Lai Sun Development Co Ltd
HKEX:488
Cash Flow Statement
Cash Flow Statement
Lai Sun Development Co Ltd
Jul-2003 | Jan-2004 | Jul-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 602
|
0
|
2 128
|
0
|
1 237
|
0
|
2 204
|
0
|
4 421
|
0
|
4 892
|
0
|
(4 103)
|
0
|
(2 401)
|
0
|
(2 061)
|
0
|
(3 494)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
49
|
0
|
62
|
0
|
77
|
0
|
84
|
0
|
500
|
0
|
1 132
|
0
|
1 111
|
0
|
909
|
0
|
824
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(982)
|
0
|
(1 645)
|
0
|
(706)
|
0
|
(1 809)
|
0
|
(4 082)
|
0
|
(4 487)
|
0
|
3 637
|
0
|
1 664
|
0
|
1 854
|
0
|
3 237
|
|
Cash Taxes Paid |
31
|
0
|
22
|
0
|
12
|
0
|
5
|
0
|
12
|
0
|
33
|
0
|
8
|
0
|
22
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
32
|
0
|
88
|
0
|
76
|
0
|
69
|
0
|
255
|
0
|
167
|
0
|
329
|
0
|
539
|
0
|
458
|
|
Cash Interest Paid |
295
|
0
|
147
|
0
|
110
|
0
|
145
|
0
|
143
|
0
|
107
|
0
|
55
|
0
|
30
|
0
|
43
|
0
|
0
|
0
|
0
|
0
|
221
|
0
|
248
|
0
|
266
|
0
|
274
|
0
|
318
|
0
|
836
|
144
|
1 093
|
198
|
1 061
|
292
|
1 285
|
237
|
1 707
|
|
Change in Working Capital |
(36)
|
55
|
94
|
172
|
142
|
143
|
179
|
197
|
191
|
188
|
202
|
182
|
168
|
179
|
197
|
448
|
558
|
351
|
93
|
23
|
46
|
583
|
(209)
|
41
|
(134)
|
(123)
|
(616)
|
262
|
(86)
|
761
|
306
|
(496)
|
(2 623)
|
(1 322)
|
(960)
|
659
|
798
|
(1 742)
|
(5 041)
|
(2 895)
|
(947)
|
|
Cash from Operating Activities |
(36)
N/A
|
55
N/A
|
94
+70%
|
172
+84%
|
142
-17%
|
143
+0%
|
179
+26%
|
197
+10%
|
191
-3%
|
188
-2%
|
202
+8%
|
182
-10%
|
168
-8%
|
179
+7%
|
197
+10%
|
448
+128%
|
558
+25%
|
351
-37%
|
93
-73%
|
23
-76%
|
46
+104%
|
583
+1 163%
|
446
-24%
|
41
-91%
|
397
+868%
|
(123)
N/A
|
(22)
+82%
|
262
N/A
|
385
+47%
|
761
+98%
|
729
-4%
|
(496)
N/A
|
(1 717)
-246%
|
(1 322)
+23%
|
(294)
+78%
|
659
N/A
|
1 170
+77%
|
(1 742)
N/A
|
(4 339)
-149%
|
(2 895)
+33%
|
(380)
+87%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(1 518)
|
(1 622)
|
(315)
|
(541)
|
(697)
|
(1 018)
|
(1 339)
|
(1 194)
|
(1 493)
|
(1 634)
|
(959)
|
(644)
|
(484)
|
(459)
|
(461)
|
(269)
|
(184)
|
(190)
|
|
Other Items |
(298)
|
1 504
|
1 551
|
376
|
206
|
332
|
246
|
(199)
|
157
|
882
|
319
|
(426)
|
(655)
|
(967)
|
(628)
|
(120)
|
(363)
|
(892)
|
(432)
|
(1 371)
|
(1 479)
|
(322)
|
(1 422)
|
(2 029)
|
(918)
|
(272)
|
(338)
|
356
|
(400)
|
(995)
|
(382)
|
1 682
|
3 077
|
121
|
(1 165)
|
(1 119)
|
(1 533)
|
(1 275)
|
(770)
|
922
|
750
|
|
Cash from Investing Activities |
(298)
N/A
|
1 504
N/A
|
1 551
+3%
|
376
-76%
|
206
-45%
|
332
+61%
|
246
-26%
|
(199)
N/A
|
157
N/A
|
882
+460%
|
319
-64%
|
(426)
N/A
|
(655)
-54%
|
(967)
-48%
|
(628)
+35%
|
(120)
+81%
|
(363)
-203%
|
(892)
-146%
|
(432)
+52%
|
(1 371)
-218%
|
(1 479)
-8%
|
(322)
+78%
|
(1 487)
-361%
|
(3 547)
-139%
|
(2 540)
+28%
|
(587)
+77%
|
(879)
-50%
|
