Kingdom Holdings Ltd
HKEX:528
Cash Flow Statement
Cash Flow Statement
Kingdom 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Income |
96
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
0
|
56
|
150
|
177
|
164
|
135
|
93
|
45
|
(3)
|
15
|
132
|
234
|
217
|
102
|
(28)
|
(21)
|
123
|
222
|
235
|
206
|
221
|
|
Depreciation & Amortization |
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
26
|
58
|
63
|
61
|
61
|
61
|
60
|
61
|
68
|
72
|
71
|
71
|
71
|
79
|
84
|
94
|
107
|
110
|
109
|
107
|
|
Other Non-Cash Items |
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
10
|
8
|
(2)
|
20
|
29
|
13
|
11
|
21
|
17
|
29
|
50
|
57
|
43
|
6
|
16
|
36
|
44
|
70
|
48
|
55
|
|
Cash Taxes Paid |
(2)
|
0
|
5
|
9
|
6
|
3
|
(1)
|
0
|
6
|
0
|
34
|
0
|
0
|
13
|
0
|
15
|
35
|
43
|
45
|
40
|
24
|
19
|
14
|
3
|
3
|
35
|
52
|
39
|
22
|
2
|
2
|
13
|
43
|
61
|
66
|
|
Cash Interest Paid |
17
|
0
|
14
|
26
|
30
|
28
|
20
|
0
|
16
|
0
|
0
|
0
|
0
|
7
|
0
|
6
|
15
|
16
|
15
|
15
|
18
|
23
|
25
|
24
|
26
|
28
|
35
|
44
|
47
|
48
|
43
|
41
|
39
|
34
|
38
|
|
Change in Working Capital |
(89)
|
(88)
|
(115)
|
(91)
|
(106)
|
(27)
|
151
|
218
|
190
|
171
|
149
|
82
|
53
|
81
|
274
|
117
|
(83)
|
(71)
|
(183)
|
(88)
|
(170)
|
(214)
|
54
|
106
|
44
|
(89)
|
(293)
|
(421)
|
(102)
|
170
|
106
|
32
|
36
|
(370)
|
(312)
|
|
Cash from Operating Activities |
50
N/A
|
(11)
N/A
|
(115)
-955%
|
(91)
+21%
|
(106)
-16%
|
(27)
+74%
|
151
N/A
|
218
+44%
|
190
-13%
|
171
-10%
|
149
-13%
|
82
-45%
|
53
-35%
|
178
+235%
|
274
+54%
|
112
-59%
|
132
+19%
|
168
+27%
|
63
-63%
|
136
+118%
|
(4)
N/A
|
(98)
-2 502%
|
134
N/A
|
207
+55%
|
277
+34%
|
267
-4%
|
52
-80%
|
(206)
N/A
|
(45)
+78%
|
249
N/A
|
359
+44%
|
406
+13%
|
450
+11%
|
(7)
N/A
|
70
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(57)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
(55)
|
(110)
|
(102)
|
(71)
|
(106)
|
(163)
|
(179)
|
(158)
|
(117)
|
(167)
|
(256)
|
(359)
|
(237)
|
(97)
|
(102)
|
(136)
|
(124)
|
(52)
|
(98)
|
(91)
|
|
Other Items |
(6)
|
(23)
|
(94)
|
(156)
|
(74)
|
(67)
|
(26)
|
40
|
(40)
|
(28)
|
(29)
|
(71)
|
(57)
|
(46)
|
(214)
|
(168)
|
4
|
9
|
7
|
(33)
|
8
|
36
|
5
|
2
|
14
|
21
|
8
|
1
|
62
|
59
|
19
|
22
|
28
|
30
|
(6)
|
|
Cash from Investing Activities |
(64)
N/A
|
(46)
+28%
|
(94)
-105%
|
(156)
-66%
|
(74)
+53%
|
(67)
+9%
|
(26)
+62%
|
40
