China Silver Group Ltd
HKEX:815
Cash Flow Statement
Cash Flow Statement
China Silver Group Ltd
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 |
221
|
0
|
180
|
0
|
277
|
0
|
7
|
0
|
428
|
0
|
388
|
0
|
298
|
117
|
(56)
|
(45)
|
253
|
(2 243)
|
(2 413)
|
(88)
|
(153)
|
(108)
|
|
Depreciation & Amortization |
13
|
0
|
13
|
0
|
15
|
0
|
18
|
0
|
36
|
0
|
42
|
0
|
37
|
0
|
39
|
0
|
36
|
0
|
36
|
0
|
34
|
0
|
|
Other Non-Cash Items |
7
|
0
|
12
|
0
|
14
|
0
|
57
|
0
|
26
|
0
|
26
|
0
|
79
|
23
|
427
|
488
|
55
|
2 473
|
2 422
|
55
|
83
|
119
|
|
Cash Taxes Paid |
45
|
0
|
53
|
0
|
36
|
0
|
24
|
0
|
78
|
0
|
102
|
0
|
85
|
0
|
45
|
47
|
64
|
40
|
19
|
(1)
|
2
|
1
|
|
Cash Interest Paid |
6
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
5
|
5
|
6
|
5
|
4
|
9
|
12
|
10
|
11
|
14
|
15
|
23
|
29
|
|
Change in Working Capital |
(50)
|
20
|
8
|
230
|
(101)
|
(254)
|
(174)
|
170
|
(1 040)
|
(160)
|
(212)
|
(117)
|
(808)
|
(268)
|
(412)
|
(452)
|
40
|
(1 258)
|
(914)
|
456
|
123
|
40
|
|
Cash from Operating Activities |
190
N/A
|
177
-7%
|
212
+20%
|
230
+8%
|
204
-11%
|
(254)
N/A
|
(91)
+64%
|
170
N/A
|
(549)
N/A
|
(160)
+71%
|
243
N/A
|
(117)
N/A
|
(394)
-236%
|
(128)
+67%
|
(2)
+98%
|
(9)
-331%
|
385
N/A
|
(1 028)
N/A
|
(869)
+15%
|
424
N/A
|
87
-79%
|
51
-42%
|
|
Investing Cash Flow | |||||||||||||||||||||||
Capital Expenditures |
(4)
|
(27)
|
(54)
|
(42)
|
(18)
|
(26)
|
(27)
|
(19)
|
(21)
|
(25)
|
(44)
|
(25)
|
(8)
|
(3)
|
(33)
|
(81)
|
(53)
|
(6)
|
(8)
|
(12)
|
(11)
|
(7)
|
|
Other Items |
1
|
1
|
(19)
|
(18)
|
2
|
(7)
|
(590)
|
(293)
|
350
|
61
|
(83)
|
(45)
|
(88)
|
(184)
|
(54)
|
168
|
194
|
31
|
6
|
(49)
|
(122)
|
(111)
|
|
Cash from Investing Activities |
(4)
N/A
|
(27)
-660%
|
(73)
-174%
|
(61)
+17%
|
(16)
+73%
|
(33)
-100%
|
(617)
-1 788%
|
(312)
+49%
|
330
N/A
|
36
-89%
|
(127)
N/A
|
(70)
+45%
|
(96)
-37%
|
(187)
-95%
|
(87)
+54%
|
88
N/A
|
141
+61%
|
25
-82%
|
(2)
N/A
|
(61)
-2 369%
|
(133)
-117%
|
(118)
+11%
|
|
Financing Cash Flow | |||||||||||||||||||||||
Net Issuance of Common Stock |
159
|
181
|
22
|
0
|
215
|
692
|
477
|
72
|
118
|
131
|
32
|
304
|
357
|
0
|
140
|
0
|
1
|
0
|
0
|
156
|
156
|
0
|
|
Net Issuance of Debt |
(100)
|
(60)
|
20
|
20
|
0
|
20
|
(0)
|
(40)
|
(20)
|
0
|
0
|
(81)
|
(50)
|
77
|
42
|
39
|
67
|
57
|
10
|
190
|
168
|
(27)
|
|
Cash Paid for Dividends |
(44)
|
0
|
(15)
|
0
|
(36)
|
(45)
|
(20)
|
(11)
|
(23)
|
0
|
(39)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(21)
|
(44)
|
(8)
|
(8)
|
(8)
|
(18)
|
30
|
40
|
156
|
156
|
96
|
96
|
16
|
37
|
(23)
|
(46)
|
(11)
|
(12)
|
(14)
|
(14)
|
(7)
|
(10)
|
|
Cash from Financing Activities |
(6)
N/A
|
78
N/A
|
20
-74%
|
(2)
N/A
|
171
N/A
|
649
+279%
|
487
-25%
|
61
-88%
|
230
+280%
|
264
+15%
|
89
-66%
|
279
+215%
|
319
+14%
|
111
-65%
|
158
+43%
|
132
-17%
|
56
-57%
|
46
-18%
|
(4)
N/A
|
333
N/A
|
318
-5%
|
(37)
N/A
|
|
Change in Cash | |||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
181
N/A
|
228
+26%
|
159
-30%
|
167
+5%
|
359
+116%
|
362
+1%
|
(222)
N/A
|
(83)
+63%
|
9
N/A
|
139
+1 467%
|
206
+48%
|
91
-56%
|
(171)
N/A
|
(203)
-19%
|
69
N/A
|
210
+203%
|
582
+177%
|
(957)
N/A
|
(876)
+8%
|
695
N/A
|
272
-61%
|
(105)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||
Free Cash Flow |
187
N/A
|
150
-20%
|
158
+6%
|
187
+18%
|
186
0%
|
(280)
N/A
|
(118)
+58%
|
151
N/A
|
(570)
N/A
|
(185)
+68%
|
200
N/A
|
(143)
N/A
|
(402)
-182%
|
(131)
+67%
|
(35)
+74%
|
(90)
-158%
|
332
N/A
|
(1 034)
N/A
|
(878)
+15%
|
411
N/A
|
77
-81%
|
43
-43%
|