China South City Holdings Ltd
HKEX:1668
Cash Flow Statement
Cash Flow Statement
China South City Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 642
|
6 169
|
2 185
|
5 859
|
4 942
|
4 904
|
5 373
|
6 592
|
6 593
|
6 783
|
6 966
|
5 377
|
4 879
|
4 471
|
4 393
|
3 402
|
3 470
|
1 630
|
325
|
(1 559)
|
(2 285)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
69
|
32
|
93
|
159
|
151
|
115
|
137
|
136
|
130
|
141
|
140
|
170
|
238
|
252
|
276
|
289
|
231
|
170
|
146
|
128
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(404)
|
(961)
|
(408)
|
(2 361)
|
(2 654)
|
(3 000)
|
(3 037)
|
(4 039)
|
(4 052)
|
(3 711)
|
(3 475)
|
(2 205)
|
(1 718)
|
(1 220)
|
(596)
|
63
|
(308)
|
75
|
171
|
1 279
|
1 329
|
|
Cash Taxes Paid |
47
|
0
|
105
|
0
|
160
|
0
|
238
|
619
|
838
|
902
|
1 217
|
1 284
|
1 482
|
1 167
|
876
|
1 350
|
1 544
|
1 597
|
2 074
|
1 631
|
1 019
|
686
|
755
|
620
|
348
|
123
|
204
|
202
|
|
Cash Interest Paid |
189
|
0
|
211
|
0
|
259
|
0
|
318
|
828
|
1 109
|
693
|
1 382
|
1 551
|
1 712
|
1 945
|
1 913
|
1 764
|
2 059
|
2 268
|
2 570
|
2 569
|
2 590
|
2 658
|
2 887
|
2 959
|
3 065
|
3 167
|
3 303
|
3 558
|
|
Change in Working Capital |
885
|
971
|
1 325
|
1 932
|
936
|
374
|
2 114
|
1 517
|
(2 573)
|
1 392
|
(2 205)
|
(1 425)
|
(868)
|
1 392
|
593
|
537
|
740
|
3 312
|
3 844
|
2 390
|
(270)
|
(3 461)
|
(730)
|
3 116
|
694
|
(2 426)
|
1 520
|
3 266
|
|
Cash from Operating Activities |
885
N/A
|
971
+10%
|
1 325
+37%
|
1 932
+46%
|
936
-52%
|
374
-60%
|
2 114
+465%
|
2 778
+31%
|
2 703
-3%
|
1 940
-28%
|
1 387
-29%
|
1 022
-26%
|
1 187
+16%
|
3 843
+224%
|
3 283
-15%
|
3 214
-2%
|
3 943
+23%
|
6 944
+76%
|
7 156
+3%
|
5 720
-20%
|
3 220
-44%
|
589
-82%
|
3 011
+412%
|
6 567
+118%
|
2 630
-60%
|
(1 759)
N/A
|
1 386
N/A
|
2 438
+76%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 268)
|
(3 332)
|
(6 028)
|
(12 107)
|
(8 317)
|
(38)
|
(4 368)
|
(39)
|
(4 786)
|
(50)
|
92
|
(111)
|
(98)
|
(181)
|
(193)
|
(193)
|
(175)
|
(78)
|
(90)
|
(83)
|
(74)
|
|
Other Items |
(2 223)
|
(2 239)
|
(1 962)
|
(3 511)
|
(2 050)
|
(907)
|
(3 312)
|
(2 182)
|
603
|
(2 935)
|
(237)
|
(827)
|
(5 430)
|
456
|
(2 262)
|
(144)
|
(4 911)
|
(5 050)
|
(3 398)
|
(865)
|
(2 903)
|
(1 481)
|
(1 849)
|
(2 083)
|
539
|
992
|
3 068
|
2 317
|
|
Cash from Investing Activities |
(2 223)
N/A
|
(2 239)
-1%
|
(1 962)
+12%
|
(3 511)
-79%
|
(2 050)
+42%
|
(907)
+56%
|
(3 312)
-265%
|
(4 450)
-34%
|
(2 729)
+39%
|
(6 695)
-145%
|
(12 344)
-84%
|
(9 143)
+26%
|
(5 468)
+40%
