Capital Environment Holdings Ltd
HKEX:3989
Cash Flow Statement
Cash Flow Statement
Capital Environment Holdings Ltd
| 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 |
93
|
0
|
127
|
0
|
14
|
0
|
(862)
|
0
|
(681)
|
0
|
(288)
|
0
|
(120)
|
0
|
(34)
|
0
|
(57)
|
0
|
298
|
108
|
189
|
248
|
348
|
376
|
442
|
592
|
634
|
631
|
777
|
904
|
861
|
629
|
156
|
51
|
296
|
400
|
339
|
360
|
|
| Depreciation & Amortization |
11
|
0
|
15
|
0
|
28
|
0
|
20
|
0
|
16
|
0
|
4
|
0
|
3
|
0
|
3
|
0
|
28
|
0
|
241
|
121
|
266
|
279
|
275
|
284
|
281
|
320
|
373
|
399
|
454
|
407
|
512
|
465
|
219
|
261
|
295
|
301
|
265
|
259
|
|
| Stock-Based Compensation |
2
|
0
|
3
|
0
|
1
|
0
|
4
|
0
|
2
|
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
|
|
| Other Non-Cash Items |
34
|
0
|
29
|
0
|
77
|
0
|
781
|
0
|
569
|
0
|
214
|
0
|
64
|
0
|
(9)
|
0
|
32
|
0
|
(35)
|
17
|
58
|
67
|
42
|
30
|
83
|
90
|
118
|
177
|
294
|
272
|
280
|
332
|
489
|
366
|
220
|
130
|
104
|
166
|
|
| Cash Taxes Paid |
7
|
0
|
2
|
0
|
6
|
0
|
4
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
43
|
76
|
73
|
65
|
61
|
62
|
51
|
39
|
44
|
57
|
89
|
59
|
89
|
183
|
157
|
75
|
38
|
55
|
52
|
|
| Cash Interest Paid |
24
|
28
|
40
|
46
|
42
|
41
|
27
|
18
|
21
|
10
|
3
|
3
|
0
|
0
|
20
|
29
|
27
|
38
|
57
|
181
|
244
|
188
|
192
|
221
|
210
|
243
|
537
|
627
|
584
|
646
|
605
|
603
|
494
|
391
|
347
|
292
|
274
|
251
|
|
| Change in Working Capital |
(130)
|
(30)
|
(228)
|
(120)
|
(75)
|
71
|
(36)
|
(106)
|
(300)
|
(265)
|
48
|
(26)
|
(20)
|
(67)
|
(17)
|
(124)
|
96
|
(128)
|
(470)
|
36
|
(249)
|
(455)
|
(611)
|
(600)
|
(908)
|
(1 433)
|
(1 832)
|
(1 507)
|
(1 423)
|
(1 840)
|
(2 098)
|
(1 489)
|
(1 096)
|
(1 331)
|
(1 196)
|
(933)
|
(409)
|
(205)
|
|
| Cash from Operating Activities |
8
N/A
|
(30)
N/A
|
(57)
-93%
|
(120)
-109%
|
44
N/A
|
71
+61%
|
(98)
N/A
|
(106)
-8%
|
(396)
-273%
|
(265)
+33%
|
(22)
+92%
|
(26)
-20%
|
(73)
-179%
|
(67)
+9%
|
(57)
+15%
|
(124)
-118%
|
100
N/A
|
(128)
N/A
|
35
N/A
|
282
+715%
|
263
-7%
|
139
-47%
|
55
-61%
|
88
+62%
|
(101)
N/A
|
(430)
-324%
|
(707)
-65%
|
(298)
+58%
|
103
N/A
|
(189)
N/A
|
(445)
-136%
|
(63)
+86%
|
(232)
-268%
|
(654)
-182%
|
(385)
+41%
|
(102)
+74%
|
298
N/A
|
579
+95%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(94)
|
(63)
|
(114)
|
(141)
|
(83)
|
(48)
|
(40)
|
(79)
|
(126)
|
(82)
|
(36)
|
(45)
|
(17)
|
(61)
|
(209)
|
(226)
|
(577)
|
(458)
|
(291)
|
(402)
|
(481)
|
(509)
|
(747)
|
(1 034)
|
(1 216)
|
(1 237)
|
(1 138)
|
(1 547)
|
(2 046)
|
(1 923)
|
(1 379)
|
(1 106)
|
(1 020)
|
(670)
|
(290)
|
(234)
|
(242)
|
(337)
|
|
| Other Items |
(171)
|
(262)
|
(174)
|
(31)
|
152
|
195
|
326
|
238
|
105
|
67
|
26
|
(6)
|
(41)
|
(55)
|
(50)
|
(67)
|
(31)
|
23
|
(39)
|
(13)
|
(38)
|
(59)
|
43
|
46
|
(59)
|
(92)
|
95
|
145
|
68
|
188
|
52
|
(47)
|
8 621
|
8 562
|
53
|
90
|
27
|
(11)
|
|
| Cash from Investing Activities |
(265)
N/A
|
(325)
-23%
|
(287)
+12%
|
(173)
+40%
|
69
N/A
|
147
+112%
|
287
+95%
|
159
-45%
|
(22)
N/A
|
(15)
+32%
|
(10)
+34%
|
(51)
-414%
|
(58)
-14%
|
(116)
-100%
|
(259)
-123%
|
(293)
-13%
|
(608)
-107%
|
(435)
+29%
