Tian Ge Interactive Holdings Ltd
HKEX:1980
Cash Flow Statement
Cash Flow Statement
Tian Ge Interactive Holdings Ltd
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Jun-2016 | Dec-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||
Net Income |
(71)
|
0
|
0
|
0
|
184
|
0
|
282
|
0
|
394
|
0
|
359
|
0
|
206
|
0
|
59
|
0
|
88
|
0
|
(527)
|
0
|
|
Depreciation & Amortization |
17
|
0
|
0
|
0
|
27
|
0
|
33
|
0
|
66
|
0
|
46
|
0
|
25
|
0
|
21
|
0
|
22
|
0
|
68
|
0
|
|
Other Non-Cash Items |
309
|
0
|
0
|
0
|
39
|
0
|
32
|
0
|
52
|
0
|
(4)
|
0
|
24
|
0
|
36
|
0
|
(115)
|
0
|
411
|
0
|
|
Cash Taxes Paid |
36
|
45
|
47
|
44
|
39
|
27
|
30
|
50
|
56
|
70
|
81
|
6
|
103
|
138
|
78
|
48
|
79
|
20
|
8
|
4
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
5
|
10
|
14
|
|
Change in Working Capital |
(20)
|
213
|
205
|
173
|
(96)
|
184
|
13
|
444
|
(102)
|
342
|
(139)
|
254
|
(67)
|
69
|
(96)
|
(62)
|
(89)
|
(33)
|
6
|
(36)
|
|
Cash from Operating Activities |
235
N/A
|
213
-9%
|
205
-4%
|
173
-16%
|
154
-11%
|
184
+19%
|
361
+96%
|
444
+23%
|
411
-7%
|
342
-17%
|
262
-23%
|
254
-3%
|
188
-26%
|
69
-63%
|
21
-70%
|
(62)
N/A
|
(94)
-51%
|
(33)
+65%
|
(43)
-31%
|
(36)
+17%
|
|
Investing Cash Flow | |||||||||||||||||||||
Capital Expenditures |
(112)
|
0
|
(47)
|
0
|
(61)
|
(29)
|
(46)
|
(57)
|
(46)
|
(66)
|
(62)
|
55
|
(15)
|
(12)
|
(7)
|
(20)
|
(46)
|
(65)
|
(53)
|
(21)
|
|
Other Items |
(1 186)
|
(1 387)
|
(1 261)
|
(32)
|
(82)
|
(353)
|
(374)
|
(287)
|
(77)
|
119
|
176
|
150
|
185
|
(24)
|
(169)
|
(186)
|
(285)
|
(19)
|
325
|
646
|
|
Cash from Investing Activities |
(1 298)
N/A
|
(1 387)
-7%
|
(1 245)
+10%
|
(32)
+97%
|
(143)
-341%
|
(335)
-135%
|
(419)
-25%
|
(344)
+18%
|
(123)
+64%
|
53
N/A
|
113
+114%
|
142
+25%
|
170
+20%
|
(36)
N/A
|
(176)
-392%
|
(207)
-17%
|
(331)
-61%
|
(84)
+75%
|
272
N/A
|
625
+130%
|
|
Financing Cash Flow | |||||||||||||||||||||
Net Issuance of Common Stock |
1 457
|
0
|
(9)
|
0
|
(17)
|
7
|
11
|
9
|
(217)
|
(248)
|
(147)
|
(7)
|
(43)
|
(9)
|
2
|
(57)
|
(83)
|
(39)
|
(31)
|
(16)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
110
|
146
|
290
|
145
|
3
|
(10)
|
(328)
|
|
Cash Paid for Dividends |
(74)
|
0
|
(60)
|
0
|
(60)
|
(66)
|
(66)
|
(80)
|
(80)
|
(75)
|
(75)
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
(305)
|
0
|
|
Other |
(55)
|
1 143
|
1 182
|
(84)
|
2
|
43
|
169
|
50
|
(2)
|
(2)
|
(1)
|
55
|
284
|
229
|
(1)
|
(3)
|
(5)
|
(5)
|
(10)
|
(14)
|
|
Cash from Financing Activities |
1 180
N/A
|
1 143
-3%
|
1 165
+2%
|
(84)
N/A
|
(74)
+12%
|
53
N/A
|
114
+116%
|
(21)
N/A
|
(298)
-1 312%
|
(325)
-9%
|
(223)
+31%
|
(99)
+56%
|
240
N/A
|
330
+38%
|
147
-55%
|
230
+56%
|
58
-75%
|
(42)
N/A
|
(356)
-756%
|
(663)
-86%
|
|
Change in Cash | |||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
1
|
(2)
|
(2)
|
7
|
9
|
2
|
1
|
(7)
|
(4)
|
7
|
7
|
3
|
7
|
(50)
|
(65)
|
(14)
|
12
|
32
|
32
|
|
Net Change in Cash |
117
N/A
|
(31)
N/A
|
124
N/A
|
55
-56%
|
(56)
N/A
|
(89)
-59%
|
57
N/A
|
79
+38%
|
(17)
N/A
|
66
N/A
|
159
+142%
|
305
+92%
|
600
+97%
|
370
-38%
|
(59)
N/A
|
(104)
-77%
|
(381)
-267%
|
(146)
+62%
|
(96)
+35%
|
(42)
+56%
|
|
Free Cash Flow | |||||||||||||||||||||
Free Cash Flow |
123
N/A
|
213
+74%
|
158
-26%
|
173
+10%
|
93
-46%
|
155
+67%
|
315
+103%
|
387
+23%
|
365
-6%
|
276
-24%
|
199
-28%
|
309
+55%
|
173
-44%
|
57
-67%
|
14
-76%
|
(82)
N/A
|
(140)
-70%
|
(98)
+30%
|
(96)
+2%
|
(57)
+41%
|