Tongguan Gold Group Ltd
HKEX:340
Cash Flow Statement
Cash Flow Statement
Tongguan Gold Group Ltd
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(86)
|
0
|
(56)
|
0
|
(8)
|
0
|
252
|
0
|
(5 375)
|
(7)
|
(408)
|
(903)
|
(1 747)
|
(1 305)
|
157
|
0
|
(122)
|
0
|
(351)
|
0
|
(50)
|
0
|
(86)
|
0
|
(23)
|
0
|
(74)
|
0
|
(59)
|
0
|
(25)
|
0
|
(4)
|
0
|
178
|
0
|
70
|
0
|
75
|
0
|
307
|
0
|
|
| Depreciation & Amortization |
13
|
0
|
2
|
0
|
1
|
0
|
98
|
0
|
157
|
10
|
23
|
20
|
8
|
13
|
20
|
0
|
17
|
0
|
17
|
0
|
14
|
0
|
5
|
0
|
1
|
0
|
28
|
0
|
29
|
0
|
57
|
0
|
58
|
0
|
85
|
0
|
46
|
0
|
64
|
0
|
114
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
0
|
0
|
143
|
0
|
48
|
0
|
25
|
9
|
13
|
0
|
30
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
57
|
0
|
40
|
0
|
(9)
|
0
|
(149)
|
0
|
5 380
|
(18)
|
362
|
849
|
1 785
|
1 346
|
(183)
|
0
|
84
|
0
|
266
|
0
|
(1)
|
0
|
45
|
0
|
(5)
|
0
|
52
|
0
|
(3)
|
0
|
(17)
|
0
|
14
|
0
|
(0)
|
0
|
10
|
0
|
22
|
0
|
39
|
0
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
0
|
1
|
0
|
55
|
0
|
189
|
260
|
55
|
(14)
|
5
|
8
|
4
|
0
|
4
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
21
|
0
|
13
|
0
|
49
|
0
|
|
| Cash Interest Paid |
2
|
2
|
2
|
0
|
3
|
0
|
9
|
17
|
18
|
15
|
19
|
9
|
10
|
10
|
15
|
0
|
13
|
7
|
15
|
16
|
16
|
13
|
8
|
5
|
5
|
4
|
5
|
5
|
12
|
9
|
14
|
22
|
18
|
23
|
20
|
10
|
4
|
3
|
13
|
21
|
21
|
24
|
|
| Change in Working Capital |
44
|
34
|
(8)
|
(37)
|
(4)
|
(37)
|
178
|
311
|
26
|
180
|
70
|
135
|
(3)
|
(117)
|
(80)
|
(28)
|
(21)
|
11
|
(4)
|
(37)
|
15
|
(49)
|
24
|
2
|
20
|
(17)
|
(5)
|
(96)
|
32
|
122
|
5
|
51
|
55
|
139
|
(46)
|
154
|
8
|
100
|
(196)
|
249
|
48
|
805
|
|
| Cash from Operating Activities |
28
N/A
|
34
+21%
|
(22)
N/A
|
(37)
-65%
|
(20)
+46%
|
(37)
-87%
|
379
N/A
|
311
-18%
|
188
-40%
|
166
-12%
|
47
-71%
|
101
+112%
|
44
-57%
|
(63)
N/A
|
(86)
-36%
|
(38)
+56%
|
(42)
-9%
|
11
N/A
|
(72)
N/A
|
(37)
+48%
|
(22)
+41%
|
(49)
-123%
|
(12)
+76%
|
2
N/A
|
(7)
N/A
|
(17)
-136%
|
1
N/A
|
(96)
N/A
|
(1)
+99%
|
122
N/A
|
20
-84%
|
51
+156%
|
122
+140%
|
139
+14%
|
217
+56%
|
154
-29%
|
134
-13%
|
100
-25%
|
(36)
N/A
|
249
N/A
|
508
+104%
|
805
+58%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(0)
|
0
|
(2)
|
0
|
(135)
|
(30)
|
(112)
|
(100)
|
(43)
|
(39)
|
(43)
|
(45)
|
(39)
|
0
|
(45)
|
(26)
|
(45)
|
(23)
|
(30)
|
(32)
|
(8)
|
(7)
|
(13)
|
(29)
|
(63)
|
(128)
|
(182)
|
(148)
|
(107)
|
(108)
|
(127)
|
(114)
|
(101)
|
(99)
|
(102)
|
(82)
|
(62)
|
(83)
|
(135)
|
(225)
|
|
| Other Items |
(62)
|
(82)
|
51
|
65
|
(211)
|
(2 084)
|
(1 739)
|
(18)
|
(166)
|
(449)
|
(390)
|
(12)
|
(88)
|
16
|
71
|
(23)
|
28
|
10
|
72
|
55
|
137
|
43
|
(131)
|
(239)
|
(272)
|
5
|
44
|
3
|
48
|
7
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
63
|
80
|
(117)
|
(145)
|
|
| Cash from Investing Activities |
(63)
N/A
|
(82)
-31%
|
51
N/A
|
66
+29%
|
(213)
N/A
|
(2 084)
-880%
|
(1 873)
+10%
|
(49)
