Maoyan Entertainment
HKEX:1896
Cash Flow Statement
Cash Flow Statement
Maoyan Entertainment
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
(148)
|
0
|
662
|
0
|
(629)
|
0
|
535
|
0
|
181
|
0
|
1 154
|
|
Depreciation & Amortization |
149
|
0
|
164
|
0
|
171
|
0
|
171
|
0
|
149
|
0
|
121
|
|
Other Non-Cash Items |
213
|
0
|
143
|
0
|
560
|
0
|
428
|
0
|
75
|
0
|
209
|
|
Cash Taxes Paid |
25
|
123
|
172
|
152
|
94
|
121
|
178
|
177
|
103
|
129
|
274
|
|
Cash Interest Paid |
10
|
39
|
41
|
32
|
36
|
35
|
31
|
20
|
16
|
12
|
4
|
|
Change in Working Capital |
(1 338)
|
(1 584)
|
(1 908)
|
(1 218)
|
191
|
1 249
|
(554)
|
56
|
(330)
|
1 799
|
11
|
|
Cash from Operating Activities |
(1 125)
N/A
|
(1 371)
-22%
|
(940)
+31%
|
(1 218)
-30%
|
294
N/A
|
1 249
+325%
|
579
-54%
|
56
-90%
|
75
+35%
|
1 799
+2 292%
|
1 496
-17%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(14)
|
(29)
|
(22)
|
(16)
|
(13)
|
(15)
|
(20)
|
(12)
|
(12)
|
(17)
|
(25)
|
|
Other Items |
557
|
(118)
|
(892)
|
143
|
346
|
(558)
|
183
|
426
|
(517)
|
(36)
|
(807)
|
|
Cash from Investing Activities |
542
N/A
|
(146)
N/A
|
(915)
-525%
|
127
N/A
|
333
+162%
|
(573)
N/A
|
163
N/A
|
413
+153%
|
(529)
N/A
|
(53)
+90%
|
(831)
-1 467%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
0
|
1 675
|
1 676
|
0
|
0
|
5
|
4
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
950
|
1 495
|
549
|
(871)
|
(162)
|
46
|
(476)
|
(594)
|
(277)
|
(295)
|
(99)
|
|
Other |
(1)
|
(370)
|
(374)
|
658
|
177
|
140
|
130
|
30
|
(139)
|
(193)
|
(144)
|
|
Cash from Financing Activities |
949
N/A
|
2 800
+195%
|
1 850
-34%
|
(213)
N/A
|
16
N/A
|
191
+1 087%
|
(341)
N/A
|
(564)
-65%
|
(416)
+26%
|
(488)
-17%
|
(243)
+50%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(1)
|
9
|
24
|
(43)
|
(65)
|
(22)
|
45
|
70
|
52
|
5
|
|
Net Change in Cash |
366
N/A
|
1 281
+250%
|
4
-100%
|
(1 280)
N/A
|
600
N/A
|
802
+34%
|
380
-53%
|
(50)
N/A
|
(799)
-1 505%
|
1 310
N/A
|
426
-67%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(1 139)
N/A
|
(1 400)
-23%
|
(962)
+31%
|
(1 233)
-28%
|
282
N/A
|
1 234
+338%
|
560
-55%
|
43
-92%
|
63
+45%
|
1 782
+2 732%
|
1 471
-17%
|