(341)
+61%
|
(1 418)
-316%
|
(2 334)
-65%
|
(1 576)
+32%
|
189
N/A
|
1 443
+662%
|
(838)
N/A
|
(1 809)
-116%
|
(1 603)
+11%
|
(1 992)
-24%
|
(1 736)
+13%
|
(1 039)
+40%
|
738
N/A
|
559
-24%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
378
|
913
|
534
|
3
|
0
|
0
|
281
|
281
|
1
|
6
|
883
|
915
|
1 367
|
1 377
|
777
|
777
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(422)
|
1 780
|
1 659
|
943
|
1 430
|
628
|
1 467
|
1 127
|
2 311
|
2 295
|
(68)
|
1 177
|
2 882
|
2 277
|
2 277
|
(552)
|
(1 191)
|
5 475
|
4 205
|
|
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
|
(45)
|
(45)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
0
|
(60)
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
207
|
(1 267)
|
(1 225)
|
(468)
|
(432)
|
(560)
|
(470)
|
232
|
215
|
(264)
|
(232)
|
286
|
251
|
287
|
537
|
(73)
|
(318)
|
487
|
902
|
3 585
|
2 993
|
(396)
|
10
|
(387)
|
(70)
|
(106)
|
(99)
|
(47)
|
(82)
|
(80)
|
(121)
|
(123)
|
(77)
|
(99)
|
(232)
|
(342)
|
1 641
|
3 967
|
2 048
|
(6 113)
|
(6 435)
|
|
Cash from Financing Activities |
207
N/A
|
(1 267)
N/A
|
(1 225)
+3%
|
(468)
+62%
|
(432)
+8%
|
(560)
-29%
|
(470)
+16%
|
232
N/A
|
215
-7%
|
(264)
N/A
|
(232)
+12%
|
286
N/A
|
251
-12%
|
287
+14%
|
537
+87%
|
(73)
N/A
|
(318)
-336%
|
487
N/A
|
902
+85%
|
3 585
+298%
|
2 993
-17%
|
(396)
N/A
|
(412)
-4%
|
1 349
N/A
|
1 545
+15%
|
1 167
-24%
|
2 195
+88%
|
1 068
-51%
|
1 340
+25%
|
1 000
-25%
|
2 142
+114%
|
2 452
+14%
|
75
-97%
|
1 018
+1 259%
|
2 630
+158%
|
2 819
+7%
|
4 833
+71%
|
4 781
-1%
|
2 233
-53%
|
139
-94%
|
(1 454)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(1)
|
3
|
(1)
|
(1)
|
1
|
(1)
|
(5)
|
(10)
|
(8)
|
(7)
|
2
|
30
|
(1)
|
40
|
(76)
|
(229)
|
(45)
|
162
|
110
|
(1)
|
(83)
|
(80)
|
(103)
|
|
Net Change in Cash |
(128)
N/A
|
292
N/A
|
420
+44%
|
80
-81%
|
(84)
N/A
|
(85)
-2%
|
(45)
+47%
|
230
N/A
|
564
+145%
|
807
+43%
|
290
-64%
|
43
-85%
|
(236)
N/A
|
(501)
-112%
|
106
N/A
|
256
+142%
|
(122)
N/A
|
(57)
+54%
|
562
N/A
|
2 240
+298%
|
1 559
-30%
|
(136)
N/A
|
(1 452)
-965%
|
(2 158)
-49%
|
(603)
+72%
|
447
N/A
|
1 287
+188%
|
982
-24%
|
309
-68%
|
(543)
N/A
|
1 294
N/A
|
2 185
+69%
|
(276)
N/A
|
(1 371)
-397%
|
482
N/A
|
2 037
+323%
|
4 120
+102%
|
1 301
-68%
|
(3 228)
N/A
|
(2 098)
+35%
|
(1 377)
+34%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(36)
N/A
|
55
N/A
|
94
+70%
|
172
+84%
|
142
-17%
|
143
+0%
|
179
+26%
|
197
+10%
|
191
-3%
|
188
-2%
|
202
+8%
|
182
-10%
|
168
-8%
|
179
+7%
|
197
+10%
|
448
+128%
|
558
+25%
|
351
-37%
|
93
-73%
|
23
-76%
|
46
+104%
|
583
+1 163%
|
381
-35%
|
(1 477)
N/A
|
(1 225)
+17%
|
(438)
+64%
|
(563)
-28%
|
(436)
+23%
|
(632)
-45%
|
(578)
+9%
|
(465)
+20%
|
(1 989)
-328%
|
(3 351)
-68%
|
(2 280)
+32%
|
(938)
+59%
|
175
N/A
|
711
+305%
|
(2 203)
N/A
|
(4 608)
-109%
|
(3 079)
+33%
|
(570)
+81%
|