+97%
|
(279)
-473%
|
(549)
-97%
|
(433)
+21%
|
(51)
+88%
|
(131)
-158%
|
(30)
+77%
|
31
N/A
|
(45)
N/A
|
(17)
+63%
|
(17)
+1%
|
27
N/A
|
32
+17%
|
107
+238%
|
10
-90%
|
(138)
N/A
|
(246)
-78%
|
(285)
-16%
|
(24)
+92%
|
(19)
+18%
|
(125)
-544%
|
(134)
-7%
|
(140)
-5%
|
(106)
+25%
|
(106)
-1%
|
(126)
-18%
|
(113)
+10%
|
(102)
+10%
|
(99)
+2%
|
(101)
-1%
|
(81)
+19%
|
0
N/A
|
(4)
N/A
|
(252)
-6 811%
|
(370)
-47%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
464
|
0
|
2 455
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
396
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
(4)
|
(4)
|
0
|
(34)
|
0
|
(59)
|
(11)
|
(55)
|
(123)
|
(64)
|
(146)
|
(49)
|
(10)
|
(80)
|
0
|
35
|
78
|
38
|
(18)
|
21
|
(0)
|
(0)
|
(2)
|
(5)
|
(6)
|
55
|
169
|
59
|
(22)
|
69
|
91
|
60
|
(53)
|
(71)
|
23
|
(3)
|
(36)
|
88
|
64
|
(23)
|
31
|
|
| Other |
(2)
|
(2)
|
(2)
|
(5)
|
167
|
2 963
|
(100)
|
(95)
|
(104)
|
1
|
(20)
|
(10)
|
(10)
|
(91)
|
(99)
|
28
|
(13)
|
(28)
|
(15)
|
(16)
|
(16)
|
(13)
|
(8)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(12)
|
(9)
|
(14)
|
(22)
|
(18)
|
(23)
|
(20)
|
(10)
|
(40)
|
(39)
|
(37)
|
(188)
|
(218)
|
107
|
|
| Cash from Financing Activities |
(7)
N/A
|
(6)
+7%
|
(6)
N/A
|
(3)
+55%
|
597
N/A
|
2 963
+396%
|
2 296
-22%
|
(107)
N/A
|
(159)
-49%
|
(122)
+23%
|
(84)
+31%
|
(156)
-86%
|
(59)
+62%
|
(100)
-71%
|
(179)
-78%
|
(85)
+53%
|
22
N/A
|
50
+127%
|
23
-53%
|
(34)
N/A
|
5
N/A
|
(13)
N/A
|
388
N/A
|
389
+0%
|
(10)
N/A
|
(10)
-7%
|
51
N/A
|
164
+222%
|
47
-71%
|
(32)
N/A
|
55
N/A
|
68
+24%
|
42
-38%
|
(76)
N/A
|
(91)
-20%
|
13
N/A
|
(43)
N/A
|
(75)
-75%
|
51
N/A
|
(124)
N/A
|
(241)
-94%
|
139
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
4
|
(4)
|
9
|
3
|
(13)
|
0
|
0
|
7
|
8
|
(6)
|
(9)
|
1
|
(6)
|
23
|
27
|
5
|
16
|
(4)
|
(12)
|
(1)
|
1
|
2
|
4
|
17
|
19
|
11
|
5
|
2
|
7
|
3
|
(5)
|
(5)
|
0
|
(1)
|
(0)
|
(1)
|
11
|
|
| Net Change in Cash |
(41)
N/A
|
(55)
-32%
|
22
N/A
|
26
+17%
|
365
+1 295%
|
845
+131%
|
799
-6%
|
164
-79%
|
(247)
N/A
|
(518)
-110%
|
(469)
+9%
|
(106)
+77%
|
(139)
-31%
|
(185)
-33%
|
(239)
-29%
|
(176)
+26%
|
(36)
+80%
|
38
N/A
|
1
-96%
|
(13)
N/A
|
96
N/A
|
(36)
N/A
|
233
N/A
|
133
-43%
|
(303)
N/A
|
(50)
+84%
|
35
N/A
|
(54)
N/A
|
(70)
-30%
|
(31)
+55%
|
(19)
+39%
|
18
N/A
|
40
+121%
|
(43)
N/A
|
27
N/A
|
62
+126%
|
(15)
N/A
|
(56)
-287%
|
15
N/A
|
121
+720%
|
14
-88%
|
585
+3 953%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
27
N/A
|
33
+24%
|
(23)
N/A
|
(37)
-62%
|
(22)
+41%
|
(37)
-72%
|
245
N/A
|
280
+15%
|
76
-73%
|
66
-13%
|
4
-94%
|
62
+1 440%
|
1
-99%
|
(108)
N/A
|
(125)
-16%
|
(38)
+70%
|
(87)
-127%
|
(15)
+83%
|
(117)
-680%
|
(61)
+48%
|
(52)
+15%
|
(81)
-56%
|
(20)
+76%
|
(6)
+71%
|
(20)
-254%
|
(46)
-130%
|
(62)
-33%
|
(224)
-262%
|
(183)
+18%
|
(26)
+86%
|
(87)
-236%
|
(57)
+35%
|
(5)
+92%
|
25
N/A
|
116
+361%
|
55
-53%
|
32
-42%
|
17
-45%
|
(98)
N/A
|
166
N/A
|
373
+125%
|
580
+55%
|
|