Xinte Energy Co Ltd
HKEX:1799
Cash Flow Statement
Cash Flow Statement
Xinte Energy Co Ltd
Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
708
|
0
|
948
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
518
|
0
|
573
|
0
|
641
|
0
|
782
|
0
|
874
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
407
|
0
|
411
|
0
|
391
|
0
|
351
|
0
|
451
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Taxes Paid |
258
|
550
|
391
|
229
|
515
|
136
|
68
|
65
|
87
|
39
|
(292)
|
(378)
|
(1 352)
|
(4 594)
|
(571)
|
2 302
|
|
Cash Interest Paid |
439
|
394
|
421
|
443
|
496
|
553
|
636
|
739
|
727
|
784
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
1 265
|
(187)
|
(2 156)
|
753
|
733
|
2 502
|
718
|
1 081
|
(2 800)
|
(1 304)
|
2 965
|
3 324
|
4 678
|
11 727
|
3 890
|
1 639
|
|
Cash from Operating Activities |
2 898
N/A
|
708
-76%
|
(225)
N/A
|
753
N/A
|
1 764
+134%
|
2 502
+42%
|
1 851
-26%
|
1 081
-42%
|
(1 474)
N/A
|
(1 304)
+12%
|
2 965
N/A
|
3 324
+12%
|
4 678
+41%
|
11 727
+151%
|
3 890
-67%
|
1 639
-58%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(2 321)
|
(3 205)
|
(2 619)
|
(2 148)
|
(1 820)
|
(2 229)
|
(2 565)
|
(3 789)
|
(4 916)
|
(4 391)
|
(5 581)
|
(6 030)
|
(4 424)
|
(13 132)
|
1 454
|
6 346
|
|
Other Items |
(652)
|
(1 346)
|
268
|
373
|
(481)
|
(541)
|
(727)
|
188
|
603
|
10
|
2 428
|
(296)
|
(1 545)
|
(35)
|
2 221
|
741
|
|
Cash from Investing Activities |
(2 974)
N/A
|
(4 551)
-53%
|
(2 351)
+48%
|
(1 776)
+24%
|
(2 301)
-30%
|
(2 770)
-20%
|
(3 292)
-19%
|
(3 601)
-9%
|
(4 313)
-20%
|
(4 381)
-2%
|
(3 152)
+28%
|
(6 326)
-101%
|
(5 969)
+6%
|
(13 167)
-121%
|
3 675
N/A
|
7 087
+93%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
1 042
|
1 196
|
154
|
0
|
0
|
0
|
0
|
2 211
|
1 206
|
(1 005)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(13)
|
2 132
|
1 920
|
2 570
|
1 514
|
1 195
|
2 555
|
530
|
3 517
|
5 579
|
442
|
4 893
|
2 744
|
1 921
|
(3 642)
|
(2 026)
|
|
Cash Paid for Dividends |
0
|
0
|
(42)
|
(42)
|
(50)
|
0
|
(83)
|
(347)
|
(327)
|
(62)
|
(834)
|
(526)
|
(1 425)
|
(2 100)
|
1 517
|
1 371
|
|
Other |
945
|
(415)
|
(425)
|
(443)
|
(498)
|
(553)
|
492
|
388
|
276
|
98
|
(197)
|
(446)
|
377
|
205
|
(217)
|
175
|
|
Cash from Financing Activities |
1 975
N/A
|
2 913
+48%
|
1 607
-45%
|
2 085
+30%
|
966
-54%
|
592
-39%
|
2 964
+401%
|
2 782
-6%
|
4 673
+68%
|
4 610
-1%
|
(589)
N/A
|
3 921
N/A
|
1 696
-57%
|
26
-98%
|
(2 342)
N/A
|
(480)
+80%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
1
|
5
|
1
|
(12)
|
(13)
|
16
|
18
|
5
|
11
|
(11)
|
(17)
|
3
|
8
|
4
|
(6)
|
|
Net Change in Cash |
1 900
N/A
|
(929)
N/A
|
(964)
-4%
|
1 063
N/A
|
419
-61%
|
310
-26%
|
1 540
+397%
|
281
-82%
|
(1 109)
N/A
|
(1 064)
+4%
|
(787)
+26%
|
902
N/A
|
408
-55%
|
(1 405)
N/A
|
5 227
N/A
|
8 240
+58%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
577
N/A
|
(2 498)
N/A
|
(2 844)
-14%
|
(1 395)
+51%
|
(55)
+96%
|
272
N/A
|
(714)
N/A
|
(2 707)
-279%
|
(6 390)
-136%
|
(5 695)
+11%
|
(2 616)
+54%
|
(2 706)
-3%
|
254
N/A
|
(1 405)
N/A
|
5 344
N/A
|
7 985
+49%
|