|
(3 912)
+28%
|
(2 301)
+41%
|
(4 930)
-114%
|
(4 961)
-1%
|
(4 959)
+0%
|
(3 509)
+29%
|
(962)
+73%
|
(3 083)
-220%
|
(1 674)
+46%
|
(2 042)
-22%
|
(2 258)
-11%
|
461
N/A
|
902
+96%
|
2 986
+231%
|
2 244
-25%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
1 722
|
1 092
|
1 062
|
(34)
|
(4)
|
10
|
9
|
0
|
6
|
6
|
0
|
(10)
|
(24)
|
(14)
|
0
|
0
|
0
|
1 910
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 937
|
5 466
|
3 676
|
8 210
|
12 275
|
9 396
|
(2 781)
|
512
|
3 744
|
2 912
|
(1 020)
|
(2 744)
|
(790)
|
748
|
2 398
|
1 848
|
(334)
|
(2 088)
|
(2 724)
|
(1 044)
|
508
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(616)
|
(616)
|
(1 086)
|
(1 086)
|
(1 121)
|
(1 121)
|
(400)
|
(400)
|
(400)
|
(400)
|
0
|
(239)
|
0
|
(405)
|
0
|
(243)
|
0
|
0
|
0
|
(243)
|
0
|
|
Other |
4 785
|
464
|
1 402
|
1 576
|
(142)
|
(129)
|
4 096
|
3 511
|
(1 391)
|
5 002
|
(1 373)
|
(1 550)
|
(1 712)
|
602
|
(1 899)
|
(1 969)
|
(2 059)
|
(2 268)
|
(2 570)
|
(2 632)
|
(2 649)
|
(2 682)
|
(2 934)
|
(2 979)
|
(3 065)
|
(3 167)
|
(3 113)
|
(3 368)
|
|
Cash from Financing Activities |
4 785
N/A
|
464
-90%
|
1 402
+202%
|
1 576
+12%
|
(142)
N/A
|
(129)
+9%
|
4 096
N/A
|
5 983
+46%
|
5 182
-13%
|
6 211
+20%
|
6 813
+10%
|
9 570
+40%
|
6 559
-31%
|
(2 569)
N/A
|
(1 779)
+31%
|
1 375
N/A
|
458
-67%
|
(3 283)
N/A
|
(5 554)
-69%
|
(3 671)
+34%
|
(2 330)
+37%
|
(703)
+70%
|
(1 329)
-89%
|
(3 555)
-167%
|
(5 152)
-45%
|
(3 981)
+23%
|
(4 400)
-11%
|
(5 012)
-14%
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
55
|
62
|
32
|
51
|
42
|
51
|
53
|
(118)
|
(43)
|
95
|
(233)
|
(203)
|
(230)
|
(509)
|
(65)
|
742
|
(35)
|
(364)
|
(147)
|
(202)
|
486
|
271
|
(330)
|
168
|
311
|
(151)
|
(64)
|
|
Net Change in Cash |
3 448
N/A
|
(750)
N/A
|
827
N/A
|
28
-97%
|
(1 206)
N/A
|
(619)
+49%
|
2 949
N/A
|
4 365
+48%
|
5 038
+15%
|
1 413
-72%
|
(4 050)
N/A
|
1 216
N/A
|
2 074
+71%
|
(2 868)
N/A
|
(1 306)
+54%
|
(405)
+69%
|
182
N/A
|
(1 333)
N/A
|
(2 271)
-70%
|
940
N/A
|
(2 396)
N/A
|
(1 301)
+46%
|
(90)
+93%
|
423
N/A
|
(1 893)
N/A
|
(4 528)
-139%
|
(180)
+96%
|
(395)
-119%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
885
N/A
|
971
+10%
|
1 325
+37%
|
1 932
+46%
|
936
-52%
|
374
-60%
|
2 114
+465%
|
511
-76%
|
(629)
N/A
|
(4 088)
-550%
|
(10 720)
-162%
|
(7 294)
+32%
|
1 149
N/A
|
(525)
N/A
|
3 243
N/A
|
(1 572)
N/A
|
3 893
N/A
|
7 036
+81%
|
7 045
+0%
|
5 622
-20%
|
3 039
-46%
|
396
-87%
|
2 818
+612%
|
6 391
+127%
|
2 552
-60%
|
(1 849)
N/A
|
1 303
N/A
|
2 364
+81%
|