Inspur International Ltd
HKEX:596
Cash Flow Statement
Cash Flow Statement
Inspur International Ltd
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | 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
|
161
|
0
|
302
|
0
|
167
|
0
|
(155)
|
0
|
53
|
0
|
125
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
0
|
50
|
0
|
41
|
0
|
60
|
0
|
72
|
0
|
71
|
0
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
(109)
|
0
|
(8)
|
0
|
62
|
0
|
(26)
|
0
|
(57)
|
0
|
|
Cash Taxes Paid |
7
|
0
|
5
|
0
|
5
|
0
|
2
|
0
|
13
|
0
|
8
|
0
|
13
|
0
|
5
|
0
|
8
|
0
|
8
|
0
|
18
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
5
|
0
|
12
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
|
Change in Working Capital |
(14)
|
(10)
|
24
|
8
|
(85)
|
(20)
|
22
|
77
|
403
|
(120)
|
(101)
|
150
|
(15)
|
198
|
24
|
200
|
109
|
199
|
(10)
|
66
|
53
|
(325)
|
|
Cash from Operating Activities |
(14)
N/A
|
(10)
+30%
|
24
N/A
|
8
-67%
|
(85)
N/A
|
(20)
+77%
|
22
N/A
|
77
+250%
|
403
+424%
|
(120)
N/A
|
77
N/A
|
150
+95%
|
228
+52%
|
198
-13%
|
224
+13%
|
200
-11%
|
78
-61%
|
199
+156%
|
88
-56%
|
66
-25%
|
192
+192%
|
(325)
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(64)
|
0
|
(53)
|
0
|
(27)
|
0
|
(38)
|
0
|
(37)
|
0
|
|
Other Items |
(1)
|
(1)
|
1
|
(37)
|
(25)
|
13
|
(67)
|
(66)
|
(130)
|
296
|
453
|
154
|
22
|
(28)
|
(63)
|
(228)
|
122
|
246
|
127
|
(2)
|
40
|
(199)
|
|
Cash from Investing Activities |
(1)
N/A
|
(1)
+8%
|
1
N/A
|
(37)
N/A
|
(25)
+32%
|
13
N/A
|
(67)
N/A
|
(66)
+2%
|
(130)
-97%
|
296
N/A
|
446
+51%
|
154
-65%
|
(41)
N/A
|
(28)
+33%
|
(117)
-323%
|
(228)
-96%
|
95
N/A
|
246
+158%
|
90
-63%
|
(2)
N/A
|
3
N/A
|
(199)
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
(7)
|
0
|
(15)
|
0
|
(17)
|
0
|
(22)
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
0
|
(25)
|
0
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
29
|
11
|
108
|
193
|
85
|
(14)
|
55
|
181
|
153
|
(27)
|
(129)
|
(142)
|
(547)
|
(645)
|
(100)
|
(137)
|
4
|
(12)
|
(0)
|
(12)
|
(11)
|
65
|
|
Cash from Financing Activities |
29
N/A
|
11
-62%
|
108
+887%
|
193
+79%
|
85
-56%
|
(14)
N/A
|
55
N/A
|
181
+228%
|
153
-16%
|
(27)
N/A
|
(116)
-329%
|
(142)
-22%
|
(593)
-318%
|
(645)
-9%
|
(147)
+77%
|
(145)
+1%
|
(11)
+93%
|
(12)
-11%
|
(12)
-3%
|
(12)
N/A
|
(33)
-166%
|
65
N/A
|
|
Change in Cash | |||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(1)
|
8
|
12
|
9
|
22
|
14
|
25
|
69
|
36
|
(55)
|
(53)
|
(12)
|
(28)
|
47
|
87
|
(3)
|
(25)
|
(2)
|
(2)
|
|
Net Change in Cash |
14
N/A
|
(0)
N/A
|
132
N/A
|
162
+23%
|
(17)
N/A
|
(9)
+47%
|
19
N/A
|
215
+1 023%
|
440
+105%
|
173
-61%
|
476
+175%
|
198
-58%
|
(461)
N/A
|
(528)
-14%
|
(51)
+90%
|
(201)
-294%
|
209
N/A
|
520
+148%
|
162
-69%
|
26
-84%
|
160
+507%
|
(462)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||
Free Cash Flow |
(14)
N/A
|
(10)
+30%
|
24
N/A
|
8
-67%
|
(85)
N/A
|
(20)
+77%
|
22
N/A
|
77
+250%
|
403
+424%
|
(120)
N/A
|
70
N/A
|
150
+113%
|
164
+10%
|
198
+21%
|
171
-14%
|
200
+17%
|
51
-75%
|
199
+290%
|
51
-75%
|
66
+30%
|
156
+136%
|
(325)
N/A
|