Wison Engineering Services Co Ltd
HKEX:2236
Cash Flow Statement
Cash Flow Statement
Wison Engineering Services Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||
Net Income |
0
|
56
|
0
|
54
|
267
|
431
|
311
|
140
|
121
|
137
|
229
|
204
|
73
|
70
|
90
|
71
|
(284)
|
(376)
|
(67)
|
(224)
|
(1 175)
|
(1 038)
|
(202)
|
|
Depreciation & Amortization |
0
|
14
|
0
|
39
|
74
|
82
|
78
|
60
|
52
|
51
|
52
|
49
|
52
|
60
|
70
|
85
|
116
|
136
|
134
|
137
|
142
|
140
|
135
|
|
Other Non-Cash Items |
0
|
114
|
0
|
78
|
132
|
102
|
87
|
68
|
504
|
500
|
137
|
128
|
5
|
(17)
|
(118)
|
(80)
|
262
|
346
|
141
|
94
|
603
|
610
|
106
|
|
Cash Taxes Paid |
0
|
75
|
0
|
13
|
(23)
|
(28)
|
25
|
73
|
57
|
59
|
83
|
45
|
6
|
(19)
|
16
|
22
|
1
|
17
|
25
|
11
|
5
|
20
|
30
|
|
Cash Interest Paid |
0
|
79
|
0
|
45
|
68
|
44
|
36
|
26
|
23
|
26
|
27
|
25
|
22
|
16
|
23
|
51
|
65
|
62
|
63
|
63
|
62
|
61
|
63
|
|
Change in Working Capital |
(204)
|
(386)
|
218
|
498
|
303
|
1 004
|
511
|
(1 181)
|
(1 762)
|
(834)
|
152
|
(43)
|
538
|
635
|
(313)
|
(814)
|
(474)
|
355
|
49
|
(562)
|
(164)
|
660
|
613
|
|
Cash from Operating Activities |
(204)
N/A
|
(255)
-25%
|
218
N/A
|
483
+122%
|
778
+61%
|
1 619
+108%
|
987
-39%
|
(913)
N/A
|
(1 085)
-19%
|
(147)
+86%
|
569
N/A
|
339
-41%
|
667
+97%
|
748
+12%
|
(271)
N/A
|
(738)
-172%
|
(380)
+48%
|
460
N/A
|
256
-44%
|
(556)
N/A
|
(595)
-7%
|
372
N/A
|
652
+75%
|
|
Investing Cash Flow | ||||||||||||||||||||||||
Capital Expenditures |
0
|
(189)
|
0
|
(3)
|
(9)
|
(8)
|
(7)
|
(8)
|
(5)
|
(5)
|
(15)
|
(27)
|
(39)
|
(39)
|
(33)
|
(28)
|
(12)
|
(7)
|
(35)
|
(39)
|
(14)
|
(23)
|
(23)
|
|
Other Items |
(413)
|
(394)
|
(503)
|
94
|
(3)
|
(656)
|
138
|
171
|
350
|
376
|
6
|
66
|
111
|
(140)
|
(305)
|
(155)
|
(131)
|
(46)
|
30
|
4
|
54
|
57
|
12
|
|
Cash from Investing Activities |
(413)
N/A
|
(442)
-7%
|
(503)
-14%
|
280
N/A
|
(12)
N/A
|
(663)
-5 496%
|
131
N/A
|
164
+25%
|
345
+111%
|
371
+8%
|
(9)
N/A
|
40
N/A
|
72
+81%
|
(179)
N/A
|
(338)
-89%
|
(183)
+46%
|
(143)
+22%
|
(52)
+63%
|
(4)
+92%
|
(34)
-684%
|
40
N/A
|
33
-16%
|
(11)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
141
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
3
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
(680)
|
0
|
(833)
|
(1 014)
|
(293)
|
(310)
|
(109)
|
197
|
171
|
(106)
|
(251)
|
(75)
|
(46)
|
499
|
964
|
171
|
(110)
|
217
|
41
|
(3)
|
2
|
(107)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(258)
|
(233)
|
(57)
|
(322)
|
(240)
|
(17)
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
1 719
|
1 598
|
(1 181)
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
(350)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
|
Cash from Financing Activities |
1 719
N/A
|
694
-60%
|
(1 181)
N/A
|
(1 141)
+3%
|
(514)
+55%
|
208
N/A
|
(270)
N/A
|
(69)
+74%
|
197
N/A
|
(87)
N/A
|
(338)
-288%
|
(304)
+10%
|
(744)
-145%
|
(635)
+15%
|
484
N/A
|
947
+96%
|
157
-83%
|
(125)
N/A
|
217
N/A
|
41
-81%
|
(3)
N/A
|
2
N/A
|
(164)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
21
|
21
|
8
|
12
|
(22)
|
(29)
|
(4)
|
3
|
15
|
33
|
23
|
|
Net Change in Cash |
1 102
N/A
|
(3)
N/A
|
(1 467)
-47 232%
|
(378)
+74%
|
252
N/A
|
1 164
+361%
|
848
-27%
|
(819)
N/A
|
(543)
+34%
|
136
N/A
|
215
+58%
|
68
-68%
|
16
-77%
|
(44)
N/A
|
(118)
-166%
|
38
N/A
|
(388)
N/A
|
254
N/A
|
465
+83%
|
(547)
N/A
|
(543)
+1%
|
440
N/A
|
500
+14%
|
|
Free Cash Flow | ||||||||||||||||||||||||
Free Cash Flow |
(204)
N/A
|
(444)
-117%
|
218
N/A
|
481
+121%
|
769
+60%
|
1 611
+110%
|
980
-39%
|
(920)
N/A
|
(1 090)
-18%
|
(152)
+86%
|
554
N/A
|
312
-44%
|
628
+101%
|
709
+13%
|
(304)
N/A
|
(766)
-152%
|
(392)
+49%
|
453
N/A
|
222
-51%
|
(595)
N/A
|
(609)
-2%
|
349
N/A
|
629
+80%
|