|
(330)
+24%
|
(415)
-26%
|
(518)
-25%
|
(567)
-10%
|
(704)
-24%
|
(988)
-40%
|
(1 275)
-29%
|
(1 330)
-4%
|
(1 043)
+22%
|
(1 402)
-34%
|
(1 978)
-41%
|
(1 735)
+12%
|
(1 327)
+23%
|
(1 152)
+13%
|
7 601
N/A
|
7 892
+4%
|
(237)
N/A
|
(144)
+39%
|
(215)
-49%
|
(347)
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
128
|
128
|
204
|
204
|
1
|
35
|
156
|
271
|
218
|
137
|
67
|
(1)
|
107
|
549
|
303
|
(136)
|
0
|
4 896
|
1 723
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 317
|
1 368
|
51
|
0
|
(1 575)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
165
|
291
|
280
|
120
|
(148)
|
(241)
|
(227)
|
(55)
|
149
|
(23)
|
(15)
|
39
|
197
|
375
|
277
|
223
|
445
|
454
|
(509)
|
(668)
|
144
|
327
|
1 141
|
1 965
|
3 077
|
2 538
|
1 436
|
3 098
|
2 344
|
602
|
1 347
|
1 935
|
(2 458)
|
(3 132)
|
359
|
102
|
158
|
(26)
|
|
| Cash Paid for Dividends |
(8)
|
(25)
|
(26)
|
(26)
|
(25)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(310)
|
0
|
(148)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
|
| Other |
(43)
|
(43)
|
(43)
|
(46)
|
(36)
|
(56)
|
(32)
|
(30)
|
(31)
|
(16)
|
(5)
|
(2)
|
(2)
|
(4)
|
(19)
|
(24)
|
(25)
|
(38)
|
(118)
|
(198)
|
(599)
|
(113)
|
(326)
|
(205)
|
(185)
|
(190)
|
(494)
|
(675)
|
(650)
|
(701)
|
(633)
|
(625)
|
(3 471)
|
(3 454)
|
(447)
|
(239)
|
(240)
|
(254)
|
|
| Cash from Financing Activities |
242
N/A
|
350
+45%
|
416
+19%
|
253
-39%
|
(208)
N/A
|
(269)
-29%
|
(103)
+62%
|
186
N/A
|
337
+82%
|
98
-71%
|
47
-52%
|
36
-24%
|
302
+742%
|
921
+205%
|
561
-39%
|
63
-89%
|
424
+578%
|
5 312
+1 153%
|
1 096
-79%
|
(4 349)
N/A
|
(456)
+90%
|
(32)
+93%
|
815
N/A
|
1 710
+110%
|
2 891
+69%
|
2 348
-19%
|
942
-60%
|
2 423
+157%
|
3 011
+24%
|
1 268
-58%
|
765
-40%
|
1 310
+71%
|
(7 504)
N/A
|
(8 162)
-9%
|
(220)
+97%
|
(268)
-22%
|
(82)
+69%
|
(280)
-242%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
3
|
7
|
7
|
13
|
19
|
5
|
(0)
|
5
|
3
|
(6)
|
2
|
10
|
(2)
|
(2)
|
2
|
(6)
|
(14)
|
2
|
(5)
|
(12)
|
26
|
23
|
(28)
|
(18)
|
(4)
|
(22)
|
(56)
|
(40)
|
86
|
75
|
(72)
|
(40)
|
(35)
|
(66)
|
(9)
|
(5)
|
(4)
|
(2)
|
|
| Net Change in Cash |
(12)
N/A
|
2
N/A
|
79
+4 042%
|
(27)
N/A
|
(76)
-179%
|
(46)
+40%
|
85
N/A
|
244
+187%
|
(77)
N/A
|
(189)
-144%
|
17
N/A
|
(31)
N/A
|
170
N/A
|
736
+334%
|
248
-66%
|
(361)
N/A
|
(99)
+73%
|
4 751
N/A
|
795
-83%
|
(4 495)
N/A
|
(685)
+85%
|
(437)
+36%
|
137
N/A
|
792
+479%
|
1 511
+91%
|
567
-62%
|
(863)
N/A
|
683
N/A
|
1 222
+79%
|
(580)
N/A
|
(1 079)
-86%
|
55
N/A
|
(170)
N/A
|
(990)
-482%
|
(851)
+14%
|
(519)
+39%
|
(3)
+100%
|
(50)
-1 906%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(87)
N/A
|
(93)
-7%
|
(171)
-84%
|
(261)
-53%
|
(39)
+85%
|
23
N/A
|
(138)
N/A
|
(185)
-35%
|
(522)
-181%
|
(347)
+33%
|
(58)
+83%
|
(72)
-24%
|
(90)
-26%
|
(128)
-43%
|
(266)
-108%
|
(350)
-32%
|
(478)
-37%
|
(586)
-23%
|
(257)
+56%
|
(121)
+53%
|
(218)
-80%
|
(370)
-70%
|
(693)
-87%
|
(946)
-37%
|
(1 317)
-39%
|
(1 667)
-27%
|
(1 844)
-11%
|
(1 845)
0%
|
(1 943)
-5%
|
(2 112)
-9%
|
(1 824)
+14%
|
(1 169)
+36%
|
(1 252)
-7%
|
(1 324)
-6%
|
(675)
+49%
|
(336)
+50%
|
56
N/A
|
242
+336%
|
|