IRICO Group New Energy Co Ltd
HKEX:438
Cash Flow Statement
Cash Flow Statement
IRICO Group New Energy Co 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
(580)
|
0
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
102
|
0
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
327
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Taxes Paid |
129
|
0
|
32
|
0
|
25
|
0
|
14
|
0
|
11
|
0
|
4
|
0
|
4
|
0
|
25
|
0
|
0
|
0
|
13
|
0
|
1
|
1
|
0
|
(0)
|
1
|
(22)
|
(23)
|
(3)
|
18
|
28
|
8
|
2
|
(8)
|
(79)
|
(106)
|
(36)
|
(34)
|
(20)
|
|
Cash Interest Paid |
63
|
0
|
69
|
0
|
62
|
0
|
67
|
0
|
75
|
0
|
78
|
0
|
106
|
0
|
256
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
191
|
0
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
623
|
1 087
|
204
|
615
|
425
|
595
|
(303)
|
(120)
|
940
|
539
|
224
|
307
|
305
|
32
|
327
|
197
|
(167)
|
(118)
|
262
|
221
|
26
|
(354)
|
260
|
187
|
(94)
|
(87)
|
(98)
|
117
|
(233)
|
(67)
|
428
|
358
|
399
|
(36)
|
(538)
|
(196)
|
(90)
|
(103)
|
|
Cash from Operating Activities |
623
N/A
|
525
-16%
|
204
-61%
|
615
+201%
|
425
-31%
|
595
+40%
|
(303)
N/A
|
(120)
+61%
|
940
N/A
|
539
-43%
|
224
-58%
|
307
+37%
|
305
-1%
|
32
-89%
|
327
+916%
|
197
-40%
|
(167)
N/A
|
(118)
+29%
|
122
N/A
|
221
+82%
|
(237)
N/A
|
(354)
-49%
|
109
N/A
|
187
+72%
|
100
-46%
|
(87)
N/A
|
(98)
-13%
|
117
N/A
|
(233)
N/A
|
(67)
+71%
|
428
N/A
|
358
-16%
|
399
+12%
|
(36)
N/A
|
(538)
-1 383%
|
(196)
+64%
|
(90)
+54%
|
(103)
-14%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(694)
|
(143)
|
(386)
|
(393)
|
(383)
|
(319)
|
(199)
|
(254)
|
(425)
|
(462)
|
(228)
|
(109)
|
(165)
|
(132)
|
(214)
|
(219)
|
(98)
|
(256)
|
(545)
|
(761)
|
|
Other Items |
(1 288)
|
(1 395)
|
(421)
|
(302)
|
(152)
|
(223)
|
276
|
396
|
(803)
|
(843)
|
(480)
|
(1 710)
|
(4 071)
|
(4 441)
|
(3 010)
|
(2 197)
|
(1 613)
|
(747)
|
1 203
|
529
|
536
|
1 108
|
655
|
51
|
(28)
|
(80)
|
(31)
|
(0)
|
119
|
133
|
(3)
|
13
|
286
|
389
|
296
|
93
|
37
|
130
|
|
Cash from Investing Activities |
(1 288)
N/A
|
(1 019)
+21%
|
(421)
+59%
|
(302)
+28%
|
(152)
+50%
|
(223)
-47%
|
276
N/A
|
396
+43%
|
(803)
N/A
|
(843)
-5%
|
(480)
+43%
|
(1 710)
-256%
|
(4 071)
-138%
|
(4 441)
-9%
|
(3 010)
+32%
|
(2 197)
+27%
|
(1 613)
+27%
|
(747)
+54%
|
509
N/A
|
385
-24%
|
149
-61%
|
715
+378%
|
271
-62%
|
(268)
N/A
|
(228)
+15%
|
(334)
-47%
|
(456)
-36%
|
(462)
-1%
