JS Global Lifestyle Co Ltd
HKEX:1691
Cash Flow Statement
Cash Flow Statement
JS Global Lifestyle Co Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
119
|
234
|
527
|
654
|
575
|
534
|
457
|
281
|
85
|
|
Depreciation & Amortization |
91
|
100
|
102
|
107
|
114
|
117
|
126
|
142
|
84
|
|
Other Non-Cash Items |
152
|
180
|
89
|
33
|
65
|
62
|
65
|
240
|
158
|
|
Cash Taxes Paid |
41
|
38
|
102
|
156
|
133
|
126
|
135
|
139
|
96
|
|
Cash Interest Paid |
62
|
44
|
39
|
26
|
20
|
22
|
28
|
39
|
41
|
|
Change in Working Capital |
18
|
99
|
(65)
|
(336)
|
(424)
|
(281)
|
(147)
|
(46)
|
(15)
|
|
Cash from Operating Activities |
380
N/A
|
613
+61%
|
653
+7%
|
458
-30%
|
330
-28%
|
432
+31%
|
501
+16%
|
617
+23%
|
312
-49%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(87)
|
(86)
|
(84)
|
(91)
|
(115)
|
(137)
|
(150)
|
(157)
|
(95)
|
|
Other Items |
(30)
|
(200)
|
(127)
|
82
|
(26)
|
(69)
|
37
|
22
|
(243)
|
|
Cash from Investing Activities |
(118)
N/A
|
(286)
-143%
|
(211)
+26%
|
(9)
+96%
|
(141)
-1 411%
|
(207)
-47%
|
(113)
+45%
|
(135)
-19%
|
(338)
-151%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
375
|
0
|
138
|
0
|
(1)
|
(49)
|
(78)
|
(66)
|
(35)
|
|
Net Issuance of Debt |
(143)
|
262
|
(199)
|
(301)
|
(25)
|
43
|
(111)
|
(228)
|
(77)
|
|
Cash Paid for Dividends |
(95)
|
(358)
|
(265)
|
(2)
|
(155)
|
(194)
|
(235)
|
(214)
|
(34)
|
|
Other |
(155)
|
(444)
|
9
|
(13)
|
(21)
|
(30)
|
51
|
33
|
(53)
|
|
Cash from Financing Activities |
(18)
N/A
|
(166)
-815%
|
(317)
-91%
|
(179)
+44%
|
(202)
-13%
|
(230)
-14%
|
(373)
-62%
|
(475)
-27%
|
(200)
+58%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
(4)
|
(14)
|
25
|
40
|
(2)
|
(53)
|
(66)
|
(36)
|
41
|
|
Net Change in Cash |
240
N/A
|
147
-39%
|
149
+1%
|
310
+107%
|
(15)
N/A
|
(59)
-281%
|
(51)
+12%
|
(29)
+43%
|
(184)
-533%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
292
N/A
|
527
+80%
|
569
+8%
|
367
-36%
|
214
-42%
|
294
+37%
|
351
+19%
|
460
+31%
|
217
-53%
|