China SCE Group Holdings Ltd
HKEX:1966
Cash Flow Statement
Cash Flow Statement
China SCE Group Holdings Ltd
Dec-2009 | Dec-2010 | Jun-2017 | Dec-2017 | Jun-2018 | 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 |
541
|
0
|
0
|
5 461
|
0
|
6 052
|
0
|
5 854
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 212)
|
|
Depreciation & Amortization |
29
|
0
|
0
|
22
|
0
|
33
|
0
|
96
|
0
|
109
|
0
|
122
|
0
|
130
|
0
|
103
|
|
Other Non-Cash Items |
(1 180)
|
0
|
0
|
(1 262)
|
0
|
(1 399)
|
0
|
(1 795)
|
0
|
(760)
|
0
|
443
|
0
|
2 218
|
0
|
8 907
|
|
Cash Taxes Paid |
67
|
145
|
732
|
1 326
|
1 699
|
1 653
|
1 525
|
1 467
|
1 391
|
1 650
|
1 963
|
1 848
|
0
|
1 185
|
0
|
604
|
|
Cash Interest Paid |
105
|
124
|
613
|
1 536
|
1 705
|
2 072
|
2 502
|
2 556
|
2 803
|
3 238
|
3 470
|
3 298
|
3 346
|
3 243
|
3 046
|
2 086
|
|
Change in Working Capital |
1 355
|
(777)
|
1 240
|
(797)
|
7 519
|
(405)
|
(966)
|
(11 244)
|
(9 771)
|
(6 053)
|
(4 492)
|
(9 990)
|
12 498
|
13 262
|
14 526
|
4 296
|
|
Cash from Operating Activities |
745
N/A
|
(777)
N/A
|
1 240
N/A
|
3 424
+176%
|
7 519
+120%
|
4 282
-43%
|
(966)
N/A
|
(7 088)
-634%
|
(9 771)
-38%
|
(140)
+99%
|
(4 492)
-3 104%
|
(3 689)
+18%
|
12 498
N/A
|
16 429
+31%
|
14 526
-12%
|
5 094
-65%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(4)
|
0
|
(16)
|
(51)
|
(58)
|
(619)
|
(650)
|
(99)
|
(65)
|
(75)
|
(83)
|
(90)
|
(133)
|
(132)
|
(98)
|
(73)
|
|
Other Items |
(1 125)
|
(320)
|
(3 005)
|
(8 027)
|
(10 784)
|
(8 044)
|
(10 743)
|
(6 355)
|
(295)
|
(4 245)
|
(1 828)
|
1 370
|
(3 652)
|
(2 473)
|
4 295
|
4 117
|
|
Cash from Investing Activities |
(1 128)
N/A
|
(320)
+72%
|
(3 021)
-843%
|
(8 078)
-167%
|
(10 842)
-34%
|
(8 663)
+20%
|
(11 393)
-32%
|
(6 453)
+43%
|
(360)
+94%
|
(4 319)
-1 101%
|
(1 911)
+56%
|
1 280
N/A
|
(3 785)
N/A
|
(2 605)
+31%
|
4 198
N/A
|
4 044
-4%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
682
|
0
|
0
|
1 240
|
0
|
521
|
0
|
225
|
0
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
322
|
0
|
6 021
|
5 078
|
6 864
|
10 448
|
9 515
|
8 834
|
7 292
|
6 881
|
11 722
|
6 814
|
(1 073)
|
(11 037)
|
(16 826)
|
(8 525)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(625)
|
0
|
(592)
|
0
|
(871)
|
0
|
(917)
|
0
|
(1 061)
|
0
|
(206)
|
0
|
0
|
|
Other |
(191)
|
1 878
|
538
|
(100)
|
(671)
|
1 213
|
6 363
|
8 944
|
4 071
|
(3 568)
|
(9 086)
|
(4 626)
|
(9 743)
|
(10 011)
|
(6 825)
|
(4 865)
|
|
Cash from Financing Activities |
813
N/A
|
1 878
+131%
|
6 559
+249%
|
5 593
-15%
|
6 193
+11%
|
11 590
+87%
|
15 808
+36%
|
17 132
+8%
|
10 717
-37%
|
2 494
-77%
|
2 635
+6%
|
1 127
-57%
|
(10 816)
N/A
|
(21 254)
-97%
|
(23 857)
-12%
|
(13 390)
+44%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(2)
|
(2)
|
(5)
|
64
|
162
|
96
|
45
|
77
|
6
|
(57)
|
(231)
|
(257)
|
(92)
|
(45)
|
27
|
|
Net Change in Cash |
430
N/A
|
779
+81%
|
4 776
+513%
|
933
-80%
|
2 934
+214%
|
7 370
+151%
|
3 545
-52%
|
3 636
+3%
|
663
-82%
|
(1 960)
N/A
|
(3 824)
-95%
|
(1 513)
+60%
|
(2 360)
-56%
|
(7 521)
-219%
|
(5 179)
+31%
|
(4 224)
+18%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
741
N/A
|
(777)
N/A
|
1 225
N/A
|
3 372
+175%
|
7 461
+121%
|
3 662
-51%
|
(1 616)
N/A
|
(7 187)
-345%
|
(9 836)
-37%
|
(215)
+98%
|
(4 575)
-2 030%
|
(3 780)
+17%
|
12 365
N/A
|
16 297
+32%
|
14 428
-11%
|
5 021
-65%
|