|
(109)
+76%
|
24
N/A
|
(168)
N/A
|
(120)
+29%
|
72
N/A
|
169
+135%
|
198
+17%
|
(163)
N/A
|
(508)
-212%
|
(631)
-24%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(938)
|
0
|
(328)
|
(503)
|
(192)
|
446
|
376
|
431
|
492
|
363
|
361
|
38
|
(185)
|
372
|
255
|
273
|
587
|
851
|
929
|
842
|
|
Cash Paid for Dividends |
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
|
(41)
|
(82)
|
(95)
|
(86)
|
(77)
|
(97)
|
(97)
|
(75)
|
(52)
|
(56)
|
(66)
|
(79)
|
(100)
|
|
Other |
1 014
|
590
|
(292)
|
(354)
|
(412)
|
(332)
|
(62)
|
(260)
|
45
|
316
|
777
|
2 132
|
5 384
|
4 864
|
2 065
|
1 459
|
979
|
487
|
(150)
|
(984)
|
(149)
|
(298)
|
(191)
|
(197)
|
(74)
|
(116)
|
2
|
86
|
(38)
|
52
|
56
|
(256)
|
(403)
|
(369)
|
(173)
|
(252)
|
(256)
|
(10)
|
|
Cash from Financing Activities |
1 014
N/A
|
757
-25%
|
(292)
N/A
|
(354)
-21%
|
(412)
-16%
|
(332)
+19%
|
(62)
+81%
|
(260)
-323%
|
45
N/A
|
316
+601%
|
777
+146%
|
2 132
+174%
|
5 384
+153%
|
4 864
-10%
|
2 065
-58%
|
1 459
-29%
|
979
-33%
|
487
-50%
|
(1 088)
N/A
|
(984)
+10%
|
(478)
+51%
|
(801)
-68%
|
(384)
+52%
|
249
N/A
|
303
+22%
|
274
-9%
|
411
+50%
|
353
-14%
|
236
-33%
|
12
-95%
|
(226)
N/A
|
19
N/A
|
(223)
N/A
|
(148)
+33%
|
358
N/A
|
534
+49%
|
595
+12%
|
733
+23%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
3
|
3
|
0
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
1
|
0
|
0
|
(1)
|
(19)
|
(17)
|
(0)
|
0
|
0
|
0
|
|
Net Change in Cash |
349
N/A
|
262
-25%
|
(509)
N/A
|
(41)
+92%
|
(138)
-236%
|
40
N/A
|
(89)
N/A
|
16
N/A
|
182
+1 010%
|
12
-93%
|
521
+4 102%
|
730
+40%
|
1 621
+122%
|
458
-72%
|
(618)
N/A
|
(542)
+12%
|
(802)
-48%
|
(378)
+53%
|
(457)
-21%
|
(378)
+17%
|
(566)
-50%
|
(440)
+22%
|
(3)
+99%
|
168
N/A
|
176
+4%
|
(147)
N/A
|
(144)
+2%
|
7
N/A
|
(105)
N/A
|
(30)
+71%
|
35
N/A
|
256
+637%
|
230
-10%
|
(32)
N/A
|
18
N/A
|
175
+860%
|
(3)
N/A
|
(1)
+75%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
623
N/A
|
525
-16%
|
204
-61%
|
615
+201%
|
425
-31%
|
595
+40%
|
(303)
N/A
|
(120)
+61%
|
940
N/A
|
539
-43%
|
224
-58%
|
307
+37%
|
305
-1%
|
32
-89%
|
327
+916%
|
197
-40%
|
(167)
N/A
|
(118)
+29%
|
(573)
-387%
|
78
N/A
|
(623)
N/A
|
(747)
-20%
|
(275)
+63%
|
(132)
+52%
|
(99)
+25%
|
(341)
-245%
|
(523)
-53%
|
(345)
+34%
|
(461)
-33%
|
(176)
+62%
|
263
N/A
|
225
-14%
|
185
-18%
|
(256)
N/A
|
(636)
-149%
|
(451)
+29%
|
(635)
-41%
|
(864)
-36%
|