Peking University Resources (Holdings) Company Ltd
HKEX:618
Cash Flow Statement
Cash Flow Statement
Peking University Resources (Holdings) Company 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 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-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
|
29
|
(122)
|
(302)
|
334
|
(5)
|
(2)
|
92
|
(226)
|
1 338
|
1 663
|
2 072
|
2 756
|
267
|
(1 294)
|
(1 277)
|
0
|
242
|
0
|
1 597
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
20
|
24
|
19
|
18
|
26
|
26
|
20
|
18
|
19
|
21
|
28
|
30
|
25
|
0
|
21
|
0
|
7
|
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
|
(69)
|
(3)
|
12
|
51
|
(371)
|
(389)
|
390
|
343
|
11
|
111
|
867
|
778
|
4 130
|
4 314
|
1 129
|
0
|
1 063
|
0
|
(1 763)
|
0
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
7
|
0
|
2
|
0
|
(0)
|
0
|
3
|
0
|
0
|
0
|
15
|
25
|
144
|
193
|
253
|
339
|
453
|
682
|
677
|
715
|
692
|
949
|
1 062
|
580
|
220
|
0
|
209
|
0
|
106
|
0
|
|
Cash Interest Paid |
1
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
3
|
0
|
4
|
0
|
2
|
0
|
32
|
0
|
65
|
0
|
0
|
0
|
90
|
55
|
98
|
76
|
55
|
847
|
1 880
|
2 046
|
1 775
|
1 819
|
2 801
|
2 332
|
1 627
|
1 916
|
959
|
0
|
729
|
0
|
48
|
0
|
|
Change in Working Capital |
23
|
(11)
|
29
|
16
|
59
|
18
|
53
|
19
|
21
|
32
|
32
|
84
|
145
|
60
|
38
|
(93)
|
(367)
|
(174)
|
(54)
|
(214)
|
(715)
|
(4 455)
|
(7 664)
|
(3 870)
|
(3 246)
|
(2 106)
|
(2 541)
|
(3 930)
|
2 575
|
4 668
|
2 184
|
344
|
(4 324)
|
(2 936)
|
711
|
340
|
(1 986)
|
(618)
|
52
|
37
|
|
Cash from Operating Activities |
23
N/A
|
(11)
N/A
|
29
N/A
|
16
-44%
|
59
+259%
|
18
-70%
|
53
+201%
|
19
-65%
|
21
+14%
|
32
+49%
|
32
+0%
|
84
+164%
|
145
+73%
|
60
-59%
|
38
-37%
|
(93)
N/A
|
(367)
-296%
|
(174)
+53%
|
(54)
+69%
|
(214)
-294%
|
(752)
-252%
|
(4 575)
-508%
|
(7 934)
-73%
|
(3 462)
+56%
|
(3 603)
-4%
|
(2 480)
+31%
|
(2 034)
+18%
|
(3 787)
-86%
|
3 945
N/A
|
6 460
+64%
|
5 141
-20%
|
3 898
-24%
|
101
-97%
|
113
+12%
|
588
+421%
|
427
-27%
|
(661)
N/A
|
(618)
+6%
|
(108)
+83%
|
37
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
|
(5)
|
(16)
|
(32)
|
(58)
|
(15)
|
19
|
(12)
|
(7)
|
(12)
|
(10)
|
(11)
|
(17)
|
(22)
|
(16)
|
(7)
|
(2)
|
(9)
|
(10)
|
(8)
|
(12)
|
|
Other Items |
78
|
66
|
(13)
|
(10)
|
(1)
|
(21)
|
(150)
|
(44)
|
70
|
(29)
|
(77)
|
(36)
|
21
|
(42)
|
(48)
|
(188)
|
(151)
|
238
|
252
|
261
|
221
|
(335)
|
(3 999)
|
(654)
|
3 225
|
772
|
(753)
|
(882)
|
3
|
588
|
(52)
|
(657)
|
0
|
122
|
1
|
(0)
|
(16)
|
85
|
(151)
|
(324)
|
|
Cash from Investing Activities |
78
N/A
|
66
-15%
|
(13)
N/A
|
(10)
+21%
|
(1)
+92%
|
(21)
-2 525%
|
(150)
-614%
|
(44)
+71%
|
70
N/A
|
(29)
N/A
|
(77)
-171%
|
(36)
+53%
|
21
N/A
|
(42)
