Tongdao Liepin Group
HKEX:6100
Cash Flow Statement
Cash Flow Statement
Tongdao Liepin Group
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 |
10
|
0
|
141
|
0
|
108
|
0
|
215
|
0
|
108
|
0
|
30
|
|
Depreciation & Amortization |
13
|
0
|
62
|
0
|
108
|
0
|
137
|
0
|
143
|
0
|
119
|
|
Other Non-Cash Items |
(12)
|
0
|
60
|
0
|
161
|
0
|
106
|
0
|
88
|
0
|
55
|
|
Cash Taxes Paid |
0
|
0
|
1
|
21
|
37
|
42
|
38
|
43
|
46
|
32
|
24
|
|
Cash Interest Paid |
2
|
4
|
6
|
0
|
9
|
0
|
7
|
3
|
8
|
7
|
8
|
|
Change in Working Capital |
192
|
96
|
(13)
|
221
|
89
|
629
|
240
|
527
|
(196)
|
(28)
|
(185)
|
|
Cash from Operating Activities |
204
N/A
|
96
-53%
|
249
+160%
|
221
-11%
|
466
+111%
|
629
+35%
|
697
+11%
|
527
-24%
|
143
-73%
|
(28)
N/A
|
18
N/A
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(19)
|
(22)
|
(17)
|
(13)
|
(19)
|
(20)
|
(36)
|
(35)
|
(25)
|
(24)
|
(13)
|
|
Other Items |
(2 210)
|
(2 151)
|
(479)
|
(565)
|
(72)
|
(300)
|
(516)
|
(193)
|
85
|
470
|
527
|
|
Cash from Investing Activities |
(2 229)
N/A
|
(2 173)
+3%
|
(495)
+77%
|
(577)
-17%
|
(91)
+84%
|
(319)
-252%
|
(551)
-73%
|
(228)
+59%
|
61
N/A
|
446
+635%
|
515
+15%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
(17)
|
(17)
|
(85)
|
0
|
(105)
|
(37)
|
(81)
|
(147)
|
(134)
|
(290)
|
(274)
|
|
Net Issuance of Debt |
0
|
(178)
|
21
|
176
|
(102)
|
3
|
(60)
|
(26)
|
(63)
|
7
|
(50)
|
|
Other |
2 368
|
10
|
(5)
|
(40)
|
(9)
|
(346)
|
(26)
|
(63)
|
(30)
|
(20)
|
(19)
|
|
Cash from Financing Activities |
2 352
N/A
|
(186)
N/A
|
(69)
+63%
|
68
N/A
|
(216)
N/A
|
(380)
-76%
|
(166)
+56%
|
(238)
-43%
|
(226)
+5%
|
(303)
-34%
|
(343)
-13%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
71
|
71
|
26
|
26
|
(2)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
0
|
|
Net Change in Cash |
397
N/A
|
(2 191)
N/A
|
(289)
+87%
|
(263)
+9%
|
158
N/A
|
(72)
N/A
|
(21)
+71%
|
60
N/A
|
(19)
N/A
|
118
N/A
|
190
+61%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
184
N/A
|
74
-60%
|
233
+214%
|
208
-11%
|
447
+115%
|
609
+36%
|
662
+9%
|
491
-26%
|
118
-76%
|
(52)
N/A
|
6
N/A
|