Kidsland International Holdings Ltd
HKEX:2122
Cash Flow Statement
Cash Flow Statement
Kidsland International Holdings Ltd
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
(79)
|
0
|
(91)
|
0
|
(132)
|
0
|
6
|
0
|
(184)
|
|
Depreciation & Amortization |
39
|
0
|
159
|
0
|
136
|
0
|
110
|
0
|
115
|
|
Other Non-Cash Items |
29
|
0
|
102
|
0
|
47
|
0
|
(7)
|
0
|
53
|
|
Cash Taxes Paid |
5
|
0
|
1
|
0
|
(0)
|
0
|
2
|
0
|
1
|
|
Cash Interest Paid |
0
|
0
|
13
|
19
|
10
|
8
|
9
|
9
|
10
|
|
Change in Working Capital |
(49)
|
66
|
(75)
|
163
|
78
|
101
|
(23)
|
33
|
103
|
|
Cash from Operating Activities |
(60)
N/A
|
66
N/A
|
95
+42%
|
163
+72%
|
129
-21%
|
101
-22%
|
86
-15%
|
33
-61%
|
87
+164%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(60)
|
(28)
|
(43)
|
(40)
|
(33)
|
(20)
|
(29)
|
(29)
|
(27)
|
|
Other Items |
(15)
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
0
|
|
Cash from Investing Activities |
(75)
N/A
|
(28)
+63%
|
(43)
-55%
|
(40)
+7%
|
(32)
+18%
|
(19)
+41%
|
(29)
-55%
|
(29)
0%
|
(27)
+7%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
0
|
0
|
35
|
59
|
20
|
0
|
7
|
0
|
7
|
|
Net Issuance of Debt |
0
|
(66)
|
(135)
|
(117)
|
(99)
|
(100)
|
(87)
|
(59)
|
(65)
|
|
Cash Paid for Dividends |
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
0
|
(20)
|
(26)
|
1
|
2
|
(4)
|
(5)
|
(4)
|
|
Cash from Financing Activities |
(15)
N/A
|
(66)
-353%
|
(120)
-83%
|
(83)
+31%
|
(78)
+6%
|
(103)
-31%
|
(84)
+18%
|
(57)
+33%
|
(62)
-10%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
1
|
(0)
|
(13)
|
(13)
|
(1)
|
(0)
|
(0)
|
(1)
|
1
|
|
Net Change in Cash |
(148)
N/A
|
(27)
+82%
|
(82)
-204%
|
27
N/A
|
18
-34%
|
(21)
N/A
|
(28)
-36%
|
(54)
-92%
|
(1)
+97%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
(120)
N/A
|
39
N/A
|
51
+33%
|
122
+138%
|
96
-22%
|
81
-15%
|
56
-30%
|
4
-92%
|
60
+1 279%
|