Tianyun International Holdings Ltd
HKEX:6836
Cash Flow Statement
Cash Flow Statement
Tianyun International Holdings Ltd
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 |
166
|
0
|
161
|
0
|
200
|
0
|
225
|
0
|
183
|
0
|
28
|
0
|
117
|
0
|
|
Depreciation & Amortization |
9
|
0
|
13
|
0
|
18
|
0
|
21
|
0
|
25
|
0
|
22
|
0
|
21
|
0
|
|
Other Non-Cash Items |
5
|
0
|
1
|
0
|
16
|
0
|
13
|
0
|
(0)
|
0
|
132
|
0
|
2
|
0
|
|
Cash Taxes Paid |
41
|
32
|
36
|
30
|
39
|
66
|
64
|
37
|
25
|
28
|
26
|
17
|
19
|
21
|
|
Cash Interest Paid |
2
|
3
|
3
|
5
|
13
|
15
|
13
|
11
|
10
|
7
|
4
|
4
|
6
|
6
|
|
Change in Working Capital |
(58)
|
93
|
(63)
|
180
|
(68)
|
66
|
(117)
|
210
|
(60)
|
163
|
11
|
204
|
26
|
136
|
|
Cash from Operating Activities |
122
N/A
|
93
-24%
|
112
+21%
|
180
+61%
|
167
-7%
|
66
-60%
|
143
+115%
|
210
+47%
|
149
-29%
|
163
+10%
|
192
+18%
|
204
+6%
|
166
-19%
|
136
-18%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(102)
|
(102)
|
(21)
|
(25)
|
(24)
|
(26)
|
(75)
|
(123)
|
(119)
|
(108)
|
(65)
|
(30)
|
(9)
|
(40)
|
|
Other Items |
0
|
76
|
(12)
|
(17)
|
(13)
|
2
|
4
|
11
|
16
|
(107)
|
(173)
|
(49)
|
17
|
105
|
|
Cash from Investing Activities |
(101)
N/A
|
(25)
+75%
|
(33)
-32%
|
(43)
-28%
|
(37)
+13%
|
(24)
+35%
|
(71)
-192%
|
(112)
-57%
|
(103)
+8%
|
(215)
-108%
|
(237)
-10%
|
(79)
+67%
|
9
N/A
|
65
+657%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
(14)
|
(16)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
29
|
(16)
|
44
|
104
|
(27)
|
56
|
45
|
(22)
|
(23)
|
9
|
(15)
|
(42)
|
(18)
|
9
|
|
Cash Paid for Dividends |
(39)
|
(36)
|
(35)
|
(34)
|
(36)
|
(15)
|
(39)
|
0
|
(27)
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(0)
|
(2)
|
(2)
|
88
|
(2)
|
(70)
|
(34)
|
66
|
29
|
25
|
32
|
10
|
(87)
|
|
Cash from Financing Activities |
(24)
N/A
|
(67)
-176%
|
6
N/A
|
68
+994%
|
25
-63%
|
37
+48%
|
(66)
N/A
|
(94)
-43%
|
16
N/A
|
12
-28%
|
10
-13%
|
(10)
N/A
|
(8)
+18%
|
(78)
-852%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(2)
|
0
|
0
|
2
|
4
|
(5)
|
(12)
|
(4)
|
2
|
3
|
1
|
|
Net Change in Cash |
(3)
N/A
|
1
N/A
|
85
+11 878%
|
203
+139%
|
155
-24%
|
79
-49%
|
7
-91%
|
8
+4%
|
56
+629%
|
(52)
N/A
|
(38)
+26%
|
118
N/A
|
170
+44%
|
125
-26%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
21
N/A
|
(9)
N/A
|
91
N/A
|
155
+70%
|
143
-8%
|
40
-72%
|
67
+66%
|
87
+30%
|
30
-66%
|
55
+86%
|
128
+133%
|
174
+36%
|
157
-10%
|
96
-39%
|