Carry Wealth Holdings Ltd
HKEX:643
Cash Flow Statement
Cash Flow Statement
Carry Wealth Holdings Ltd
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
107
|
0
|
(95)
|
0
|
(22)
|
0
|
(46)
|
0
|
79
|
0
|
88
|
0
|
81
|
0
|
(38)
|
0
|
7
|
0
|
(60)
|
0
|
(46)
|
0
|
(72)
|
0
|
(30)
|
0
|
(13)
|
0
|
(37)
|
0
|
(49)
|
0
|
0
|
0
|
(51)
|
0
|
(15)
|
0
|
(15)
|
0
|
(0)
|
0
|
(8)
|
0
|
(9)
|
0
|
(34)
|
0
|
|
| Depreciation & Amortization |
23
|
0
|
26
|
0
|
20
|
0
|
19
|
0
|
16
|
0
|
16
|
0
|
17
|
0
|
21
|
0
|
20
|
0
|
22
|
0
|
21
|
0
|
13
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
5
|
0
|
6
|
0
|
9
|
0
|
10
|
0
|
11
|
0
|
12
|
0
|
11
|
0
|
14
|
0
|
|
| Other Non-Cash Items |
3
|
0
|
101
|
0
|
8
|
0
|
13
|
0
|
(1)
|
0
|
(2)
|
0
|
9
|
0
|
(1)
|
0
|
8
|
0
|
8
|
0
|
7
|
0
|
29
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
77
|
0
|
33
|
0
|
(3)
|
0
|
2
|
0
|
(0)
|
0
|
6
|
0
|
8
|
0
|
9
|
0
|
|
| Cash Taxes Paid |
8
|
0
|
(2)
|
0
|
3
|
0
|
7
|
0
|
41
|
0
|
4
|
0
|
23
|
0
|
6
|
0
|
13
|
0
|
3
|
0
|
6
|
0
|
(2)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
7
|
0
|
4
|
0
|
2
|
0
|
3
|
0
|
5
|
0
|
6
|
0
|
7
|
0
|
6
|
0
|
2
|
0
|
2
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
7
|
9
|
10
|
10
|
6
|
|
| Change in Working Capital |
(2)
|
62
|
17
|
133
|
(13)
|
45
|
51
|
(21)
|
(75)
|
76
|
(2)
|
183
|
(7)
|
(92)
|
(68)
|
71
|
69
|
(43)
|
(7)
|
26
|
52
|
11
|
16
|
(32)
|
(114)
|
(109)
|
0
|
(34)
|
0
|
(44)
|
2
|
75
|
(4)
|
(19)
|
14
|
(42)
|
(11)
|
29
|
26
|
(12)
|
(42)
|
(6)
|
23
|
24
|
(31)
|
8
|
(2)
|
(52)
|
|
| Cash from Operating Activities |
130
N/A
|
62
-52%
|
49
-21%
|
133
+172%
|
(8)
N/A
|
45
N/A
|
36
-21%
|
(21)
N/A
|
19
N/A
|
76
+293%
|
99
+31%
|
183
+85%
|
101
-45%
|
(92)
N/A
|
(86)
+7%
|
71
N/A
|
104
+47%
|
(43)
N/A
|
(38)
+13%
|
26
N/A
|
34
+29%
|
11
-68%
|
(14)
N/A
|
(32)
-125%
|
(123)
-285%
|
(109)
+11%
|
0
N/A
|
(34)
N/A
|
0
N/A
|
(44)
N/A
|
(39)
+12%
|
75
N/A
|
78
+4%
|
(19)
N/A
|
2
N/A
|
(42)
N/A
|
(20)
+53%
|
29
N/A
|
23
-22%
|
(12)
N/A
|
(32)
-173%
|
(6)
+80%
|
34
N/A
|
24
-29%
|
(21)
N/A
|
8
N/A
|
(12)
N/A
|
(52)
-319%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(46)
|
0
|
(10)
|
0
|
(17)
|
0
|
(57)
|
0
|
(27)
|
0
|
(24)
|
0
|
(70)
|
0
|
(15)
|
0
|
(7)
|
0
|
(12)
|
0
|
(3)
|
0
|
(0)
|
0
|
(1)
|
(0)
|
0
|
(1)
|
0
|
(5)
|
(4)
|
(0)
|
(1)
|
(2)
|
(5)
|
(4)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(4)
|
|
| Other Items |
(22)
|
(42)
|
1
|
(12)
|
(3)
|
(45)
|
(0)
|
(14)
|
(9)
|
(25)
|
8
|
(58)
|
8
|
(14)
|
43
|
29
|
(3)
|
(9)
|
(25)
|
(9)
|
73
|
67
|
22
|
12
|
1
|
(0)
|
0
|
9
|
0
|
0
|
(25)
|
(26)
|
(35)
|
(27)
|
6
|
(3)
|
4
|
5
|
(3)
|
(52)
|
(44)
|
53
|
48
|
1
|
1
|
1
|
2
|
1
|
|
| Cash from Investing Activities |
(69)
N/A
|
(42)
+38%
|
(9)
+78%
|
(12)
-24%
|
(20)
-71%
|
(45)
-125%
|
(57)
-27%
|
(14)
+76%
|
(36)
-168%
|
(25)
+31%
|
(16)
+35%
|
(58)
-254%
|
(63)
-8%
|
(14)
+77%
|
28
N/A
|
29
+4%
|
(10)
N/A
|
(9)
+8%
|
