FIH Mobile Ltd
HKEX:2038
Cash Flow Statement
Cash Flow Statement
FIH Mobile Ltd
Dec-2004 | 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 |
195
|
(496)
|
0
|
(857)
|
0
|
(12)
|
0
|
(174)
|
0
|
70
|
0
|
(60)
|
0
|
|
Depreciation & Amortization |
49
|
171
|
0
|
157
|
0
|
194
|
0
|
195
|
0
|
187
|
0
|
0
|
0
|
|
Other Non-Cash Items |
(7)
|
304
|
0
|
466
|
0
|
126
|
0
|
91
|
0
|
(9)
|
0
|
273
|
0
|
|
Cash Taxes Paid |
8
|
66
|
0
|
33
|
0
|
27
|
0
|
16
|
0
|
39
|
0
|
27
|
0
|
|
Cash Interest Paid |
7
|
9
|
21
|
26
|
37
|
40
|
29
|
13
|
7
|
8
|
11
|
28
|
43
|
|
Change in Working Capital |
(445)
|
(93)
|
(455)
|
(579)
|
(318)
|
(763)
|
(962)
|
(200)
|
246
|
34
|
87
|
196
|
(7)
|
|
Cash from Operating Activities |
(208)
N/A
|
(113)
+46%
|
(455)
-304%
|
(814)
-79%
|
(318)
+61%
|
(455)
-43%
|
(962)
-111%
|
(89)
+91%
|
246
N/A
|
281
+14%
|
87
-69%
|
409
+373%
|
(7)
N/A
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(228)
|
(220)
|
(345)
|
(277)
|
(239)
|
(210)
|
(168)
|
(102)
|
(110)
|
(119)
|
(124)
|
(143)
|
(119)
|
|
Other Items |
(19)
|
726
|
708
|
(102)
|
380
|
1 654
|
1 308
|
90
|
(24)
|
32
|
(5)
|
16
|
46
|
|
Cash from Investing Activities |
(247)
N/A
|
506
N/A
|
363
-28%
|
(379)
N/A
|
141
N/A
|
1 444
+927%
|
1 140
-21%
|
(12)
N/A
|
(133)
-1 038%
|
(87)
+35%
|
(129)
-48%
|
(127)
+2%
|
(73)
+42%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
236
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(10)
|
(22)
|
(18)
|
(12)
|
(10)
|
(5)
|
|
Net Issuance of Debt |
398
|
293
|
836
|
730
|
(162)
|
(829)
|
(248)
|
302
|
113
|
(84)
|
59
|
(176)
|
(231)
|
|
Cash Paid for Dividends |
0
|
(142)
|
(142)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(9)
|
(21)
|
(26)
|
(37)
|
(40)
|
(29)
|
(13)
|
(7)
|
(8)
|
(11)
|
(28)
|
(43)
|
|
Cash from Financing Activities |
634
N/A
|
142
-78%
|
674
+375%
|
703
+4%
|
(199)
N/A
|
(871)
-337%
|
(279)
+68%
|
279
N/A
|
84
-70%
|
(111)
N/A
|
36
N/A
|
(214)
N/A
|
(280)
-31%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
3
|
71
|
37
|
(72)
|
(33)
|
9
|
(37)
|
56
|
101
|
22
|
(59)
|
(128)
|
(75)
|
|
Net Change in Cash |
182
N/A
|
606
+233%
|
618
+2%
|
(561)
N/A
|
(409)
+27%
|
127
N/A
|
(138)
N/A
|
234
N/A
|
298
+27%
|
105
-65%
|
(66)
N/A
|
(60)
+10%
|
(435)
-629%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
(435)
N/A
|
(332)
+24%
|
(801)
-141%
|
(1 091)
-36%
|
(557)
+49%
|
(665)
-19%
|
(1 130)
-70%
|
(191)
+83%
|
137
N/A
|
163
+19%
|
(38)
N/A
|
266
N/A
|
(126)
N/A
|