BYD Electronic International Co Ltd
HKEX:285
Cash Flow Statement
Cash Flow Statement
BYD Electronic International Co Ltd
Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
1 086
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
752
|
655
|
1 012
|
875
|
1 036
|
1 216
|
1 433
|
2 265
|
2 992
|
2 798
|
2 536
|
1 819
|
1 696
|
3 908
|
6 221
|
5 136
|
2 465
|
1 408
|
1 939
|
2 920
|
|
Depreciation & Amortization |
173
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
633
|
416
|
907
|
1 055
|
1 295
|
1 584
|
1 736
|
1 651
|
1 594
|
1 772
|
1 926
|
2 093
|
2 276
|
2 138
|
2 042
|
2 348
|
2 557
|
2 704
|
2 917
|
3 065
|
|
Other Non-Cash Items |
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
19
|
68
|
56
|
(19)
|
(44)
|
124
|
215
|
104
|
71
|
35
|
19
|
26
|
113
|
18
|
(117)
|
235
|
301
|
104
|
87
|
|
Cash Taxes Paid |
0
|
0
|
61
|
0
|
63
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
94
|
58
|
111
|
110
|
67
|
129
|
243
|
238
|
338
|
457
|
374
|
242
|
77
|
(9)
|
377
|
475
|
139
|
155
|
191
|
262
|
|
Cash Interest Paid |
66
|
0
|
40
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
6
|
0
|
3
|
0
|
27
|
47
|
44
|
48
|
43
|
19
|
0
|
11
|
35
|
39
|
15
|
2
|
8
|
44
|
|
Change in Working Capital |
(1 146)
|
(78)
|
676
|
138
|
799
|
803
|
948
|
1 819
|
2 350
|
2 013
|
744
|
227
|
262
|
(200)
|
(691)
|
1 807
|
1 046
|
(294)
|
(338)
|
(1 945)
|
(2 828)
|
(1 682)
|
285
|
(1 745)
|
(3 619)
|
(1 237)
|
(5 072)
|
(3 959)
|
1 078
|
1 490
|
1 002
|
(1 034)
|
|
Cash from Operating Activities |
187
N/A
|
682
+265%
|
676
-1%
|
138
-80%
|
799
+480%
|
803
+1%
|
948
+18%
|
1 819
+92%
|
2 350
+29%
|
2 013
-14%
|
744
-63%
|
227
-69%
|
1 647
+625%
|
890
-46%
|
1 296
+46%
|
3 792
+193%
|
3 359
-11%
|
2 462
-27%
|
2 954
+20%
|
2 187
-26%
|
1 863
-15%
|
2 959
+59%
|
4 781
+62%
|
2 185
-54%
|
379
-83%
|
4 922
+1 200%
|
3 209
-35%
|
3 408
+6%
|
6 335
+86%
|
5 903
-7%
|
5 961
+1%
|
5 037
-16%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(876)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 044)
|
(253)
|
(1 960)
|
(3 712)
|
(3 120)
|
(2 117)
|
(1 862)
|
(1 892)
|
(2 243)
|
(2 540)
|
(2 317)
|
(2 151)
|
(2 851)
|
(2 923)
|
(2 907)
|
(3 680)
|
(4 041)
|
(4 261)
|
(4 245)
|
(4 237)
|
|
Other Items |
(118)
|
(1 382)
|
(2 037)
|
(1 022)
|
(750)
|
(693)
|
(603)
|
(608)
|
(1 790)
|
(1 839)
|
(636)
|
(789)
|
(322)
|
(902)
|
96
|
(5)
|
3
|
230
|
11
|
214
|
428
|
158
|
25
|
26
|
(1)
|
27
|
(74)
|
(168)
|
276
|
410
|
(31)
|
(37)
|
|
Cash from Investing Activities |
(994)
N/A
|
(1 794)
