Tai United Holdings Ltd
HKEX:718
Cash Flow Statement
Cash Flow Statement
Tai United Holdings Ltd
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(199)
|
0
|
(37)
|
0
|
(470)
|
0
|
(1 606)
|
0
|
(1 367)
|
(905)
|
|
| Depreciation & Amortization |
14
|
0
|
9
|
0
|
8
|
0
|
10
|
0
|
8
|
7
|
|
| Other Non-Cash Items |
111
|
0
|
(19)
|
0
|
405
|
0
|
1 577
|
0
|
1 361
|
894
|
|
| Cash Taxes Paid |
1
|
35
|
36
|
(5)
|
21
|
30
|
10
|
8
|
2
|
6
|
|
| Cash Interest Paid |
15
|
(43)
|
9
|
27
|
185
|
166
|
20
|
23
|
15
|
8
|
|
| Change in Working Capital |
88
|
(82)
|
(30)
|
(154)
|
(36)
|
56
|
49
|
41
|
1
|
16
|
|
| Cash from Operating Activities |
14
N/A
|
(82)
N/A
|
(76)
+7%
|
(154)
-102%
|
(93)
+40%
|
56
N/A
|
29
-47%
|
41
+40%
|
4
-91%
|
12
+223%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(0)
|
(1)
|
(0)
|
|
| Other Items |
613
|
359
|
164
|
661
|
22
|
(388)
|
2
|
3
|
(26)
|
501
|
|
| Cash from Investing Activities |
613
N/A
|
359
-41%
|
164
-54%
|
661
+303%
|
22
-97%
|
(393)
N/A
|
(3)
+99%
|
3
N/A
|
(26)
N/A
|
500
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
(162)
|
(135)
|
(167)
|
(171)
|
(4)
|
(0)
|
(26)
|
(47)
|
(40)
|
(238)
|
|
| Cash Paid for Dividends |
(1 050)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(15)
|
(20)
|
(9)
|
(27)
|
(185)
|
(166)
|
(20)
|
(23)
|
(15)
|
(8)
|
|
| Cash from Financing Activities |
(1 227)
N/A
|
(155)
+87%
|
(176)
-14%
|
(198)
-12%
|
(189)
+5%
|
(166)
+12%
|
(46)
+72%
|
(70)
-51%
|
(55)
+21%
|
(246)
-347%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
(8)
|
(10)
|
25
|
26
|
18
|
21
|
(13)
|
(49)
|
(26)
|
(33)
|
|
| Net Change in Cash |
(608)
N/A
|
112
N/A
|
(63)
N/A
|
335
N/A
|
(242)
N/A
|
(483)
-100%
|
(32)
+93%
|
(75)
-131%
|
(104)
-39%
|
234
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
14
N/A
|
(82)
N/A
|
(76)
+7%
|
(154)
-102%
|
(93)
+40%
|
50
N/A
|
24
-52%
|
41
+68%
|
3
-92%
|
12
+288%
|
|