Winox Holdings Ltd
HKEX:6838
Cash Flow Statement
Cash Flow Statement
Winox Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
57
|
0
|
58
|
0
|
100
|
0
|
59
|
0
|
140
|
0
|
178
|
0
|
169
|
45
|
110
|
87
|
106
|
128
|
127
|
115
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
22
|
0
|
25
|
0
|
31
|
0
|
33
|
0
|
34
|
0
|
39
|
0
|
43
|
26
|
56
|
60
|
66
|
62
|
71
|
64
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
5
|
0
|
7
|
0
|
5
|
0
|
8
|
0
|
6
|
0
|
6
|
0
|
4
|
4
|
5
|
6
|
7
|
(1)
|
3
|
1
|
|
Cash Taxes Paid |
16
|
0
|
0
|
0
|
18
|
4
|
6
|
2
|
13
|
15
|
18
|
0
|
6
|
0
|
16
|
0
|
25
|
0
|
43
|
0
|
13
|
0
|
10
|
0
|
|
Cash Interest Paid |
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
3
|
3
|
3
|
3
|
2
|
4
|
4
|
3
|
4
|
6
|
6
|
5
|
|
Change in Working Capital |
100
|
97
|
134
|
165
|
3
|
26
|
(1)
|
105
|
(11)
|
129
|
(34)
|
112
|
(41)
|
127
|
(19)
|
188
|
(134)
|
42
|
7
|
(56)
|
(194)
|
19
|
115
|
18
|
|
Cash from Operating Activities |
100
N/A
|
97
-4%
|
134
+39%
|
165
+23%
|
87
-47%
|
26
-70%
|
89
+243%
|
105
+18%
|
125
+19%
|
129
+3%
|
65
-50%
|
112
+72%
|
140
+25%
|
127
-9%
|
205
+62%
|
188
-8%
|
82
-56%
|
116
+42%
|
178
+53%
|
96
-46%
|
(16)
N/A
|
208
N/A
|
316
+52%
|
198
-37%
|
|
Investing Cash Flow | |||||||||||||||||||||||||
Capital Expenditures |
(65)
|
(71)
|
(65)
|
(99)
|
(107)
|
(84)
|
(67)
|
(69)
|
(92)
|
(69)
|
(29)
|
(35)
|
(47)
|
(67)
|
(70)
|
(98)
|
(145)
|
(132)
|
(99)
|
(110)
|
(112)
|
(78)
|
(73)
|
(74)
|
|
Other Items |
(1)
|
(1)
|
(49)
|
(65)
|
53
|
69
|
1
|
3
|
34
|
32
|
2
|
3
|
0
|
(0)
|
(1)
|
11
|
13
|
1
|
(0)
|
(1)
|
0
|
(3)
|
(3)
|
2
|
|
Cash from Investing Activities |
(67)
N/A
|
(72)
-8%
|
(114)
-58%
|
(164)
-44%
|
(55)
+67%
|
(15)
+72%
|
(66)
-329%
|
(67)
-1%
|
(58)
+12%
|
(37)
+36%
|
(27)
+27%
|
(32)
-18%
|
(46)
-44%
|
(68)
-46%
|
(71)
-6%
|
(87)
-21%
|
(132)
-52%
|
(131)
+0%
|
(99)
+24%
|
(111)
-12%
|
(112)
-1%
|
(80)
+28%
|
(76)
+6%
|
(73)
+4%
|
|
Financing Cash Flow | |||||||||||||||||||||||||
Net Issuance of Debt |
(42)
|
(13)
|
27
|
15
|
(1)
|
6
|
9
|
(24)
|
(11)
|
25
|
(11)
|
(44)
|
(36)
|
(25)
|
(23)
|
(23)
|
18
|
50
|
(26)
|
36
|
179
|
(43)
|
(133)
|
(42)
|
|
Cash Paid for Dividends |
(20)
|
(55)
|
(65)
|
(55)
|
(55)
|
(25)
|
(15)
|
(20)
|
(25)
|
(35)
|
(28)
|
(38)
|
(50)
|
(55)
|
(65)
|
(73)
|
(68)
|
(25)
|
(15)
|
(30)
|
(18)
|
(3)
|
(24)
|
(54)
|
|
Other |
212
|
213
|
(40)
|
(40)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
|
Cash from Financing Activities |
150
N/A
|
146
-3%
|
(77)
N/A
|
(80)
-3%
|
(60)
+25%
|
(23)
+61%
|
(10)
+55%
|
(49)
-368%
|
(40)
+18%
|
(15)
+64%
|
(43)
-197%
|
(86)
-99%
|
(90)
-4%
|
(84)
+7%
|
(91)
-8%
|
(98)
-8%
|
(52)
+47%
|
21
N/A
|
(45)
N/A
|
3
N/A
|
156
+5 188%
|
(52)
N/A
|
(162)
-213%
|
(101)
+38%
|
|
Change in Cash | |||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
(0)
|
0
|
2
|
6
|
2
|
(3)
|
0
|
(9)
|
(11)
|
(12)
|
(7)
|
17
|
10
|
(4)
|
(0)
|
(1)
|
(2)
|
4
|
5
|
3
|
2
|
(14)
|
(16)
|
|
Net Change in Cash |
184
N/A
|
170
-8%
|
(57)
N/A
|
(77)
-36%
|
(22)
+72%
|
(11)
+49%
|
10
N/A
|
(10)
N/A
|
19
N/A
|
66
+252%
|
(17)
N/A
|
(13)
+25%
|
21
N/A
|
(14)
N/A
|
39
N/A
|
3
-92%
|
(102)
N/A
|
4
N/A
|
37
+753%
|
(6)
N/A
|
32
N/A
|
77
+139%
|
64
-17%
|
8
-88%
|
|
Free Cash Flow | |||||||||||||||||||||||||
Free Cash Flow |
35
N/A
|
26
-26%
|
69
+166%
|
66
-5%
|
(20)
N/A
|
(58)
-185%
|
22
N/A
|
36
+66%
|
33
-7%
|
59
+77%
|
36
-40%
|
77
+115%
|
93
+22%
|
59
-36%
|
135
+127%
|
90
-33%
|
(63)
N/A
|
(16)
+75%
|
79
N/A
|
(14)
N/A
|
(127)
-818%
|
130
N/A
|
244
+87%
|
124
-49%
|