Shenzhen Investment Ltd
HKEX:604
Cash Flow Statement
Cash Flow Statement
Shenzhen Investment Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
5 077
|
1 659
|
5 853
|
6 410
|
6 511
|
0
|
8 293
|
0
|
7 665
|
0
|
6 803
|
0
|
6 685
|
0
|
8 134
|
0
|
3 648
|
0
|
7 367
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
171
|
70
|
149
|
149
|
156
|
0
|
181
|
0
|
216
|
0
|
197
|
0
|
236
|
0
|
241
|
0
|
374
|
0
|
451
|
0
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 136)
|
(1 052)
|
(3 178)
|
(2 805)
|
(1 390)
|
0
|
(2 084)
|
0
|
(5 420)
|
0
|
(2 239)
|
0
|
(3 152)
|
0
|
(1 014)
|
0
|
6 655
|
0
|
1 231
|
0
|
|
Cash Taxes Paid |
36
|
0
|
45
|
0
|
55
|
0
|
130
|
0
|
207
|
0
|
229
|
0
|
305
|
0
|
496
|
0
|
628
|
0
|
0
|
0
|
793
|
776
|
1 074
|
1 581
|
2 168
|
3 333
|
3 218
|
3 165
|
3 792
|
5 242
|
4 338
|
2 925
|
3 013
|
2 131
|
2 498
|
3 596
|
3 770
|
3 763
|
5 228
|
4 094
|
|
Cash Interest Paid |
102
|
0
|
145
|
0
|
201
|
0
|
281
|
0
|
529
|
0
|
302
|
0
|
216
|
0
|
431
|
0
|
735
|
0
|
0
|
0
|
1 587
|
897
|
1 850
|
1 768
|
1 489
|
0
|
1 046
|
1 046
|
1 212
|
0
|
1 696
|
2 325
|
1 264
|
1 233
|
1 367
|
1 125
|
1 189
|
1 403
|
1 784
|
2 110
|
|
Change in Working Capital |
386
|
318
|
734
|
1 103
|
1 593
|
1 567
|
1 512
|
1 519
|
(4 842)
|
(4 825)
|
(865)
|
345
|
2 335
|
1 162
|
(2 160)
|
(2 929)
|
(3 649)
|
(5 336)
|
(2 175)
|
992
|
(4 833)
|
(5 087)
|
(3 040)
|
(4 610)
|
(1 521)
|
6 747
|
1 007
|
840
|
(6 886)
|
(5 979)
|
(5 919)
|
4 511
|
244
|
5 956
|
(11 342)
|
(8 460)
|
(17 339)
|
(25 633)
|
(22 288)
|
6 924
|
|
Cash from Operating Activities |
386
N/A
|
318
-18%
|
734
+131%
|
1 103
+50%
|
1 593
+44%
|
1 567
-2%
|
1 512
-4%
|
1 519
+0%
|
(4 842)
N/A
|
(4 825)
+0%
|
(865)
+82%
|
345
N/A
|
2 335
+577%
|
1 162
-50%
|
(2 160)
N/A
|
(2 929)
-36%
|
(3 649)
-25%
|
(5 336)
-46%
|
(2 175)
+59%
|
992
N/A
|
(1 721)
N/A
|
(4 410)
-156%
|
(215)
+95%
|
(855)
-297%
|
3 756
N/A
|
10 417
+177%
|
7 397
-29%
|
840
-89%
|
(4 426)
N/A
|
(5 979)
-35%
|
(1 159)
+81%
|
4 511
N/A
|
4 012
-11%
|
5 956
+48%
|
(3 981)
N/A
|
(8 460)
-113%
|
(6 662)
+21%
|
(25 633)
-285%
|
(13 240)
+48%
|
6 924
N/A
|
|
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
|
(253)
|
(35)
|
(117)
|
(180)
|
(268)
|
(281)
|
(169)
|
(113)
|
(854)
|
(937)
|
(315)
|
(286)
|
(552)
|
(539)
|
(300)
|
(270)
|
(353)
|
(365)
|
(1 021)
|
(1 071)
|
|
Other Items |
(59)
|
(746)
|
(964)
|
(254)
|
(453)
|
(1 716)
|
(2 137)
|
(2 854)
|
563
|
1 043
|
(727)
|
17
|
20
|
1 055
|
588
|
545
|
(802)
|
(843)
|
(146)
|
(518)
|
243
|
(542)
|
(2 315)
|
(1 252)
|
3 276
|
842
|
(2 990)
|
(498)
|
(796)
|
(2 280)
|
(1 079)
|
1 148
|
728
|
(666)
|
722
|
1 136
|
184
|
(17)
|
1 330
|
1 276
|
|
Cash from Investing Activities |
(59)
N/A
|
(746)
-1 166%
|
(964)
-29%
|
(254)
+74%
|
(453)
-78%
|
(1 716)
-279%
|
(2 137)
-25%
|
(2 854)
-34%
|
563
N/A
|
1 043
+85%
|
(727)
N/A
|
17
N/A
|
20
+15%
|
1 055
+5 308%
|
588
-44%
|
545
-7%
|
(802)
N/A
|
(843)
-5%
|
(146)
+83%
|
(518)
-255%
|
(10)
+98%
|
(577)
-5 670%
|
(2 431)
-321%
|
(1 431)
+41%
|
3 007
N/A
|
560
-81%
|
(3 160)
N/A
|
