Cabbeen Fashion Ltd
HKEX:2030
Cash Flow Statement
Cash Flow Statement
Cabbeen Fashion Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||
Net Income |
274
|
0
|
321
|
0
|
392
|
0
|
247
|
0
|
285
|
0
|
291
|
0
|
222
|
0
|
273
|
0
|
238
|
0
|
(80)
|
0
|
65
|
|
Depreciation & Amortization |
12
|
0
|
10
|
0
|
13
|
0
|
20
|
0
|
17
|
0
|
14
|
0
|
30
|
0
|
39
|
0
|
41
|
0
|
62
|
0
|
68
|
|
Other Non-Cash Items |
(1)
|
0
|
(19)
|
0
|
(11)
|
0
|
(3)
|
0
|
(3)
|
0
|
13
|
0
|
7
|
0
|
3
|
0
|
(4)
|
0
|
36
|
0
|
28
|
|
Cash Taxes Paid |
82
|
0
|
85
|
0
|
104
|
0
|
79
|
0
|
85
|
0
|
80
|
0
|
52
|
48
|
90
|
97
|
89
|
53
|
33
|
34
|
42
|
|
Cash Interest Paid |
7
|
0
|
2
|
0
|
3
|
0
|
6
|
0
|
16
|
0
|
19
|
0
|
20
|
20
|
18
|
0
|
15
|
1
|
21
|
21
|
19
|
|
Change in Working Capital |
81
|
49
|
(165)
|
(96)
|
(342)
|
(52)
|
(277)
|
32
|
(9)
|
359
|
(133)
|
37
|
(305)
|
173
|
48
|
184
|
(278)
|
(97)
|
(108)
|
143
|
(64)
|
|
Cash from Operating Activities |
366
N/A
|
211
-43%
|
146
-31%
|
216
+48%
|
51
-76%
|
(52)
N/A
|
(13)
+75%
|
32
N/A
|
290
+811%
|
359
+24%
|
185
-48%
|
37
-80%
|
(46)
N/A
|
173
N/A
|
363
+111%
|
184
-49%
|
(4)
N/A
|
(97)
-2 509%
|
(90)
+7%
|
143
N/A
|
96
-33%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(9)
|
0
|
(14)
|
0
|
(40)
|
0
|
(47)
|
0
|
(54)
|
0
|
(33)
|
0
|
(207)
|
0
|
(12)
|
0
|
(3)
|
0
|
(88)
|
0
|
(32)
|
|
Other Items |
(138)
|
(267)
|
(224)
|
19
|
(39)
|
11
|
185
|
(106)
|
(347)
|
(115)
|
56
|
178
|
330
|
108
|
27
|
(33)
|
(81)
|
58
|
198
|
(22)
|
(89)
|
|
Cash from Investing Activities |
(147)
N/A
|
(273)
-86%
|
(238)
+13%
|
4
N/A
|
(79)
N/A
|
11
N/A
|
138
+1 157%
|
(106)
N/A
|
(401)
-277%
|
(115)
+71%
|
23
N/A
|
178
+689%
|
123
-31%
|
(100)
N/A
|
15
N/A
|
(33)
N/A
|
(85)
-156%
|
58
N/A
|
110
+91%
|
(110)
N/A
|
(121)
-10%
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
369
|
0
|
0
|
0
|
0
|
0
|
1
|
(40)
|
(91)
|
(52)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(47)
|
0
|
11
|
79
|
111
|
26
|
(98)
|
125
|
173
|
(29)
|
(17)
|
44
|
59
|
11
|
13
|
(79)
|
(97)
|
78
|
(14)
|
(78)
|
51
|
|
Cash Paid for Dividends |
(175)
|
0
|
(126)
|
0
|
(111)
|
(164)
|
(95)
|
(73)
|
(66)
|
(81)
|
(122)
|
(104)
|
(73)
|
(64)
|
(63)
|
(74)
|
(77)
|
(66)
|
(25)
|
(6)
|
(19)
|
|
Other |
(20)
|
(173)
|
(2)
|
65
|
(3)
|
47
|
(6)
|
(15)
|
14
|
15
|
7
|
9
|
(20)
|
(22)
|
(61)
|
(60)
|
(15)
|
(15)
|
(21)
|
(19)
|
(19)
|
|
Cash from Financing Activities |
127
N/A
|
38
-71%
|
(117)
N/A
|
18
N/A
|
(3)
N/A
|
(91)
-2 875%
|
(199)
-119%
|
(4)
+98%
|
30
N/A
|
(146)
N/A
|
(130)
+11%
|
(50)
+61%
|
(34)
+32%
|
(75)
-121%
|
(111)
-48%
|
(213)
-92%
|
(189)
+11%
|
(4)
+98%
|
(60)
-1 405%
|
(104)
-73%
|
13
N/A
|
|
Change in Cash | ||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
2
|
1
|
1
|
2
|
2
|
(0)
|
(7)
|
(4)
|
8
|
7
|
3
|
6
|
(5)
|
(9)
|
(0)
|
0
|
1
|
1
|
0
|
|
Net Change in Cash |
346
N/A
|
(25)
N/A
|
(207)
-743%
|
239
N/A
|
(30)
N/A
|
(129)
-333%
|
(72)
+45%
|
(79)
-10%
|
(88)
-12%
|
94
N/A
|
86
-9%
|
171
+99%
|
47
-73%
|
4
-91%
|
262
+6 210%
|
(71)
N/A
|
(277)
-291%
|
(43)
+85%
|
(39)
+9%
|
(70)
-81%
|
(13)
+82%
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
357
N/A
|
211
-41%
|
132
-37%
|
216
+63%
|
11
-95%
|
(52)
N/A
|
(60)
-16%
|
32
N/A
|
236
+642%
|
359
+52%
|
152
-58%
|
37
-76%
|
(253)
N/A
|
173
N/A
|
352
+104%
|
184
-48%
|
(7)
N/A
|
(97)
-1 274%
|
(178)
-83%
|
143
N/A
|
64
-55%
|