N/A
|
(40)
N/A
|
(28)
+31%
|
(29)
-3%
|
(71)
-149%
|
(57)
+20%
|
(81)
-43%
|
(214)
-163%
|
(187)
+12%
|
(105)
+44%
|
(94)
+11%
|
(63)
+32%
|
(139)
-119%
|
(155)
-12%
|
(143)
+8%
|
(153)
-7%
|
(115)
+25%
|
(153)
-33%
|
(235)
-54%
|
(351)
-49%
|
(236)
+33%
|
(35)
+85%
|
(43)
-21%
|
(117)
-173%
|
(101)
+13%
|
(25)
+76%
|
(68)
-177%
|
(97)
-43%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
274
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
48
|
42
|
(7)
|
87
|
246
|
264
|
132
|
(37)
|
(59)
|
(36)
|
70
|
329
|
446
|
112
|
(195)
|
(131)
|
(58)
|
(134)
|
(35)
|
116
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
(23)
|
(37)
|
(14)
|
(37)
|
(37)
|
(43)
|
(43)
|
(28)
|
0
|
(11)
|
0
|
(32)
|
0
|
(38)
|
0
|
0
|
0
|
(32)
|
0
|
(52)
|
|
Other |
0
|
(40)
|
39
|
148
|
120
|
38
|
(127)
|
(134)
|
(22)
|
(105)
|
(180)
|
(65)
|
4
|
(14)
|
(22)
|
(22)
|
(15)
|
(16)
|
(27)
|
(1)
|
(19)
|
(30)
|
(3)
|
(66)
|
(9)
|
(5)
|
(95)
|
(39)
|
27
|
1
|
(20)
|
(20)
|
(38)
|
(33)
|
(50)
|
|
Cash from Financing Activities |
283
N/A
|
229
-19%
|
39
-83%
|
148
+283%
|
120
-19%
|
38
-69%
|
(127)
N/A
|
(134)
-5%
|
(22)
+84%
|
(105)
-383%
|
(180)
-71%
|
(65)
+64%
|
4
N/A
|
(27)
N/A
|
(22)
+17%
|
15
N/A
|
(10)
N/A
|
(39)
-294%
|
21
N/A
|
207
+879%
|
202
-3%
|
43
-79%
|
(87)
N/A
|
(157)
-80%
|
(56)
+65%
|
55
N/A
|
202
+269%
|
375
+86%
|
100
-73%
|
(233)
N/A
|
(150)
+35%
|
(77)
+48%
|
(204)
-164%
|
(100)
+51%
|
14
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(10)
|
(11)
|
(3)
|
(2)
|
0
|
|
Net Change in Cash |
270
N/A
|
171
-37%
|
(172)
N/A
|
(100)
+42%
|
(61)
+39%
|
(57)
+7%
|
(2)
+96%
|
125
N/A
|
128
+3%
|
38
-70%
|
(60)
N/A
|
(55)
+9%
|
0
N/A
|
70
+69 500%
|
38
-45%
|
(60)
N/A
|
15
N/A
|
34
+118%
|
20
-41%
|
204
+920%
|
42
-79%
|
(197)
N/A
|
(106)
+46%
|
(66)
+38%
|
68
N/A
|
86
+27%
|
(97)
N/A
|
(66)
+32%
|
20
N/A
|
(27)
N/A
|
82
N/A
|
216
+163%
|
218
+1%
|
(177)
N/A
|
(13)
+93%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(7)
N/A
|
(11)
-49%
|
(115)
-955%
|
(91)
+21%
|
(106)
-16%
|
(27)
+74%
|
151
N/A
|
218
+44%
|
190
-13%
|
171
-10%
|
149
-13%
|
82
-45%
|
53
-35%
|
142
+168%
|
274
+93%
|
57
-79%
|
22
-61%
|
66
+194%
|
(8)
N/A
|
30
N/A
|
(167)
N/A
|
(277)
-66%
|
(24)
+91%
|
89
N/A
|
109
+23%
|
10
-90%
|
(307)
N/A
|
(443)
-44%
|
(142)
+68%
|
147
N/A
|
223
+52%
|
282
+26%
|
398
+41%
|
(105)
N/A
|
(21)
+80%
|