Melbourne Enterprises Ltd
HKEX:158
Cash Flow Statement
Cash Flow Statement
Melbourne Enterprises Ltd
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
55
|
0
|
33
|
0
|
22
|
0
|
46
|
0
|
350
|
0
|
523
|
0
|
404
|
0
|
352
|
0
|
833
|
0
|
1 181
|
0
|
562
|
0
|
600
|
0
|
36
|
0
|
590
|
0
|
312
|
0
|
1 546
|
0
|
2 328
|
0
|
(519)
|
0
|
(1 160)
|
0
|
83
|
0
|
(109)
|
0
|
(113)
|
0
|
(138)
|
0
|
(623)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
0
|
9
|
0
|
21
|
0
|
0
|
0
|
(292)
|
0
|
(448)
|
0
|
(311)
|
0
|
(253)
|
0
|
(719)
|
0
|
(1 054)
|
0
|
(413)
|
0
|
(449)
|
0
|
114
|
0
|
(413)
|
0
|
(127)
|
0
|
(1 362)
|
0
|
(2 150)
|
0
|
699
|
0
|
1 314
|
0
|
16
|
0
|
220
|
0
|
214
|
0
|
251
|
0
|
734
|
|
| Cash Taxes Paid |
0
|
6
|
0
|
7
|
0
|
10
|
0
|
6
|
0
|
8
|
0
|
8
|
0
|
12
|
0
|
15
|
0
|
18
|
0
|
17
|
0
|
21
|
0
|
23
|
0
|
27
|
0
|
26
|
0
|
25
|
0
|
33
|
0
|
32
|
0
|
30
|
0
|
28
|
0
|
30
|
0
|
21
|
0
|
7
|
0
|
20
|
0
|
15
|
|
| Change in Working Capital |
38
|
(8)
|
45
|
(3)
|
32
|
(9)
|
37
|
(2)
|
50
|
(5)
|
62
|
(0)
|
82
|
(7)
|
84
|
(11)
|
92
|
(17)
|
105
|
(15)
|
120
|
(15)
|
136
|
(20)
|
127
|
(21)
|
139
|
(26)
|
164
|
(23)
|
149
|
(36)
|
153
|
(26)
|
150
|
(26)
|
147
|
(38)
|
89
|
(25)
|
82
|
(26)
|
96
|
1
|
99
|
(11)
|
131
|
(7)
|
|
| Cash from Operating Activities |
38
N/A
|
46
+20%
|
45
-3%
|
39
-13%
|
32
-17%
|
34
+3%
|
37
+11%
|
44
+18%
|
50
+15%
|
53
+6%
|
62
+16%
|
75
+21%
|
82
+9%
|
87
+6%
|
84
-4%
|
88
+5%
|
92
+5%
|
97
+6%
|
105
+8%
|
112
+7%
|
120
+8%
|
135
+12%
|
136
+1%
|
133
-2%
|
127
-4%
|
130
+2%
|
139
+7%
|
151
+9%
|
164
+8%
|
162
-1%
|
149
-8%
|
149
+0%
|
153
+3%
|
153
0%
|
150
-2%
|
154
+3%
|
147
-5%
|
117
-20%
|
89
-24%
|
75
-16%
|
82
+10%
|
84
+3%
|
96
+14%
|
102
+7%
|
99
-4%
|
101
+3%
|
131
+30%
|
103
-21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(5)
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Other Items |
1
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(7)
|
(0)
|
4
|
(47)
|
|
| Cash from Investing Activities |
1
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
(0)
-100%
|
(0)
+50%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-133%
|
(0)
+43%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(5)
-1 125%
|
(5)
+8%
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+108%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+99%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-1 091%