-80%
|
(2 037)
-14%
|
(1 022)
+50%
|
(750)
+27%
|
(693)
+8%
|
(603)
+13%
|
(608)
-1%
|
(1 790)
-195%
|
(1 839)
-3%
|
(636)
+65%
|
(789)
-24%
|
(1 366)
-73%
|
(1 155)
+15%
|
(1 864)
-61%
|
(3 718)
-99%
|
(3 118)
+16%
|
(1 887)
+39%
|
(1 851)
+2%
|
(1 679)
+9%
|
(1 816)
-8%
|
(2 382)
-31%
|
(2 292)
+4%
|
(2 125)
+7%
|
(2 852)
-34%
|
(2 895)
-2%
|
(2 981)
-3%
|
(3 848)
-29%
|
(3 764)
+2%
|
(3 851)
-2%
|
(4 276)
-11%
|
(4 273)
+0%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
3 239
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
1 064
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(91)
|
(183)
|
1 609
|
1 766
|
(1 877)
|
(2 287)
|
(456)
|
1 668
|
2 604
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(151)
|
0
|
(155)
|
0
|
(518)
|
0
|
(439)
|
0
|
(160)
|
0
|
(543)
|
0
|
(232)
|
0
|
|
Other |
(907)
|
227
|
(649)
|
(890)
|
(18)
|
(155)
|
0
|
151
|
(0)
|
0
|
(123)
|
(126)
|
(7)
|
(8)
|
(6)
|
(4)
|
(3)
|
(10)
|
(27)
|
(39)
|
(44)
|
(48)
|
(43)
|
(19)
|
(0)
|
(11)
|
(35)
|
(39)
|
(368)
|
(4)
|
325
|
(62)
|
|
Cash from Financing Activities |
3 396
N/A
|
3 863
+14%
|
(649)
N/A
|
(890)
-37%
|
(18)
+98%
|
(155)
-764%
|
0
N/A
|
151
N/A
|
(0)
N/A
|
0
N/A
|
(123)
N/A
|
(126)
-2%
|
(7)
+94%
|
(8)
-14%
|
(70)
-759%
|
(69)
+3%
|
(3)
+95%
|
(10)
-230%
|
(178)
-1 644%
|
(190)
-7%
|
(200)
-5%
|
(203)
-2%
|
(561)
-176%
|
(628)
-12%
|
(623)
+1%
|
1 158
N/A
|
1 570
+36%
|
(2 076)
N/A
|
(3 198)
-54%
|
(1 003)
+69%
|
1 761
N/A
|
2 309
+31%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(1)
|
(43)
|
(42)
|
18
|
55
|
21
|
(23)
|
(11)
|
(9)
|
20
|
13
|
(11)
|
30
|
4
|
(19)
|
(19)
|
10
|
82
|
49
|
8
|
20
|
(9)
|
(25)
|
6
|
7
|
16
|
7
|
(13)
|
(19)
|
(27)
|
(23)
|
|
Net Change in Cash |
2 587
N/A
|
2 750
+6%
|
(2 053)
N/A
|
(1 816)
+12%
|
49
N/A
|
11
-77%
|
366
+3 111%
|
1 340
+266%
|
548
-59%
|
165
-70%
|
4
-97%
|
(675)
N/A
|
264
N/A
|
(244)
N/A
|
(635)
-160%
|
(13)
+98%
|
219
N/A
|
575
+163%
|
1 007
+75%
|
368
-63%
|
(144)
N/A
|
394
N/A
|
1 919
+387%
|
(593)
N/A
|
(3 091)
-421%
|
3 193
N/A
|
1 815
-43%
|
(2 508)
N/A
|
(641)
+74%
|
1 030
N/A
|
3 419
+232%
|
3 050
-11%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
(690)
N/A
|
682
N/A
|
676
-1%
|
138
-80%
|
799
+480%
|
803
+1%
|
948
+18%
|
1 819
+92%
|
2 350
+29%
|
2 013
-14%
|
744
-63%
|
227
-69%
|
603
+166%
|
637
+6%
|
(664)
N/A
|
80
N/A
|
238
+200%
|
345
+45%
|
1 092
+217%
|
295
-73%
|
(380)
N/A
|
419
N/A
|
2 464
+488%
|
34
-99%
|
(2 472)
N/A
|
2 000
N/A
|
302
-85%
|
(272)
N/A
|
2 294
N/A
|
1 642
-28%
|
1 716
+5%
|
800
-53%
|