N/A
|
(48)
-13%
|
(188)
-296%
|
(151)
+20%
|
238
N/A
|
252
+6%
|
261
+4%
|
216
-17%
|
(351)
N/A
|
(4 031)
-1 050%
|
(712)
+82%
|
3 210
N/A
|
792
-75%
|
(765)
N/A
|
(889)
-16%
|
(9)
+99%
|
578
N/A
|
(63)
N/A
|
(674)
-967%
|
(22)
+97%
|
106
N/A
|
(5)
N/A
|
(3)
+49%
|
(25)
-835%
|
75
N/A
|
(158)
N/A
|
(336)
-112%
|
|
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
|
206
|
0
|
11
|
1 845
|
1 875
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
254
|
138
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
680
|
4 096
|
10 904
|
3 219
|
327
|
2 790
|
3 367
|
3 930
|
(2 218)
|
(6 332)
|
(5 018)
|
(303)
|
(2 329)
|
(4 407)
|
(746)
|
(306)
|
(46)
|
179
|
88
|
15
|
|
Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(8)
|
(8)
|
0
|
0
|
40
|
40
|
(0)
|
47
|
2
|
(30)
|
(31)
|
4
|
15
|
27
|
69
|
359
|
381
|
(266)
|
(252)
|
143
|
64
|
930
|
1 138
|
(639)
|
(1 663)
|
(111)
|
30
|
30
|
0
|
0
|
6
|
0
|
1
|
9
|
9
|
62
|
(28)
|
(110)
|
(24)
|
(3)
|
|
Cash from Financing Activities |
(8)
N/A
|
(8)
+6%
|
0
N/A
|
0
N/A
|
40
N/A
|
40
N/A
|
(0)
N/A
|
47
N/A
|
2
-96%
|
(30)
N/A
|
(31)
-2%
|
4
N/A
|
15
+303%
|
27
+83%
|
69
+160%
|
359
+419%
|
381
+6%
|
(266)
N/A
|
(252)
+5%
|
143
N/A
|
950
+565%
|
5 026
+429%
|
12 052
+140%
|
4 424
-63%
|
540
-88%
|
2 713
+403%
|
3 397
+25%
|
3 960
+17%
|
(2 218)
N/A
|
(6 332)
-185%
|
(5 012)
+21%
|
(297)
+94%
|
(2 425)
-717%
|
(4 495)
-85%
|
(738)
+84%
|
(244)
+67%
|
(73)
+70%
|
185
N/A
|
317
+71%
|
149
-53%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(1)
|
4
|
7
|
10
|
10
|
9
|
26
|
12
|
(5)
|
2
|
2
|
12
|
16
|
15
|
4
|
4
|
9
|
3
|
(11)
|
(2)
|
8
|
77
|
38
|
(129)
|
(91)
|
(6)
|
(3)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
9
|
|
Net Change in Cash |
93
N/A
|
48
-48%
|
16
-67%
|
6
-65%
|
102
+1 755%
|
44
-57%
|
(87)
N/A
|
32
N/A
|
102
+216%
|
(1)
N/A
|
(64)
-5 233%
|
47
N/A
|
182
+291%
|
46
-75%
|
71
+54%
|
94
+32%
|
(123)
N/A
|
(198)
-61%
|
(50)
+75%
|
199
N/A
|
416
+110%
|
89
-79%
|
86
-4%
|
259
+202%
|
223
-14%
|
1 063
+376%
|
469
-56%
|
(808)
N/A
|
1 711
N/A
|
702
-59%
|
67
-90%
|
2 928
+4 285%
|
(2 346)
N/A
|
(4 277)
-82%
|
(155)
+96%
|
180
N/A
|
(760)
N/A
|
(359)
+53%
|
54
N/A
|
(141)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
23
N/A
|
(11)
N/A
|
29
N/A
|
16
-44%
|
59
+259%
|
18
-70%
|
53
+201%
|
19
-65%
|
21
+14%
|
32
+49%
|
32
+0%
|
84
+164%
|
145
+73%
|
60
-59%
|
38
-37%
|
(93)
N/A
|
(367)
-296%
|
(174)
+53%
|
(54)
+69%
|
(214)
-294%
|
(758)
-254%
|
(4 591)
-506%
|
(7 966)
-74%
|
(3 520)
+56%
|
(3 618)
-3%
|
(2 461)
+32%
|
(2 046)
+17%
|
(3 794)
-85%
|
3 933
N/A
|
6 450
+64%
|
5 130
-20%
|
3 881
-24%
|
79
-98%
|
97
+23%
|
582
+502%
|
425
-27%
|
(670)
N/A
|
(628)
+6%
|
(115)
+82%
|
25
N/A
|