M&L Holdings Group Ltd
HKEX:8152
Cash Flow Statement
Cash Flow Statement
M&L Holdings Group Ltd
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 |
0
|
0
|
(5)
|
0
|
(2)
|
0
|
(6)
|
0
|
(9)
|
0
|
(9)
|
0
|
|
Depreciation & Amortization |
1
|
0
|
2
|
0
|
3
|
0
|
4
|
0
|
4
|
0
|
3
|
0
|
|
Other Non-Cash Items |
(17)
|
0
|
(3)
|
0
|
2
|
0
|
1
|
0
|
3
|
0
|
2
|
0
|
|
Cash Taxes Paid |
4
|
4
|
(2)
|
(4)
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
|
Change in Working Capital |
(4)
|
(50)
|
(20)
|
(21)
|
(6)
|
2
|
(2)
|
0
|
3
|
(9)
|
11
|
12
|
|
Cash from Operating Activities |
(20)
N/A
|
(50)
-156%
|
(26)
+47%
|
(21)
+21%
|
(3)
+84%
|
2
N/A
|
(4)
N/A
|
0
N/A
|
(0)
N/A
|
(9)
-23 008%
|
8
N/A
|
12
+50%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(3)
|
(16)
|
(13)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
Other Items |
7
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Investing Activities |
3
N/A
|
(16)
N/A
|
(13)
+23%
|
(6)
+50%
|
(8)
-28%
|
(1)
+84%
|
(1)
+58%
|
(1)
-34%
|
(1)
-7%
|
(0)
+53%
|
(1)
-45%
|
(1)
-29%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
71
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
4
|
6
|
9
|
4
|
(4)
|
0
|
3
|
7
|
3
|
(5)
|
(5)
|
|
Cash Paid for Dividends |
(18)
|
(23)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(11)
|
10
|
1
|
1
|
(2)
|
(2)
|
(0)
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
|
Cash from Financing Activities |
41
N/A
|
62
+51%
|
3
-95%
|
10
+234%
|
3
-75%
|
(6)
N/A
|
(0)
+99%
|
4
N/A
|
6
+53%
|
2
-62%
|
(5)
N/A
|
(6)
-15%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
26
N/A
|
(4)
N/A
|
(36)
-789%
|
(17)
+53%
|
(9)
+48%
|
(6)
+35%
|
(4)
+29%
|
4
N/A
|
5
+35%
|
(7)
N/A
|
2
N/A
|
5
+135%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(23)
N/A
|
(67)
-189%
|
(39)
+41%
|
(22)
+43%
|
(6)
+71%
|
0
N/A
|
(4)
N/A
|
(0)
+89%
|
(1)
-38%
|
(9)
-1 306%
|
8
N/A
|
11
+50%
|