China E-Wallet Payment Group Ltd
HKEX:802
Cash Flow Statement
Cash Flow Statement
China E-Wallet Payment Group Ltd
| 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 |
64
|
134
|
281
|
377
|
456
|
593
|
613
|
671
|
645
|
640
|
(3)
|
(1 052)
|
(1 550)
|
(1 321)
|
(1 846)
|
(1 663)
|
(946)
|
0
|
(137)
|
0
|
191
|
0
|
(151)
|
0
|
(425)
|
0
|
(54)
|
0
|
(80)
|
0
|
(51)
|
0
|
(33)
|
0
|
(69)
|
0
|
(32)
|
0
|
(345)
|
0
|
|
| Depreciation & Amortization |
6
|
10
|
13
|
18
|
39
|
69
|
123
|
167
|
174
|
212
|
392
|
400
|
226
|
146
|
112
|
78
|
32
|
0
|
21
|
0
|
11
|
0
|
11
|
0
|
11
|
0
|
1
|
0
|
7
|
0
|
7
|
0
|
8
|
0
|
7
|
0
|
6
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
5
|
0
|
7
|
10
|
25
|
21
|
7
|
0
|
0
|
4
|
14
|
20
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
10
|
10
|
0
|
11
|
18
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
8
|
2
|
(0)
|
1
|
4
|
(1)
|
(5)
|
(0)
|
33
|
39
|
503
|
1 165
|
1 404
|
823
|
877
|
794
|
641
|
0
|
104
|
0
|
(279)
|
0
|
125
|
0
|
371
|
0
|
34
|
0
|
35
|
0
|
7
|
0
|
9
|
0
|
37
|
0
|
19
|
0
|
344
|
0
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
1
|
5
|
7
|
4
|
3
|
2
|
1
|
7
|
9
|
2
|
1
|
0
|
0
|
2
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
1
|
4
|
5
|
5
|
3
|
7
|
7
|
6
|
7
|
4
|
4
|
4
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(76)
|
(228)
|
(271)
|
(236)
|
(307)
|
(294)
|
(336)
|
(664)
|
(701)
|
(724)
|
(718)
|
(430)
|
(123)
|
345
|
839
|
779
|
191
|
(19)
|
(25)
|
(75)
|
4
|
(199)
|
(143)
|
(18)
|
(363)
|
(373)
|
(1)
|
(38)
|
31
|
3
|
34
|
37
|
(17)
|
(70)
|
35
|
4
|
10
|
(1)
|
(5)
|
(4)
|
|
| Cash from Operating Activities |
2
N/A
|
(83)
N/A
|
23
N/A
|
160
+608%
|
191
+20%
|
368
+92%
|
396
+8%
|
174
-56%
|
151
-14%
|
167
+11%
|
174
+4%
|
83
-52%
|
(43)
N/A
|
(8)
+81%
|
(18)
-124%
|
(12)
+32%
|
(82)
-574%
|
(52)
+36%
|
(37)
+30%
|
(75)
-103%
|
(73)
+2%
|
(199)
-172%
|
(158)
+20%
|
(18)
+89%
|
(405)
-2 170%
|
(373)
+8%
|
(19)
+95%
|
(38)
-100%
|
(7)
+83%
|
3
N/A
|
(3)
N/A
|
37
N/A
|
(33)
N/A
|
(70)
-112%
|
10
N/A
|
4
-59%
|
3
-22%
|
(1)
N/A
|
(6)
-654%
|
(4)
+37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(32)
|
(44)
|
(62)
|
(154)
|
(174)
|
(133)
|
(159)
|
(196)
|
(299)
|
(341)
|
(297)
|
(215)
|
(68)
|
(7)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(2)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Other Items |
8
|
(27)
|
(132)
|
(107)
|
(275)
|
(691)
|
(643)
|
(226)
|
(139)
|
(123)
|
(41)
|
(148)
|
(134)
|
7
|
51
|
54
|
71
|
13
|
98
|
106
|
0
|
(3)
|
(23)
|
(9)
|
1
|
(15)
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(5)
|
(5)
|
(6)
|
(2)
|
(5)
|
0
|
4
|
(1)
|
1
|
|
| Cash from Investing Activities |
(24)
N/A
|
(71)
-197%
|
(195)
-176%
|
(261)
-34%
|
(449)
-72%
|
(824)
-83%
|
(801)
+3%
|
(422)
+47%
|
(438)