(611)
+81%
|
(1 650)
-170%
|
(3 217)
-95%
|
(1 395)
+57%
|
863
N/A
|
177
-80%
|
(1 205)
N/A
|
422
N/A
|
866
+105%
|
(169)
N/A
|
(383)
-127%
|
309
N/A
|
205
-34%
|
|
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
|
25
|
4
|
4
|
2 871
|
2 873
|
0
|
30
|
30
|
153
|
0
|
31
|
0
|
58
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
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
|
1 375
|
2 304
|
5 368
|
4 699
|
(7 516)
|
(9 405)
|
(2 401)
|
(1 934)
|
7 320
|
10 661
|
2 214
|
(1 387)
|
(3 645)
|
1 232
|
11 326
|
6 738
|
11 480
|
28 060
|
8 761
|
(11 474)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(276)
|
0
|
(324)
|
0
|
(1 176)
|
0
|
(728)
|
(728)
|
(458)
|
0
|
(523)
|
0
|
(382)
|
0
|
(1 433)
|
0
|
(1 602)
|
0
|
(979)
|
0
|
|
Other |
245
|
1 481
|
1 028
|
(475)
|
(990)
|
(688)
|
1 400
|
3 286
|
4 836
|
3 555
|
1 120
|
113
|
(467)
|
(792)
|
1 210
|
3 874
|
3 193
|
5 771
|
3 898
|
(1 743)
|
372
|
2 409
|
(892)
|
(911)
|
610
|
(856)
|
(1 148)
|
(438)
|
(300)
|
(1 323)
|
(57)
|
(1 460)
|
(147)
|
2 095
|
(422)
|
1 629
|
(353)
|
(341)
|
(193)
|
(197)
|
|
Cash from Financing Activities |
245
N/A
|
1 481
+504%
|
1 028
-31%
|
(475)
N/A
|
(990)
-108%
|
(688)
+31%
|
1 400
N/A
|
3 286
+135%
|
4 836
+47%
|
3 555
-26%
|
1 120
-68%
|
113
-90%
|
(467)
N/A
|
(792)
-70%
|
1 210
N/A
|
3 874
+220%
|
3 193
-18%
|
5 771
+81%
|
3 898
-32%
|
(1 743)
N/A
|
1 496
N/A
|
4 717
+215%
|
4 157
-12%
|
6 335
+52%
|
(5 209)
N/A
|
(11 435)
-120%
|
(4 247)
+63%
|
(3 069)
+28%
|
6 715
N/A
|
9 032
+35%
|
1 664
-82%
|
(3 339)
N/A
|
(4 116)
-23%
|
3 328
N/A
|
9 471
+185%
|
8 366
-12%
|
9 525
+14%
|
26 115
+174%
|
7 588
-71%
|
(12 650)
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(4)
|
0
|
6
|
0
|
(26)
|
0
|
(71)
|
0
|
40
|
0
|
235
|
0
|
(25)
|
(25)
|
177
|
289
|
176
|
8
|
60
|
226
|
146
|
(70)
|
220
|
330
|
(221)
|
(136)
|
161
|
171
|
668
|
507
|
(446)
|
(423)
|
(251)
|
(366)
|
601
|
994
|
1 057
|
(94)
|
(2 906)
|
(2 069)
|
|
Net Change in Cash |
568
N/A
|
1 053
+85%
|
804
-24%
|
374
-53%
|
124
-67%
|
(837)
N/A
|
703
N/A
|
1 951
+177%
|
596
-69%
|
(227)
N/A
|
(237)
-4%
|
474
N/A
|
1 863
+293%
|
1 400
-25%
|
(186)
N/A
|
1 779
N/A
|
(1 082)
N/A
|
(401)
+63%
|
1 637
N/A
|
(1 044)
N/A
|
(89)
+92%
|
(341)
-284%
|
1 730
N/A
|
4 378
+153%
|
1 333
-70%
|
(594)
N/A
|
151
N/A
|
(2 669)
N/A
|
1 308
N/A
|
343
-74%
|
(1 335)
N/A
|
1 613
N/A
|
(179)
N/A
|
7 713
N/A
|
6 513
-16%
|
1 766
-73%
|
3 751
+112%
|
6
-100%
|
(8 249)
N/A
|
(7 590)
+8%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
386
N/A
|
318
-18%
|
734
+131%
|
1 103
+50%
|
1 593
+44%
|
1 567
-2%
|
1 512
-4%
|
1 519
+0%
|
(4 842)
N/A
|
(4 825)
+0%
|
(865)
+82%
|
345
N/A
|
2 335
+577%
|
1 162
-50%
|
(2 160)
N/A
|
(2 929)
-36%
|
(3 649)
-25%
|
(5 336)
-46%
|
(2 175)
+59%
|
992
N/A
|
(1 974)
N/A
|
(4 445)
-125%
|
(332)
+93%
|
(1 035)
-212%
|
3 487
N/A
|
10 136
+191%
|
7 227
-29%
|
727
-90%
|
(5 280)
N/A
|
(6 916)
-31%
|
(1 474)
+79%
|
4 226
N/A
|
3 460
-18%
|
5 417
+57%
|
(4 280)
N/A
|
(8 731)
-104%
|
(7 015)
+20%
|
(25 999)
-271%
|
(14 261)
+45%
|
5 853
N/A
|