Pacific Online Ltd
HKEX:543
Cash Flow Statement
Cash Flow Statement
Pacific Online Ltd
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 |
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
296
|
0
|
323
|
0
|
283
|
0
|
228
|
0
|
180
|
0
|
128
|
0
|
161
|
0
|
188
|
0
|
191
|
0
|
53
|
0
|
(3)
|
0
|
0
|
|
Depreciation & Amortization |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
18
|
0
|
19
|
0
|
18
|
0
|
18
|
0
|
17
|
0
|
15
|
0
|
15
|
0
|
15
|
0
|
14
|
0
|
10
|
0
|
0
|
|
Other Non-Cash Items |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(5)
|
0
|
1
|
0
|
3
|
0
|
14
|
0
|
24
|
0
|
22
|
0
|
28
|
0
|
56
|
0
|
7
|
0
|
36
|
0
|
0
|
|
Cash Taxes Paid |
17
|
18
|
18
|
23
|
33
|
48
|
57
|
54
|
53
|
46
|
57
|
57
|
63
|
68
|
45
|
49
|
55
|
44
|
37
|
38
|
36
|
37
|
40
|
48
|
43
|
28
|
30
|
38
|
35
|
1
|
(10)
|
19
|
19
|
|
Change in Working Capital |
(43)
|
33
|
100
|
86
|
143
|
132
|
197
|
201
|
218
|
183
|
(113)
|
(107)
|
(129)
|
263
|
(98)
|
134
|
(91)
|
159
|
(86)
|
150
|
(11)
|
167
|
(64)
|
116
|
(108)
|
193
|
(56)
|
212
|
56
|
78
|
(21)
|
(6)
|
(17)
|
|
Cash from Operating Activities |
77
N/A
|
104
+35%
|
100
-3%
|
86
-14%
|
143
+65%
|
132
-7%
|
197
+49%
|
201
+2%
|
218
+9%
|
183
-16%
|
200
+9%
|
206
+3%
|
207
+1%
|
263
+27%
|
206
-22%
|
134
-35%
|
157
+18%
|
159
+1%
|
126
-21%
|
150
+19%
|
157
+5%
|
167
+6%
|
133
-20%
|
116
-13%
|
123
+5%
|
193
+58%
|
206
+7%
|
212
+3%
|
130
-39%
|
78
-40%
|
22
-72%
|
(6)
N/A
|
(17)
-160%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5)
|
(6)
|
(7)
|
(5)
|
(12)
|
(13)
|
(115)
|
(185)
|
(101)
|
(41)
|
(29)
|
(20)
|
(53)
|
(78)
|
(37)
|
(16)
|
(13)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(47)
|
(46)
|
(8)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
|
Other Items |
(10)
|
(2)
|
(9)
|
(78)
|
10
|
(44)
|
(143)
|
(21)
|
186
|
173
|
5
|
(109)
|
(2)
|
(24)
|
(60)
|
77
|
5
|
(58)
|
14
|
116
|
38
|
1
|
(39)
|
7
|
57
|
10
|
(104)
|
12
|
65
|
39
|
100
|
10
|
8
|
|
Cash from Investing Activities |
(15)
N/A
|
(9)
+42%
|
(16)
-78%
|
(83)
-436%
|
(2)
+98%
|
(58)
-2 780%
|
(257)
-347%
|
(206)
+20%
|
85
N/A
|
132
+56%
|
(23)
N/A
|
(129)
-452%
|
(55)
+57%
|
(102)
-86%
|
(97)
+5%
|
61
N/A
|
(8)
N/A
|
(66)
-680%
|
7
N/A
|
110
+1 560%
|
34
-69%
|
(3)
N/A
|
(45)
-1 636%
|
1
N/A
|
49
+8 530%
|
(37)
N/A
|
(151)
-306%
|
4
N/A
|
62
+1 390%
|
36
-41%
|
97
+166%
|
7
-93%
|
4
-42%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
583
|
0
|
(34)
|
(34)
|
0
|
6
|
9
|
3
|
6
|
3
|
(7)
|
4
|
13
|
32
|
28
|
25
|
26
|
2
|
2
|
1
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
0
|
(0)
|
|
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
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash Paid for Dividends |
(92)
|
(163)
|
(71)
|
(314)
|
(314)
|
(95)
|
(95)
|
(141)
|
(141)
|
(161)
|
(161)
|
(166)
|
(166)
|
(180)
|
(180)
|
(155)
|
(155)
|
(158)
|
(158)
|
(129)
|
(129)
|
(128)
|
(128)
|
(153)
|
(153)
|
(122)
|
(122)
|
(149)
|
(149)
|
(113)
|
(113)
|
(113)
|
(113)
|
|
Other |
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
452
N/A
|
381
-16%
|
(105)
N/A
|
(348)
-232%
|
(314)
+10%
|
(89)
+72%
|
(86)
+3%
|
(138)
-60%
|
(135)
+3%
|
(158)
-17%
|
(168)
-6%
|
(162)
+4%
|
(153)
+5%
|
(148)
+3%
|
(153)
-3%
|
(130)
+15%
|
(129)
+1%
|
(156)
-20%
|
(156)
0%
|
(126)
+19%
|
(138)
-10%
|
(137)
+1%
|
(126)
+8%
|
(153)
-22%
|
(154)
0%
|
(123)
+20%
|
(123)
0%
|
(158)
-29%
|
(158)
+0%
|
(114)
+28%
|
(114)
0%
|
(114)
0%
|
(114)
+0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(6)
|
(39)
|
(18)
|
15
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(2)
|
(2)
|
(3)
|
(1)
|
2
|
5
|
3
|
(3)
|
1
|
4
|
1
|
(0)
|
(0)
|
(2)
|
(0)
|
1
|
2
|
4
|
(0)
|
(2)
|
|
Net Change in Cash |
508
N/A
|
437
-14%
|
(38)
N/A
|
(330)
-763%
|
(174)
+47%
|
(15)
+92%
|
(147)
-900%
|
(144)
+2%
|
167
N/A
|
156
-7%
|
8
-95%
|
(84)
N/A
|
1
N/A
|
11
+1 325%
|
(46)
N/A
|
61
N/A
|
19
-70%
|
(61)
N/A
|
(19)
+69%
|
137
N/A
|
50
-63%
|
29
-43%
|
(34)
N/A
|
(36)
-5%
|
18
N/A
|
33
+88%
|
(69)
N/A
|
58
N/A
|
34
-41%
|
3
-92%
|
9
+244%
|
(114)
N/A
|
(128)
-13%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||
Free Cash Flow |
72
N/A
|
97
+35%
|
93
-4%
|
81
-13%
|
130
+60%
|
119
-9%
|
83
-31%
|
16
-81%
|
117
+646%
|
142
+21%
|
171
+21%
|
186
+9%
|
154
-17%
|
185
+20%
|
170
-8%
|
118
-31%
|
144
+22%
|
151
+5%
|
119
-21%
|
145
+22%
|
153
+6%
|
163
+7%
|
127
-22%
|
110
-14%
|
115
+5%
|
146
+27%
|
160
+10%
|
204
+28%
|
126
-38%
|
75
-41%
|
19
-75%
|
(9)
N/A
|
(20)
-128%
|