Talent Property Group Ltd
HKEX:760
Cash Flow Statement
Cash Flow Statement
Talent Property Group Ltd
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
70
|
0
|
5
|
0
|
27
|
0
|
(3)
|
0
|
(17)
|
0
|
6
|
0
|
(152)
|
0
|
(14)
|
0
|
462
|
0
|
(1 128)
|
0
|
(748)
|
0
|
(310)
|
0
|
(295)
|
0
|
(191)
|
0
|
(55)
|
0
|
188
|
0
|
101
|
0
|
(176)
|
0
|
(116)
|
0
|
197
|
0
|
(1)
|
0
|
7
|
0
|
(138)
|
0
|
|
| Depreciation & Amortization |
8
|
0
|
12
|
0
|
24
|
0
|
28
|
0
|
24
|
0
|
19
|
0
|
16
|
0
|
8
|
0
|
8
|
0
|
29
|
0
|
68
|
0
|
27
|
0
|
4
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
3
|
0
|
3
|
0
|
3
|
0
|
5
|
0
|
5
|
0
|
7
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(10)
|
0
|
(2)
|
0
|
(36)
|
0
|
(26)
|
0
|
(15)
|
0
|
(16)
|
0
|
123
|
0
|
3
|
0
|
(475)
|
0
|
1 013
|
0
|
610
|
0
|
288
|
0
|
271
|
0
|
352
|
0
|
80
|
0
|
(67)
|
0
|
(86)
|
0
|
235
|
0
|
224
|
0
|
(130)
|
0
|
34
|
0
|
129
|
0
|
148
|
0
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
54
|
0
|
1
|
0
|
(0)
|
0
|
84
|
0
|
86
|
0
|
133
|
0
|
34
|
0
|
99
|
0
|
135
|
0
|
113
|
0
|
52
|
0
|
16
|
0
|
11
|
0
|
40
|
0
|
30
|
0
|
16
|
0
|
31
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
53
|
0
|
37
|
0
|
0
|
0
|
32
|
0
|
16
|
0
|
4
|
0
|
22
|
0
|
54
|
0
|
42
|
0
|
35
|
0
|
22
|
0
|
4
|
0
|
|
| Change in Working Capital |
(140)
|
35
|
121
|
(5)
|
(5)
|
(47)
|
(40)
|
24
|
55
|
24
|
(36)
|
(35)
|
(18)
|
4
|
7
|
(12)
|
(20)
|
(193)
|
86
|
(289)
|
(634)
|
(204)
|
108
|
37
|
(196)
|
(218)
|
(453)
|
(127)
|
235
|
21
|
(460)
|
(218)
|
(105)
|
(476)
|
(536)
|
(72)
|
(84)
|
24
|
(47)
|
(65)
|
(104)
|
248
|
104
|
36
|
41
|
(4)
|
|
| Cash from Operating Activities |
(72)
N/A
|
35
N/A
|
135
+287%
|
(5)
N/A
|
9
N/A
|
(47)
N/A
|
(41)
+13%
|
24
N/A
|
47
+95%
|
24
-48%
|
(26)
N/A
|
(35)
-31%
|
(32)
+8%
|
4
N/A
|
5
+12%
|
(12)
N/A
|
(25)
-107%
|
(193)
-671%
|
(0)
+100%
|
(289)
-288 700%
|
(703)
-143%
|
(204)
+71%
|
113
N/A
|
37
-67%
|
(217)
N/A
|
(218)
-1%
|
(291)
-33%
|
(127)
+56%
|
261
N/A
|
21
-92%
|
(338)
N/A
|
(218)
+35%
|
(89)
+59%
|
(476)
-435%
|
(474)
+0%
|
(72)
+85%
|
27
N/A
|
24
-9%
|
24
-3%
|
(65)
N/A
|
(67)
-3%
|
248
N/A
|
245
-1%
|
36
-85%
|
58
+59%
|
(4)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(23)
|
0
|
(23)
|
0
|
(25)
|
0
|
(16)
|
0
|
(20)
|
0
|
(10)
|
0
|
(7)
|
0
|
(7)
|
0
|
(5)
|
0
|
(219)
|
0
|
(57)
|
0
|
(39)
|
0
|
(63)
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(9)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
(0)
|
(7)
|
(7)
|
(2)
|
(7)
|
(8)
|
0
|
(6)
|
(6)
|
|
| Other Items |
12
|
(31)
|
30
|
(69)
|
(47)
|
7
|
56
|
91
|
27
|
(1)
|
73
|
36
|
29
|
19
|
(4)
|
(8)
|
132
|
(226)
|
(246)
|
244
|
369
|
113
|
666
|
735
|
474
|
140
|
(42)
|
(42)
|
127
|
238
|
234
|
131
|
(4)
|
84
|
208
|
119
|
1
|
244
|
344
|
149
|
80
|
6
|
142
|
217
|
53
|
4
|
|
| Cash from Investing Activities |
