
(56)
|
9
|
58
|
(46)
|
(26)
|
27
|
|
Cash from Investing Activities |
(17)
N/A
|
(37)
-113%
|
(44)
-19%
|
(78)
-77%
|
(136)
-75%
|
(116)
+15%
|
(81)
+30%
|
(86)
-7%
|
(42)
+51%
|
9
N/A
|
(68)
N/A
|
(53)
+22%
|
(0)
+99%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(23)
|
(23)
|
(23)
|
1
|
(20)
|
(1)
|
(75)
|
(136)
|
(30)
|
22
|
11
|
(22)
|
(4)
|
|
Cash Paid for Dividends |
0
|
0
|
(34)
|
0
|
(18)
|
(39)
|
(21)
|
(21)
|
(21)
|
0
|
(18)
|
0
|
(19)
|
|
Other |
(43)
|
(96)
|
(27)
|
(22)
|
(47)
|
(30)
|
(40)
|
(34)
|
0
|
1
|
2
|
(5)
|
(17)
|
|
Cash from Financing Activities |
(65)
N/A
|
(120)
-84%
|
(84)
+29%
|
(20)
+76%
|
(86)
-327%
|
(37)
+57%
|
(102)
-178%
|
(192)
-88%
|
(51)
+73%
|
23
N/A
|
(5)
N/A
|
(44)
-831%
|
(40)
+9%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
(16)
|
(11)
|
4
|
1
|
(4)
|
(3)
|
4
|
4
|
0
|
(1)
|
(1)
|
(0)
|
2
|
|
Net Change in Cash |
41
N/A
|
(95)
N/A
|
(68)
+29%
|
41
N/A
|
42
+3%
|
67
+59%
|
38
-44%
|
(72)
N/A
|
(59)
+17%
|
60
N/A
|
10
-84%
|
(20)
N/A
|
86
N/A
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
124
N/A
|
56
-54%
|
36
-35%
|
114
+214%
|
203
+78%
|
163
-20%
|
194
+19%
|
172
-11%
|
(17)
N/A
|
(20)
-13%
|
61
N/A
|
50
-17%
|
97
+92%
|