Legend Holdings Corp
HKEX:3396
Cash Flow Statement
Cash Flow Statement
Legend Holdings Corp
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 |
8 139
|
0
|
7 432
|
0
|
8 901
|
0
|
10 524
|
0
|
12 633
|
0
|
22 090
|
0
|
12 849
|
0
|
2 424
|
|
Depreciation & Amortization |
5 600
|
0
|
5 710
|
0
|
6 093
|
0
|
7 687
|
0
|
8 572
|
0
|
9 655
|
0
|
10 747
|
0
|
11 607
|
|
Other Non-Cash Items |
6 421
|
4 876
|
(2 598)
|
0
|
2 994
|
0
|
5 775
|
0
|
4 127
|
0
|
4 436
|
0
|
13 760
|
0
|
15 228
|
|
Cash Taxes Paid |
2 674
|
3 520
|
3 574
|
3 032
|
2 955
|
3 100
|
3 549
|
4 396
|
4 367
|
3 918
|
5 459
|
5 348
|
3 832
|
4 931
|
5 089
|
|
Cash Interest Paid |
3 178
|
3 865
|
4 350
|
4 797
|
6 993
|
8 440
|
7 936
|
7 804
|
7 578
|
7 022
|
6 188
|
6 355
|
7 465
|
9 515
|
10 468
|
|
Change in Working Capital |
(7 877)
|
(1 066)
|
(15 914)
|
1 682
|
(15 227)
|
6 826
|
(14 778)
|
24 741
|
17 426
|
29 219
|
(14 013)
|
33 845
|
10 195
|
30 673
|
(20 303)
|
|
Cash from Operating Activities |
12 283
N/A
|
3 810
-69%
|
(5 370)
N/A
|
1 682
N/A
|
2 761
+64%
|
6 826
+147%
|
9 207
+35%
|
24 741
+169%
|
42 758
+73%
|
29 219
-32%
|
22 168
-24%
|
33 845
+53%
|
47 552
+40%
|
30 673
-35%
|
8 956
-71%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(6 471)
|
(6 596)
|
(6 442)
|
(4 851)
|
(5 007)
|
(6 651)
|
(7 899)
|
(7 784)
|
(7 557)
|
(8 450)
|
(9 857)
|
(11 691)
|
(14 296)
|
(14 580)
|
(14 776)
|
|
Other Items |
(15 872)
|
(15 248)
|
4 646
|
12 208
|
19 695
|
11 955
|
(2 669)
|
811
|
(5 475)
|
(836)
|
4 975
|
1 510
|
(554)
|
4 835
|
4 416
|
|
Cash from Investing Activities |
(22 343)
N/A
|
(21 844)
+2%
|
(1 796)
+92%
|
7 356
N/A
|
14 689
+100%
|
5 304
-64%
|
(10 568)
N/A
|
(6 972)
+34%
|
(13 032)
-87%
|
(9 286)
+29%
|
(4 882)
+47%
|
(10 181)
-109%
|
(14 850)
-46%
|
(9 744)
+34%
|
(10 360)
-6%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
(270)
|
(328)
|
(58)
|
0
|
0
|
2 031
|
1 932
|
(99)
|
0
|
0
|
(1 642)
|
0
|
0
|
(323)
|
(327)
|
|
Net Issuance of Debt |
6 157
|
(1 257)
|
(1 050)
|
14 369
|
5 630
|
(5 294)
|
(1 491)
|
(13 488)
|
(5 306)
|
(16 275)
|
(5 300)
|
(9 145)
|
(2 492)
|
(1 104)
|
(5 455)
|
|
Cash Paid for Dividends |
(518)
|
(518)
|
(570)
|
0
|
(636)
|
0
|
(707)
|
0
|
(776)
|
0
|
(850)
|
0
|
(836)
|
0
|
(444)
|
|
Other |
(53)
|
9 328
|
12 095
|
5 692
|
4 463
|
1 267
|
3 173
|
6 942
|
(15 193)
|
(12 776)
|
(16 395)
|
(11 753)
|
(11 715)
|
(15 325)
|
(16 404)
|
|
Cash from Financing Activities |
5 316
N/A
|
7 224
+36%
|
10 416
+44%
|
19 491
+87%
|
9 457
-51%
|
(2 632)
N/A
|
2 907
N/A
|
(7 352)
N/A
|
(21 275)
-189%
|
(29 827)
-40%
|
(24 187)
+19%
|
(23 390)
+3%
|
(15 043)
+36%
|
(17 588)
-17%
|
(22 630)
-29%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
73
|
(1 107)
|
(1 360)
|
914
|
985
|
771
|
1 029
|
(1 072)
|
(2 649)
|
(2 861)
|
(939)
|
3 543
|
5 415
|
2 446
|
|
Net Change in Cash |
(4 744)
N/A
|
(10 736)
-126%
|
2 143
N/A
|
27 170
+1 168%
|
27 821
+2%
|
10 483
-62%
|
2 316
-78%
|
11 446
+394%
|
7 379
-36%
|
(12 543)
N/A
|
(9 762)
+22%
|
(664)
+93%
|
21 202
N/A
|
8 756
-59%
|
(21 588)
N/A
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
5 812
N/A
|
(2 785)
N/A
|
(11 812)
-324%
|
(3 169)
+73%
|
(2 245)
+29%
|
175
N/A
|
1 308
+645%
|
16 957
+1 196%
|
35 201
+108%
|
20 769
-41%
|
12 311
-41%
|
22 154
+80%
|
33 256
+50%
|
16 093
-52%
|
(5 821)
N/A
|