(37)
-330%
|
(9)
+76%
|
70
N/A
|
67
-4%
|
21
-69%
|
12
-42%
|
0
-100%
|
(0)
N/A
|
0
N/A
|
8
N/A
|
0
N/A
|
(5)
N/A
|
(29)
-534%
|
(26)
+12%
|
(36)
-40%
|
(30)
+17%
|
1
N/A
|
(7)
N/A
|
3
N/A
|
5
+37%
|
(4)
N/A
|
(55)
-1 245%
|
(46)
+15%
|
50
N/A
|
46
-8%
|
(1)
N/A
|
(2)
-145%
|
(3)
-40%
|
(4)
-60%
|
(3)
+39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
132
|
133
|
1
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
48
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
15
|
0
|
6
|
0
|
40
|
0
|
(5)
|
0
|
(3)
|
0
|
(8)
|
0
|
12
|
0
|
42
|
0
|
(74)
|
0
|
71
|
0
|
(109)
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
0
|
(2)
|
(7)
|
(12)
|
17
|
63
|
44
|
(49)
|
(31)
|
16
|
(1)
|
(1)
|
(34)
|
(34)
|
|
| Cash Paid for Dividends |
(62)
|
0
|
(36)
|
0
|
(16)
|
0
|
(4)
|
0
|
(7)
|
0
|
(29)
|
0
|
(33)
|
0
|
(26)
|
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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(43)
|
0
|
(95)
|
0
|
3
|
23
|
12
|
0
|
(31)
|
0
|
(33)
|
(1)
|
5
|
(1)
|
(82)
|
0
|
40
|
0
|
6
|
(2)
|
(51)
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
0
|
|
| Cash from Financing Activities |
(47)
N/A
|
(43)
+8%
|
(30)
+31%
|
(95)
-220%
|
24
N/A
|
3
-88%
|
14
+393%
|
12
-16%
|
(10)
N/A
|
(31)
-215%
|
(36)
-17%
|
(33)
+8%
|
(18)
+48%
|
5
N/A
|
17
+264%
|
(82)
N/A
|
(74)
+10%
|
40
N/A
|
71
+79%
|
6
-91%
|
(63)
N/A
|
(51)
+19%
|
(35)
+31%
|
31
N/A
|
133
+325%
|
131
-1%
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
12
+100%
|
0
N/A
|
(2)
N/A
|
(7)
-308%
|
(12)
-70%
|
17
N/A
|
63
+280%
|
44
-30%
|
(49)
N/A
|
(33)
+32%
|
62
N/A
|
48
-24%
|
(1)
N/A
|
6
N/A
|
6
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(6)
|
(5)
|
(3)
|
(5)
|
(4)
|
(0)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
(2)
|
(2)
|
1
|
0
|
0
|
1
|
1
|
(0)
|
0
|
(0)
|
(1)
|
1
|
(0)
|
(3)
|
1
|
3
|
|
| Net Change in Cash |
14
N/A
|
(24)
N/A
|
10
N/A
|
26
+167%
|
(3)
N/A
|
3
N/A
|
(7)
N/A
|
(23)
-217%
|
(27)
-20%
|
20
N/A
|
45
+130%
|
91
+102%
|
19
-80%
|
(108)
N/A
|
(46)
+57%
|
15
N/A
|
16
+6%
|
(17)
N/A
|
(5)
+73%
|
22
N/A
|
37
+71%
|
24
-36%
|
(30)
N/A
|
11
N/A
|
9
-16%
|
20
+120%
|
0
N/A
|
(26)
N/A
|
0
N/A
|
(42)
N/A
|
(67)
-58%
|
50
N/A
|
46
-9%
|
(38)
N/A
|
4
N/A
|
(50)
N/A
|
(23)
+53%
|
23
N/A
|
36
+59%
|
(3)
N/A
|
(34)
-923%
|
(5)
+85%
|
46
N/A
|
87
+89%
|
24
-72%
|
1
-94%
|
(9)
N/A
|
(45)
-397%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
84
N/A
|
62
-26%
|
39
-37%
|
133
+243%
|
(25)
N/A
|
45
N/A
|
(21)
N/A
|
(21)
+1%
|
(8)
+62%
|
76
N/A
|
75
-1%
|
183
+144%
|
30
-83%
|
(92)
N/A
|
(101)
-10%
|
71
N/A
|
98
+37%
|
(43)
N/A
|
(50)
-15%
|
26
N/A
|
31
+19%
|
11
-65%
|
(15)
N/A
|
(32)
-119%
|
(124)
-289%
|
(110)
+12%
|
0
N/A
|
(35)
N/A
|
0
N/A
|
(49)
N/A
|
(42)
+14%
|
75
N/A
|
77
+3%
|
(21)
N/A
|
(3)
+87%
|
(45)
-1 614%
|
(20)
+55%
|
29
N/A
|
22
-24%
|
(14)
N/A
|
(34)
-147%
|
(9)
+74%
|
32
N/A
|
22
-30%
|
(23)
N/A
|
5
N/A
|
(18)
N/A
|
(56)
-209%
|
|