(10)
N/A
|
(31)
-198%
|
8
N/A
|
(69)
N/A
|
(72)
-4%
|
7
N/A
|
40
+473%
|
91
+127%
|
7
-93%
|
(1)
N/A
|
63
N/A
|
36
-42%
|
22
-40%
|
19
-13%
|
(11)
N/A
|
(8)
+33%
|
126
N/A
|
(226)
N/A
|
(465)
-106%
|
244
N/A
|
312
+28%
|
113
-64%
|
628
+455%
|
735
+17%
|
411
-44%
|
140
-66%
|
(43)
N/A
|
(44)
-2%
|
125
N/A
|
236
+89%
|
232
-2%
|
122
-47%
|
(5)
N/A
|
84
N/A
|
206
+146%
|
115
-44%
|
(2)
N/A
|
244
N/A
|
338
+38%
|
143
-58%
|
78
-45%
|
(1)
N/A
|
134
N/A
|
214
+59%
|
47
-78%
|
(2)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
28
|
0
|
50
|
0
|
467
|
0
|
(533)
|
0
|
(433)
|
(37)
|
209
|
247
|
(244)
|
(250)
|
27
|
8
|
110
|
374
|
464
|
284
|
(50)
|
(225)
|
(184)
|
(135)
|
(126)
|
(285)
|
(317)
|
(183)
|
(92)
|
(39)
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
(3)
|
(2)
|
0
|
6
|
0
|
(6)
|
0
|
(0)
|
(7)
|
102
|
(32)
|
(84)
|
(190)
|
87
|
72
|
(473)
|
61
|
(170)
|
0
|
(18)
|
(32)
|
(16)
|
(111)
|
(79)
|
(24)
|
9
|
(45)
|
(95)
|
(59)
|
(73)
|
(65)
|
(37)
|
(31)
|
(17)
|
(20)
|
(22)
|
(10)
|
(3)
|
|
| Cash from Financing Activities |
27
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
178
N/A
|
175
-1%
|
(2)
N/A
|
0
N/A
|
6
N/A
|
0
N/A
|
(6)
N/A
|
(0)
+98%
|
(0)
N/A
|
21
N/A
|
102
+378%
|
18
-82%
|
(84)
N/A
|
278
N/A
|
87
-69%
|
(461)
N/A
|
(473)
-3%
|
(372)
+21%
|
(207)
+44%
|
209
N/A
|
229
+10%
|
(276)
N/A
|
(266)
+4%
|
(84)
+68%
|
(71)
+15%
|
86
N/A
|
383
+345%
|
420
+10%
|
189
-55%
|
(109)
N/A
|
(299)
-174%
|
(249)
+17%
|
(172)
+31%
|
(157)
+8%
|
(303)
-93%
|
(337)
-11%
|
(206)
+39%
|
(102)
+50%
|
(42)
+58%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
48
|
68
|
11
|
5
|
37
|
(6)
|
(41)
|
1
|
9
|
4
|
2
|
4
|
5
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
| Net Change in Cash |
(55)
N/A
|
4
N/A
|
143
+3 295%
|
(74)
N/A
|
(63)
+16%
|
(40)
+36%
|
(1)
+98%
|
293
N/A
|
229
-22%
|
21
-91%
|
37
+75%
|
8
-79%
|
(10)
N/A
|
18
N/A
|
(7)
N/A
|
(20)
-200%
|
123
N/A
|
(268)
N/A
|
(379)
-42%
|
(117)
+69%
|
(109)
+7%
|
33
N/A
|
273
+725%
|
258
-6%
|
(176)
N/A
|
(277)
-57%
|
(120)
+57%
|
61
N/A
|
114
+88%
|
(4)
N/A
|
(190)
-4 726%
|
(168)
+12%
|
(8)
+95%
|
(9)
-13%
|
151
N/A
|
232
+53%
|
(85)
N/A
|
(30)
+64%
|
112
N/A
|
(94)
N/A
|
(145)
-55%
|
(56)
+62%
|
42
N/A
|
45
+7%
|
3
-93%
|
(50)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(94)
N/A
|
35
N/A
|
112
+222%
|
(5)
N/A
|
(16)
-214%
|
(47)
-201%
|
(57)
-22%
|
24
N/A
|
26
+10%
|
24
-8%
|
(36)
N/A
|
(35)
+4%
|
(39)
-12%
|
4
N/A
|
(3)
N/A
|
(12)
-384%
|
(30)
-150%
|
(193)
-536%
|
(220)
-14%
|
(289)
-32%
|
(760)
-163%
|
(204)
+73%
|
74
N/A
|
37
-50%
|
(280)
N/A
|
(218)
+22%
|
(291)
-33%
|
(129)
+56%
|
259
N/A
|
19
-93%
|
(339)
N/A
|
(227)
+33%
|
(90)
+60%
|
(476)
-427%
|
(476)
+0%
|
(77)
+84%
|
24
N/A
|
24
+2%
|
17
-30%
|
(72)
N/A
|
(69)
+4%
|
241
N/A
|
237
-2%
|
36
-85%
|
52
+42%
|
(10)
N/A
|
|