Shanshan Brand Management Co Ltd
HKEX:1749
Cash Flow Statement
Cash Flow Statement
Shanshan Brand Management Co Ltd
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
48
|
0
|
(19)
|
0
|
(78)
|
0
|
20
|
0
|
|
Depreciation & Amortization |
29
|
0
|
74
|
0
|
72
|
0
|
54
|
0
|
|
Other Non-Cash Items |
18
|
0
|
44
|
0
|
19
|
0
|
24
|
0
|
|
Cash Taxes Paid |
18
|
13
|
13
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Cash Interest Paid |
15
|
15
|
18
|
18
|
12
|
11
|
9
|
7
|
|
Change in Working Capital |
(50)
|
29
|
(43)
|
18
|
38
|
95
|
(42)
|
108
|
|
Cash from Operating Activities |
45
N/A
|
29
-35%
|
56
+91%
|
18
-67%
|
50
+173%
|
95
+90%
|
57
-41%
|
108
+90%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(51)
|
(53)
|
(42)
|
(39)
|
(33)
|
(20)
|
(32)
|
(32)
|
|
Other Items |
(2)
|
9
|
7
|
30
|
68
|
43
|
5
|
3
|
|
Cash from Investing Activities |
(53)
N/A
|
(44)
+18%
|
(35)
+21%
|
(9)
+74%
|
36
N/A
|
23
-36%
|
(27)
N/A
|
(29)
-8%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
91
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(25)
|
7
|
(103)
|
(132)
|
(100)
|
(120)
|
(48)
|
(47)
|
|
Cash Paid for Dividends |
0
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(15)
|
(5)
|
82
|
82
|
(12)
|
(11)
|
(9)
|
(7)
|
|
Cash from Financing Activities |
51
N/A
|
(19)
N/A
|
(29)
-48%
|
(50)
-74%
|
(112)
-124%
|
(131)
-17%
|
(57)
+57%
|
(54)
+5%
|
|
Change in Cash | |||||||||
Net Change in Cash |
43
N/A
|
(34)
N/A
|
(8)
+77%
|
(41)
-411%
|
(26)
+35%
|
(13)
+52%
|
(27)
-115%
|
25
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
(6)
N/A
|
(24)
-268%
|
14
N/A
|
(21)
N/A
|
18
N/A
|
75
+326%
|
24
-68%
|
75
+210%
|