Goldpac Group Ltd
HKEX:3315
Cash Flow Statement
Cash Flow Statement
Goldpac Group 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 |
183
|
0
|
257
|
0
|
296
|
0
|
245
|
0
|
199
|
0
|
208
|
0
|
207
|
0
|
169
|
0
|
155
|
0
|
164
|
0
|
174
|
|
Depreciation & Amortization |
18
|
0
|
29
|
0
|
42
|
0
|
42
|
0
|
47
|
0
|
46
|
0
|
51
|
0
|
47
|
0
|
40
|
0
|
39
|
0
|
42
|
|
Other Non-Cash Items |
15
|
0
|
2
|
0
|
(28)
|
0
|
19
|
0
|
(8)
|
0
|
12
|
0
|
(29)
|
0
|
(33)
|
0
|
(34)
|
0
|
(16)
|
0
|
(20)
|
|
Cash Taxes Paid |
31
|
0
|
44
|
0
|
27
|
0
|
39
|
0
|
41
|
0
|
33
|
0
|
23
|
0
|
35
|
0
|
15
|
1
|
9
|
14
|
7
|
|
Cash Interest Paid |
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
1
|
|
Change in Working Capital |
(112)
|
(258)
|
3
|
(9)
|
(211)
|
(111)
|
117
|
382
|
(89)
|
277
|
(177)
|
126
|
21
|
229
|
15
|
26
|
(164)
|
(186)
|
(152)
|
271
|
50
|
|
Cash from Operating Activities |
104
N/A
|
(162)
N/A
|
291
N/A
|
279
-4%
|
100
-64%
|
200
+100%
|
423
+112%
|
382
-10%
|
148
-61%
|
277
+87%
|
90
-68%
|
126
+41%
|
251
+98%
|
229
-8%
|
197
-14%
|
198
+1%
|
(5)
N/A
|
(186)
-3 807%
|
35
N/A
|
271
+672%
|
245
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(68)
|
(93)
|
(101)
|
(70)
|
(44)
|
(26)
|
(34)
|
(191)
|
(202)
|
(71)
|
(43)
|
(59)
|
(94)
|
(87)
|
(80)
|
(82)
|
(82)
|
(82)
|
(67)
|
(46)
|
(29)
|
|
Other Items |
(485)
|
(538)
|
(314)
|
360
|
832
|
174
|
30
|
(733)
|
(693)
|
285
|
(157)
|
(319)
|
(32)
|
(18)
|
56
|
140
|
156
|
165
|
404
|
128
|
(264)
|
|
Cash from Investing Activities |
(553)
N/A
|
(631)
-14%
|
(415)
+34%
|
290
N/A
|
787
+172%
|
148
-81%
|
(4)
N/A
|
(924)
-23 414%
|
(895)
+3%
|
214
N/A
|
(200)
N/A
|
(378)
-89%
|
(127)
+67%
|
(105)
+17%
|
(24)
+77%
|
58
N/A
|
75
+29%
|
83
+12%
|
337
+304%
|
82
-76%
|
(293)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
1 162
|
0
|
2
|
(2)
|
5
|
(14)
|
(25)
|
(4)
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(6)
|
0
|
(13)
|
0
|
(7)
|
0
|
(2)
|
|
Net Issuance of Debt |
(22)
|
17
|
0
|
(66)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(10)
|
4
|
(9)
|
(21)
|
(5)
|
137
|
39
|
(148)
|
(51)
|
|
Cash Paid for Dividends |
(101)
|
(107)
|
(32)
|
(66)
|
(66)
|
(86)
|
(135)
|
(142)
|
(121)
|
(140)
|
(140)
|
(144)
|
(147)
|
(152)
|
(143)
|
(117)
|
(112)
|
(114)
|
(97)
|
(115)
|
(126)
|
|
Other |
(38)
|
(38)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
|
Cash from Financing Activities |
1 000
N/A
|
1 033
+3%
|
(46)
N/A
|
(134)
-188%
|
(61)
+55%
|
(105)
-73%
|
(160)
-53%
|
(145)
+9%
|
(119)
+18%
|
(139)
-17%
|
(137)
+1%
|
(145)
-6%
|
(160)
-11%
|
(157)
+2%
|
(159)
-1%
|
(138)
+13%
|
(131)
+5%
|
9
N/A
|
(69)
N/A
|
(274)
-298%
|
(180)
+34%
|
|
Change in Cash | ||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
2
|
0
|
(1)
|
1
|
2
|
4
|
3
|
(4)
|
(5)
|
4
|
3
|
2
|
5
|
(5)
|
(6)
|
1
|
2
|
8
|
14
|
4
|
|
Net Change in Cash |
552
N/A
|
242
-56%
|
(171)
N/A
|
434
N/A
|
828
+91%
|
244
-71%
|
262
+7%
|
(684)
N/A
|
(869)
-27%
|
348
N/A
|
(243)
N/A
|
(394)
-62%
|
(34)
+91%
|
(28)
+17%
|
10
N/A
|
112
+1 073%
|
(60)
N/A
|
(91)
-52%
|
311
N/A
|
92
-70%
|
(223)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
36
N/A
|
(255)
N/A
|
190
N/A
|
209
+10%
|
55
-73%
|
173
+213%
|
388
+124%
|
191
-51%
|
(54)
N/A
|
207
N/A
|
47
-77%
|
68
+45%
|
156
+131%
|
143
-9%
|
117
-18%
|
116
-1%
|
(86)
N/A
|
(267)
-209%
|
(32)
+88%
|
225
N/A
|
216
-4%
|