-4%
|
(464)
-6%
|
(338)
+27%
|
(364)
-8%
|
(203)
+44%
|
(0)
+100%
|
49
N/A
|
53
+9%
|
71
+34%
|
13
-82%
|
98
+679%
|
106
+8%
|
0
-100%
|
(3)
N/A
|
(23)
-657%
|
(9)
+60%
|
(1)
+90%
|
(15)
-1 524%
|
(0)
+97%
|
(0)
-11%
|
(0)
+63%
|
(0)
-16%
|
(0)
+80%
|
(5)
-11 890%
|
(9)
-87%
|
(6)
+38%
|
(2)
+56%
|
(5)
-103%
|
0
N/A
|
4
+55 671%
|
(1)
N/A
|
1
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
162
|
515
|
368
|
681
|
676
|
(1)
|
(6)
|
4
|
203
|
202
|
77
|
291
|
288
|
67
|
0
|
34
|
66
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(2)
|
2
|
2
|
1
|
155
|
159
|
70
|
64
|
39
|
(0)
|
(208)
|
(184)
|
(45)
|
(33)
|
(6)
|
(5)
|
0
|
0
|
0
|
(61)
|
0
|
320
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
(5)
|
0
|
3
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(1)
|
0
|
(14)
|
0
|
(22)
|
0
|
(19)
|
0
|
(33)
|
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 |
(9)
|
(26)
|
(18)
|
(39)
|
(40)
|
(10)
|
(4)
|
4
|
(4)
|
(6)
|
(11)
|
(14)
|
(22)
|
(17)
|
(4)
|
(4)
|
(4)
|
36
|
(3)
|
(95)
|
307
|
310
|
(5)
|
315
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
4
|
0
|
35
|
(2)
|
(2)
|
0
|
2
|
(0)
|
1
|
|
| Cash from Financing Activities |
150
N/A
|
486
+224%
|
339
-30%
|
630
+86%
|
616
-2%
|
122
-80%
|
130
+7%
|
58
-55%
|
230
+294%
|
203
-12%
|
65
-68%
|
69
+6%
|
82
+20%
|
4
-95%
|
(36)
N/A
|
24
N/A
|
58
+142%
|
66
+13%
|
1
-98%
|
(95)
N/A
|
246
N/A
|
310
+26%
|
320
+3%
|
315
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
4
N/A
|
44
+1 123%
|
35
-20%
|
(7)
N/A
|
(2)
+68%
|
3
N/A
|
2
-41%
|
(0)
N/A
|
1
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(4)
|
(4)
|
(3)
|
(55)
|
(9)
|
49
|
22
|
8
|
11
|
(30)
|
(43)
|
6
|
(4)
|
(0)
|
4
|
2
|
1
|
(6)
|
(2)
|
(2)
|
(5)
|
1
|
(3)
|
0
|
7
|
(3)
|
(6)
|
(0)
|
3
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
128
N/A
|
333
+160%
|
167
-50%
|
524
+214%
|
353
-33%
|
(337)
N/A
|
(331)
+2%
|
(199)
+40%
|
(8)
+96%
|
(73)
-785%
|
(92)
-26%
|
(201)
-120%
|
(193)
+4%
|
(47)
+76%
|
0
N/A
|
60
+60 300%
|
46
-24%
|
29
-36%
|
65
+120%
|
(64)
N/A
|
167
N/A
|
106
-37%
|
137
+30%
|
284
+107%
|
(405)
N/A
|
(391)
+4%
|
(19)
+95%
|
(32)
-66%
|
(10)
+69%
|
(3)
+65%
|
(3)
+2%
|
39
N/A
|
2
-96%
|
(40)
N/A
|
0
N/A
|
(3)
N/A
|
6
N/A
|
5
-21%
|
(7)
N/A
|
(2)
+69%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(30)
N/A
|
(127)
-320%
|
(40)
+69%
|
6
N/A
|
17
+204%
|
235
+1 258%
|
237
+1%
|
(22)
N/A
|
(149)
-579%
|
(174)
-17%
|
(124)
+29%
|
(132)
-7%
|
(111)
+16%
|
(15)
+86%
|
(20)
-31%
|
(12)
+39%
|
(82)
-574%
|
(52)
+36%
|
(37)
+30%
|
(75)
-103%
|
(73)
+2%
|
(199)
-171%
|
(158)
+20%
|
(18)
+89%
|
(407)
-2 178%
|
(373)
+8%
|
(20)
+95%
|
(38)
-90%
|
(7)
+82%
|
3
N/A
|
(3)
N/A
|
37
N/A
|
(37)
N/A
|
(70)
-89%
|
10
N/A
|
4
-59%
|
3
-22%
|
(1)
N/A
|
(6)
-654%
|
(4)
+37%
|
|