China Apex Group Ltd
HKEX:2011
Cash Flow Statement
Cash Flow Statement
China Apex Group Ltd
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
38
|
0
|
25
|
0
|
4
|
0
|
5
|
0
|
6
|
0
|
7
|
0
|
32
|
0
|
(8)
|
0
|
(29)
|
0
|
(43)
|
0
|
(54)
|
0
|
(17)
|
0
|
1
|
0
|
(71)
|
0
|
64
|
0
|
|
| Depreciation & Amortization |
10
|
0
|
12
|
0
|
13
|
0
|
15
|
0
|
16
|
0
|
18
|
0
|
13
|
0
|
10
|
0
|
9
|
0
|
30
|
0
|
33
|
0
|
33
|
0
|
34
|
0
|
33
|
0
|
25
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
11
|
0
|
|
| Other Non-Cash Items |
4
|
0
|
6
|
0
|
(0)
|
0
|
3
|
0
|
1
|
0
|
(6)
|
0
|
(36)
|
0
|
(18)
|
0
|
27
|
0
|
26
|
0
|
27
|
0
|
9
|
0
|
(9)
|
0
|
78
|
0
|
1
|
0
|
|
| Cash Taxes Paid |
5
|
6
|
8
|
7
|
1
|
2
|
4
|
4
|
3
|
3
|
2
|
8
|
7
|
3
|
6
|
7
|
4
|
3
|
2
|
0
|
(3)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
9
|
16
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
6
|
|
| Change in Working Capital |
(27)
|
14
|
(11)
|
33
|
7
|
8
|
11
|
4
|
(8)
|
(7)
|
3
|
6
|
(66)
|
(11)
|
34
|
(23)
|
(1)
|
4
|
(14)
|
3
|
13
|
26
|
10
|
25
|
(9)
|
11
|
(39)
|
29
|
(58)
|
21
|
|
| Cash from Operating Activities |
24
N/A
|
41
+71%
|
32
-21%
|
33
+2%
|
24
-28%
|
25
+4%
|
35
+40%
|
27
-23%
|
16
-41%
|
17
+5%
|
21
+27%
|
6
-74%
|
(57)
N/A
|
(11)
+81%
|
18
N/A
|
(23)
N/A
|
6
N/A
|
4
-36%
|
(1)
N/A
|
3
N/A
|
19
+464%
|
26
+39%
|
36
+37%
|
25
-30%
|
16
-37%
|
11
-29%
|
1
-88%
|
29
+2 110%
|
31
+9%
|
21
-31%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
0
|
(43)
|
0
|
(34)
|
0
|
(70)
|
(106)
|
(44)
|
(11)
|
(11)
|
(12)
|
(10)
|
(12)
|
(10)
|
(14)
|
(30)
|
(31)
|
(24)
|
(17)
|
(21)
|
(29)
|
(20)
|
(10)
|
(15)
|
(14)
|
(15)
|
(31)
|
(33)
|
(32)
|
|
| Other Items |
18
|
(15)
|
(42)
|
(35)
|
6
|
(21)
|
31
|
18
|
(24)
|
32
|
44
|
141
|
159
|
25
|
(142)
|
(144)
|
12
|
12
|
58
|
83
|
24
|
0
|
2
|
(0)
|
2
|
2
|
6
|
7
|
73
|
72
|
|
| Cash from Investing Activities |
(7)
N/A
|
(23)
-230%
|
(86)
-272%
|
(35)
+60%
|
(28)
+18%
|
(55)
-95%
|
(39)
+29%
|
(89)
-126%
|
(68)
+24%
|
20
N/A
|
33
+63%
|
129
+288%
|
148
+15%
|
13
-92%
|
(152)
N/A
|
(158)
-4%
|
(17)
+89%
|
(19)
-12%
|
35
N/A
|
67
+92%
|
3
-95%
|
(29)
N/A
|
(18)
+38%
|
(10)
+46%
|
(14)
-38%
|
(12)
+10%
|
(8)
+32%
|
(23)
-180%
|
40
N/A
|
40
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
153
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
10
|
10
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69
|
0
|
0
|
20
|
20
|
0
|
|
| Net Issuance of Debt |
3
|
0
|
(28)
|
0
|
0
|
0
|
0
|
17
|
0
|
(2)
|
(2)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
(8)
|
(18)
|
(19)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(21)
|
(23)
|
(9)
|
(4)
|
(8)
|
|
| Cash Paid for Dividends |
0
|
0
|
(5)
|
0
|
(5)
|
0
|
(8)
|
(17)
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(29)
|
79
|
(8)
|
(4)
|
12
|
22
|
13
|
8
|
0
|
(1)
|
(0)
|
24
|
24
|
(0)
|
0
|
0
|
0
|
(1)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
10
|
1
|
(10)
|
(11)
|
(11)
|
(4)
|
(6)
|
|
| Cash from Financing Activities |
(26)
N/A
|
78
N/A
|
112
+43%
|
(4)
N/A
|
7
N/A
|
16
+134%
|
4
-74%
|
9
+106%
|
8
-5%
|
(4)
N/A
|
(4)
+12%
|
19
N/A
|
18
-1%
|
(0)
N/A
|
29
N/A
|
0
N/A
|
0
N/A
|
(9)
N/A
|
(22)
-141%
|
(59)
-166%
|
(57)
+4%
|
(22)
+60%
|
(21)
+7%
|
(9)
+58%
|
51
N/A
|
38
-26%
|
(33)
N/A
|
0
N/A
|
12
+22 724%
|
(14)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
2
|
3
|
1
|
(0)
|
2
|
2
|
0
|
(0)
|
0
|
(3)
|
(5)
|
(9)
|
(2)
|
14
|
9
|
(6)
|
(6)
|
1
|
(1)
|
5
|
10
|
2
|
(4)
|
(7)
|
(10)
|
(1)
|
3
|
(6)
|
(3)
|
|
| Net Change in Cash |
(8)
N/A
|
98
N/A
|
61
-37%
|
(5)
N/A
|
2
N/A
|
(12)
N/A
|
2
N/A
|
(53)
N/A
|
(44)
+17%
|
33
N/A
|
48
+44%
|
148
+209%
|
101
-32%
|
(1)
N/A
|
(91)
-16 133%
|
(143)
-57%
|
(17)
+88%
|
(30)
-79%
|
13
N/A
|
10
-21%
|
(30)
N/A
|
(16)
+48%
|
(1)
+93%
|
2
N/A
|
45
+1 918%
|
27
-42%
|
(42)
N/A
|
9
N/A
|
78
+817%
|
45
-43%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
41
N/A
|
(11)
N/A
|
33
N/A
|
(10)
N/A
|
25
N/A
|
(36)
N/A
|
(79)
-123%
|
(28)
+65%
|
5
N/A
|
11
+99%
|
(7)
N/A
|
(67)
-920%
|
(23)
+65%
|
8
N/A
|
(37)
N/A
|
(23)
+37%
|
(27)
-16%
|
(25)
+7%
|
(14)
+46%
|
(2)
+85%
|
(4)
-76%
|
16
N/A
|
15
-5%
|
0
-98%
|
(3)
N/A
|
(13)
-381%
|
(2)
+85%
|
(2)
+17%
|
(10)
-515%
|
|