|
(3)
-172%
|
(7)
-158%
|
(0)
+98%
|
4
N/A
|
(47)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Paid for Dividends |
(33)
|
(33)
|
(38)
|
(43)
|
(38)
|
(33)
|
(33)
|
(33)
|
(40)
|
(45)
|
(50)
|
(53)
|
(63)
|
(73)
|
(85)
|
(93)
|
(93)
|
(95)
|
(105)
|
(115)
|
(110)
|
(115)
|
(115)
|
(115)
|
(115)
|
(115)
|
(115)
|
(115)
|
(118)
|
(118)
|
0
|
(123)
|
0
|
(125)
|
0
|
(128)
|
0
|
(128)
|
0
|
(115)
|
0
|
(90)
|
0
|
(90)
|
0
|
(90)
|
0
|
(88)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
0
|
(3)
|
0
|
(70)
|
0
|
(70)
|
0
|
(70)
|
0
|
(45)
|
0
|
(90)
|
0
|
(90)
|
0
|
(90)
|
0
|
|
| Cash from Financing Activities |
(33)
N/A
|
(33)
+2%
|
(38)
-15%
|
(43)
-13%
|
(38)
+12%
|
(33)
+13%
|
(33)
N/A
|
(33)
N/A
|
(40)
-23%
|
(45)
-13%
|
(50)
-11%
|
(53)
-5%
|
(63)
-19%
|
(73)
-16%
|
(85)
-17%
|
(93)
-9%
|
(93)
N/A
|
(95)
-3%
|
(105)
-11%
|
(115)
-10%
|
(110)
+4%
|
(115)
-5%
|
(115)
N/A
|
(115)
N/A
|
(115)
N/A
|
(115)
N/A
|
(115)
N/A
|
(115)
N/A
|
(118)
-2%
|
(118)
N/A
|
(120)
-2%
|
(123)
-2%
|
(125)
-2%
|
(125)
N/A
|
(128)
-2%
|
(128)
N/A
|
(128)
N/A
|
(128)
N/A
|
(128)
N/A
|
(115)
+10%
|
(90)
+22%
|
(90)
N/A
|
(90)
N/A
|
(90)
N/A
|
(90)
N/A
|
(90)
N/A
|
(90)
N/A
|
(88)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
6
N/A
|
14
+133%
|
7
-47%
|
(4)
N/A
|
(5)
-47%
|
1
N/A
|
5
+411%
|
11
+146%
|
10
-10%
|
8
-18%
|
12
+44%
|
23
+88%
|
20
-13%
|
15
-26%
|
(2)
N/A
|
(6)
-224%
|
(1)
+82%
|
2
N/A
|
(0)
N/A
|
(3)
-1 033%
|
6
N/A
|
15
+178%
|
21
+40%
|
17
-21%
|
11
-35%
|
15
+36%
|
24
+59%
|
36
+50%
|
46
+28%
|
44
-5%
|
29
-35%
|
26
-8%
|
28
+5%
|
28
-1%
|
23
-18%
|
27
+18%
|
19
-27%
|
(10)
N/A
|
(39)
-282%
|
(40)
-4%
|
(8)
+80%
|
(6)
+28%
|
5
N/A
|
10
+98%
|
2
-80%
|
11
+464%
|
45
+307%
|
(31)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
38
N/A
|
46
+20%
|
45
-3%
|
39
-13%
|
32
-17%
|
34
+3%
|
37
+11%
|
44
+18%
|
50
+15%
|
53
+6%
|
62
+16%
|
75
+21%
|
82
+9%
|
87
+6%
|
84
-4%
|
87
+4%
|
92
+6%
|
97
+6%
|
105
+8%
|
112
+7%
|
120
+8%
|
130
+8%
|
136
+5%
|
132
-3%
|
127
-4%
|
130
+2%
|
139
+7%
|
151
+9%
|
164
+8%
|
162
-1%
|
149
-8%
|
149
+0%
|
153
+3%
|
153
0%
|
150
-2%
|
154
+3%
|
147
-5%
|
117
-20%
|
89
-24%
|
75
-16%
|
82
+10%
|
84
+3%
|
96
+14%
|
102
+7%
|
99
-3%
|
101
+3%
|
131
+30%
|
103
-21%
|
|