Top Spring International Holdings Ltd
HKEX:3688
Cash Flow Statement
Cash Flow Statement
Top Spring International Holdings Ltd
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 |
2 036
|
0
|
2 297
|
0
|
754
|
0
|
6 202
|
0
|
410
|
0
|
(444)
|
0
|
(347)
|
0
|
188
|
0
|
(73)
|
0
|
|
Depreciation & Amortization |
48
|
0
|
56
|
0
|
46
|
0
|
38
|
0
|
13
|
0
|
38
|
0
|
39
|
0
|
35
|
0
|
25
|
0
|
|
Other Non-Cash Items |
101
|
0
|
78
|
0
|
(660)
|
0
|
(6 679)
|
0
|
(367)
|
0
|
446
|
0
|
276
|
0
|
(246)
|
0
|
309
|
0
|
|
Cash Taxes Paid |
1 306
|
1 418
|
1 122
|
1 152
|
1 913
|
1 852
|
1 406
|
1 195
|
794
|
1 074
|
616
|
427
|
431
|
67
|
82
|
94
|
62
|
76
|
|
Cash Interest Paid |
1 295
|
524
|
958
|
888
|
760
|
745
|
724
|
569
|
474
|
560
|
829
|
780
|
631
|
558
|
591
|
586
|
519
|
391
|
|
Change in Working Capital |
803
|
2 051
|
(2 427)
|
(257)
|
(2 444)
|
(2 716)
|
(5 074)
|
(6 624)
|
(3 269)
|
(2 123)
|
(1 284)
|
(975)
|
(452)
|
784
|
245
|
(525)
|
(16)
|
442
|
|
Cash from Operating Activities |
2 988
N/A
|
2 051
-31%
|
4
-100%
|
(257)
N/A
|
(2 303)
-797%
|
(2 716)
-18%
|
(5 512)
-103%
|
(6 624)
-20%
|
(3 213)
+51%
|
(2 123)
+34%
|
(1 245)
+41%
|
(975)
+22%
|
(483)
+50%
|
784
N/A
|
222
-72%
|
(525)
N/A
|
244
N/A
|
442
+81%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(57)
|
0
|
(53)
|
0
|
(138)
|
0
|
(184)
|
0
|
(15)
|
0
|
(7)
|
0
|
(10)
|
0
|
(9)
|
0
|
(4)
|
0
|
|
Other Items |
(640)
|
25
|
1 587
|
2 927
|
4 034
|
2 263
|
905
|
2 713
|
4 588
|
1 850
|
116
|
782
|
38
|
358
|
313
|
39
|
1 275
|
1 224
|
|
Cash from Investing Activities |
(697)
N/A
|
25
N/A
|
1 534
+6 110%
|
2 927
+91%
|
3 896
+33%
|
2 263
-42%
|
721
-68%
|
2 713
+276%
|
4 574
+69%
|
1 850
-60%
|
109
-94%
|
782
+614%
|
28
-96%
|
349
+1 141%
|
304
-13%
|
29
-90%
|
1 271
+4 221%
|
1 220
-4%
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
5
|
0
|
21
|
0
|
5
|
0
|
70
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(888)
|
(2 670)
|
(4 091)
|
138
|
483
|
2 571
|
5 707
|
911
|
988
|
1 654
|
(1 137)
|
1 392
|
823
|
(368)
|
(753)
|
(352)
|
(2 085)
|
(1 539)
|
|
Cash Paid for Dividends |
(310)
|
(156)
|
(156)
|
(313)
|
(313)
|
(313)
|
(313)
|
(398)
|
(398)
|
(92)
|
(92)
|
(31)
|
(31)
|
(61)
|
(107)
|
(61)
|
(15)
|
(15)
|
|
Other |
(209)
|
258
|
297
|
(2 127)
|
(1 616)
|
(1 445)
|
(50)
|
1 260
|
(874)
|
(1 840)
|
(962)
|
(2 200)
|
(906)
|
(229)
|
(273)
|
(119)
|
110
|
(134)
|
|
Cash from Financing Activities |
(1 401)
N/A
|
(2 994)
-114%
|
(3 929)
-31%
|
(2 301)
+41%
|
(1 441)
+37%
|
813
N/A
|
5 414
+566%
|
1 774
-67%
|
(279)
N/A
|
(277)
+1%
|
(2 190)
-691%
|
(838)
+62%
|
(114)
+86%
|
(659)
-479%
|
(1 134)
-72%
|
(532)
+53%
|
(1 990)
-274%
|
(1 688)
+15%
|
|
Change in Cash | |||||||||||||||||||
Effect of Foreign Exchange Rates |
(120)
|
(1)
|
(195)
|
(262)
|
(228)
|
(25)
|
263
|
139
|
(192)
|
(156)
|
(49)
|
(113)
|
107
|
151
|
32
|
15
|
(22)
|
(43)
|
|
Net Change in Cash |
768
N/A
|
(919)
N/A
|
(2 585)
-181%
|
108
N/A
|
(77)
N/A
|
335
N/A
|
887
+165%
|
(1 998)
N/A
|
889
N/A
|
(706)
N/A
|
(3 374)
-378%
|
(1 145)
+66%
|
(462)
+60%
|
625
N/A
|
(576)
N/A
|
(1 012)
-76%
|
(497)
+51%
|
(68)
+86%
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
2 931
N/A
|
2 051
-30%
|
(48)
N/A
|
(257)
-433%
|
(2 441)
-851%
|
(2 716)
-11%
|
(5 696)
-110%
|
(6 624)
-16%
|
(3 228)
+51%
|
(2 123)
+34%
|
(1 251)
+41%
|
(975)
+22%
|
(493)
+49%
|
784
N/A
|
213
-73%
|
(525)
N/A
|
240
N/A
|
442
+84%
|