Ourgame International Holdings Ltd
HKEX:6899
Cash Flow Statement
Cash Flow Statement
Ourgame International Holdings Ltd
Jun-2015 | Dec-2015 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
142
|
139
|
(88)
|
(37)
|
(393)
|
(713)
|
(364)
|
(440)
|
(502)
|
(397)
|
(297)
|
(223)
|
(135)
|
(136)
|
(77)
|
(51)
|
|
Depreciation & Amortization |
0
|
50
|
0
|
148
|
0
|
139
|
0
|
58
|
0
|
37
|
0
|
5
|
27
|
0
|
22
|
0
|
|
Other Non-Cash Items |
0
|
27
|
0
|
(14)
|
0
|
377
|
0
|
354
|
0
|
344
|
23
|
(67)
|
11
|
300
|
(1)
|
0
|
|
Cash Taxes Paid |
11
|
21
|
11
|
11
|
9
|
9
|
1
|
1
|
1
|
(1)
|
3
|
(2)
|
2
|
(2)
|
0
|
(0)
|
|
Cash Interest Paid |
0
|
1
|
0
|
3
|
0
|
0
|
1
|
0
|
4
|
5
|
6
|
2
|
6
|
4
|
0
|
2
|
|
Change in Working Capital |
(87)
|
(127)
|
49
|
(43)
|
461
|
100
|
289
|
193
|
648
|
(8)
|
328
|
225
|
(18)
|
(358)
|
(25)
|
21
|
|
Cash from Operating Activities |
55
N/A
|
90
+63%
|
(26)
N/A
|
55
N/A
|
55
+0%
|
(96)
N/A
|
(75)
+22%
|
164
N/A
|
130
-21%
|
(23)
N/A
|
54
N/A
|
(60)
N/A
|
(115)
-91%
|
(195)
-69%
|
(82)
+58%
|
(30)
+63%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(41)
|
(117)
|
(57)
|
(202)
|
(307)
|
(185)
|
(73)
|
(144)
|
(106)
|
(48)
|
(49)
|
(37)
|
(6)
|
5
|
(4)
|
(9)
|
|
Other Items |
(625)
|
(148)
|
(17)
|
(158)
|
(203)
|
(41)
|
23
|
3
|
(7)
|
(59)
|
(40)
|
285
|
675
|
678
|
(472)
|
(367)
|
|
Cash from Investing Activities |
(666)
N/A
|
(265)
+60%
|
(74)
+72%
|
(361)
-388%
|
(510)
-42%
|
(227)
+56%
|
(50)
+78%
|
(141)
-181%
|
(113)
+20%
|
(107)
+6%
|
(90)
+16%
|
248
N/A
|
668
+170%
|
684
+2%
|
(476)
N/A
|
(376)
+21%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
1
|
4
|
0
|
110
|
339
|
220
|
(9)
|
(2)
|
48
|
46
|
(12)
|
(3)
|
(9)
|
(1)
|
(4)
|
(3)
|
|
Net Issuance of Debt |
121
|
0
|
0
|
104
|
0
|
69
|
88
|
17
|
19
|
12
|
(22)
|
(20)
|
(30)
|
(20)
|
(7)
|
(10)
|
|
Cash Paid for Dividends |
(50)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(6)
|
9
|
8
|
5
|
(3)
|
0
|
0
|
(1)
|
(5)
|
(5)
|
(6)
|
(2)
|
(6)
|
(4)
|
(5)
|
(5)
|
|
Cash from Financing Activities |
65
N/A
|
(37)
N/A
|
8
N/A
|
219
+2 707%
|
440
+101%
|
289
-34%
|
79
-73%
|
14
-82%
|
62
+348%
|
52
-16%
|
(40)
N/A
|
(25)
+38%
|
(46)
-84%
|
(25)
+46%
|
(15)
+39%
|
(18)
-20%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
1
|
(0)
|
(2)
|
(8)
|
(5)
|
(0)
|
(7)
|
(10)
|
(5)
|
(2)
|
0
|
(1)
|
29
|
51
|
25
|
|
Net Change in Cash |
(546)
N/A
|
(212)
+61%
|
(92)
+57%
|
(89)
+4%
|
(23)
+74%
|
(39)
-68%
|
(46)
-19%
|
30
N/A
|
69
+128%
|
(83)
N/A
|
(78)
+6%
|
163
N/A
|
506
+211%
|
493
-3%
|
(522)
N/A
|
(399)
+24%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
14
N/A
|
(27)
N/A
|
(83)
-204%
|
(147)
-77%
|
(252)
-71%
|
(281)
-12%
|
(148)
+47%
|
20
N/A
|
24
+16%
|
(71)
N/A
|
4
N/A
|
(97)
N/A
|
(121)
-25%
|
(190)
-56%
|
(86)
+55%
|
(39)
+55%
|