E Star Commercial Management Co Ltd
HKEX:6668
Cash Flow Statement
Cash Flow Statement
E Star Commercial Management Co Ltd
Sep-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
107
|
175
|
0
|
252
|
0
|
208
|
122
|
|
Depreciation & Amortization |
3
|
4
|
0
|
4
|
0
|
5
|
2
|
|
Other Non-Cash Items |
59
|
20
|
0
|
1
|
0
|
52
|
27
|
|
Cash Taxes Paid |
35
|
42
|
0
|
57
|
0
|
75
|
41
|
|
Cash Interest Paid |
4
|
4
|
4
|
4
|
7
|
1
|
(3)
|
|
Change in Working Capital |
(53)
|
(66)
|
(43)
|
(58)
|
194
|
(103)
|
93
|
|
Cash from Operating Activities |
116
N/A
|
134
+15%
|
156
+17%
|
200
+28%
|
194
-3%
|
162
-17%
|
244
+51%
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(2)
|
(2)
|
(3)
|
(17)
|
(34)
|
(4)
|
12
|
|
Other Items |
(21)
|
(115)
|
(646)
|
(650)
|
86
|
(0)
|
(299)
|
|
Cash from Investing Activities |
(23)
N/A
|
(117)
-417%
|
(649)
-454%
|
(667)
-3%
|
52
N/A
|
(4)
N/A
|
(287)
-6 715%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
0
|
0
|
874
|
868
|
(8)
|
(3)
|
(2)
|
|
Net Issuance of Debt |
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(10)
|
(15)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(51)
|
0
|
(118)
|
0
|
|
Other |
(85)
|
(6)
|
(61)
|
(40)
|
29
|
12
|
2
|
|
Cash from Financing Activities |
(87)
N/A
|
(9)
+90%
|
808
N/A
|
772
-4%
|
(32)
N/A
|
(118)
-266%
|
(133)
-13%
|
|
Change in Cash | ||||||||
Net Change in Cash |
7
N/A
|
8
+14%
|
315
+3 970%
|
305
-3%
|
214
-30%
|
40
-82%
|
(176)
N/A
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
114
N/A
|
132
+15%
|
153
+16%
|
183
+19%
|
160
-12%
|
158
-1%
|
256
+62%
|