Tao Heung Holdings Ltd
HKEX:573
Cash Flow Statement
Cash Flow Statement
Tao Heung Holdings 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
251
|
209
|
199
|
200
|
216
|
156
|
108
|
118
|
149
|
180
|
190
|
(22)
|
(72)
|
29
|
(18)
|
(115)
|
(157)
|
10
|
120
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
302
|
324
|
338
|
331
|
315
|
302
|
287
|
267
|
239
|
369
|
498
|
471
|
444
|
419
|
403
|
394
|
381
|
373
|
366
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
114
|
429
|
317
|
3
|
(2)
|
5
|
11
|
12
|
14
|
12
|
27
|
28
|
37
|
90
|
90
|
(31)
|
(65)
|
1
|
11
|
(4)
|
15
|
32
|
|
Cash Taxes Paid |
42
|
0
|
50
|
0
|
58
|
0
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
66
|
57
|
48
|
46
|
47
|
49
|
42
|
32
|
34
|
36
|
21
|
32
|
32
|
5
|
1
|
3
|
0
|
1
|
9
|
|
Cash Interest Paid |
5
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
24
|
43
|
40
|
37
|
34
|
31
|
27
|
27
|
27
|
25
|
|
Change in Working Capital |
260
|
251
|
285
|
311
|
362
|
373
|
439
|
507
|
442
|
423
|
616
|
0
|
0
|
(104)
|
(45)
|
36
|
(43)
|
(20)
|
(41)
|
(141)
|
(73)
|
(19)
|
(112)
|
(90)
|
(89)
|
(134)
|
(88)
|
(9)
|
55
|
57
|
35
|
30
|
6
|
|
Cash from Operating Activities |
260
N/A
|
251
-3%
|
285
+13%
|
311
+9%
|
362
+16%
|
373
+3%
|
439
+18%
|
507
+15%
|
442
-13%
|
423
-4%
|
616
+45%
|
524
-15%
|
429
-18%
|
510
+19%
|
512
+0%
|
567
+11%
|
499
-12%
|
522
+5%
|
503
-4%
|
331
-34%
|
335
+1%
|
393
+18%
|
303
-23%
|
496
+64%
|
689
+39%
|
406
-41%
|
254
-38%
|
374
+48%
|
442
+18%
|
347
-21%
|
255
-27%
|
427
+68%
|
523
+23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
(344)
|
(459)
|
(388)
|
(268)
|
(158)
|
(134)
|
(166)
|
(166)
|
(128)
|
(110)
|
(151)
|
(181)
|
(197)
|
(171)
|
(126)
|
(116)
|
(99)
|
(107)
|
(99)
|
|
Other Items |
(235)
|
(377)
|
(326)
|
(70)
|
(71)
|
(250)
|
(386)
|
(393)
|
(345)
|
(355)
|
(436)
|
(512)
|
(531)
|
(271)
|
(14)
|
(19)
|
(67)
|
5
|
(4)
|
(60)
|
58
|
51
|
(63)
|
(51)
|
33
|
25
|
25
|
25
|
17
|
15
|
12
|
67
|
66
|
|
Cash from Investing Activities |
(235)
N/A
|
(377)
-60%
|
(326)
+13%
|
(70)
+79%
|
(71)
-2%
|
(250)
-251%
|
(386)
-54%
|
(393)
-2%
|
(345)
+12%
|
(355)
-3%
|
(436)
-23%
|
(512)
-17%
|
(531)
-4%
|
(378)
+29%
|
(358)
+5%
|
(477)
-34%
|
(455)
+5%
|
(263)
+42%
|
(162)
+39%
|
(194)
-20%
|
(108)
+44%
|
(115)
-6%
|
(191)
-66%
|
(161)
+16%
|
(118)
+27%
|
(157)
-33%
|
(172)
-9%
|
(146)
+15%
|
(109)
+25%
|
(101)
+7%
|
(87)
+14%
|
(40)
+55%
|
(33)
+16%
|
|
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
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(122)
|
(58)
|
59
|
86
|
68
|
(92)
|
56
|
10
|
(174)
|
(49)
|
(172)
|
(297)
|
(147)
|
(91)
|
(167)
|
(356)
|
(298)
|
(253)
|
(322)
|
(245)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(64)
|
(126)
|
(123)
|
(123)
|
(122)
|
(122)
|
(163)
|
(158)
|
(117)
|
(117)
|
(117)
|
(122)
|
(97)
|
(36)
|
(30)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
|
Other |
296
|
(131)
|
(139)
|
(146)
|
(143)
|
(144)
|
(146)
|
(131)
|
(118)
|
(111)
|
(74)
|
7
|
46
|
17
|
(0)
|
0
|
(0)
|
1
|
0
|
(0)
|
(3)
|
(3)
|
(0)
|
(21)
|
(44)
|
(53)
|
(47)
|
(33)
|
(37)
|
(32)
|
(21)
|
(24)
|
(31)
|
|
Cash from Financing Activities |
296
N/A
|
(131)
N/A
|
(139)
-6%
|
(146)
-5%
|
(143)
+2%
|
(144)
-1%
|
(146)
-2%
|
(131)
+11%
|
(118)
+10%
|
(111)
+6%
|
(74)
+34%
|
7
N/A
|
46
+559%
|
(170)
N/A
|
(184)
-8%
|
(64)
+65%
|
(37)
+42%
|
(63)
-71%
|
(222)
-253%
|
(107)
+52%
|
(151)
-41%
|
(294)
-95%
|
(166)
+44%
|
(309)
-86%
|
(462)
-49%
|
(297)
+36%
|
(173)
+42%
|
(231)
-33%
|
(455)
-97%
|
(393)
+14%
|
(335)
+15%
|
(407)
-21%
|
(337)
+17%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
5
|
1
|
(3)
|
1
|
1
|
(1)
|
4
|
(1)
|
(6)
|
4
|
8
|
7
|
(1)
|
(5)
|
(3)
|
(12)
|
(11)
|
(12)
|
(6)
|
16
|
23
|
(16)
|
(27)
|
(5)
|
(12)
|
26
|
41
|
16
|
12
|
(32)
|
(42)
|
(2)
|
|
Net Change in Cash |
322
N/A
|
(251)
N/A
|
(180)
+28%
|
92
N/A
|
148
+61%
|
(20)
N/A
|
(95)
-370%
|
(14)
+86%
|
(21)
-57%
|
(49)
-131%
|
110
N/A
|
27
-75%
|
(50)
N/A
|
(39)
+21%
|
(34)
+12%
|
22
N/A
|
(5)
N/A
|
185
N/A
|
108
-42%
|
24
-78%
|
91
+285%
|
7
-93%
|
(69)
N/A
|
(1)
+99%
|
104
N/A
|
(60)
N/A
|
(65)
-9%
|
39
N/A
|
(107)
N/A
|
(135)
-25%
|
(200)
-49%
|
(61)
+70%
|
151
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||
Free Cash Flow |
260
N/A
|
251
-3%
|
285
+13%
|
311
+9%
|
362
+16%
|
373
+3%
|
439
+18%
|
507
+15%
|
442
-13%
|
423
-4%
|
616
+45%
|
524
-15%
|
429
-18%
|
403
-6%
|
168
-58%
|
108
-36%
|
110
+2%
|
254
+130%
|
345
+36%
|
197
-43%
|
168
-15%
|
228
+35%
|
176
-23%
|
386
+120%
|
538
+39%
|
225
-58%
|
57
-75%
|
204
+258%
|
316
+55%
|
231
-27%
|
155
-33%
|
320
+106%
|
424
+32%
|