Zhongsheng Group Holdings Ltd
HKEX:881
Cash Flow Statement
Cash Flow Statement
Zhongsheng Group Holdings Ltd
Sep-2009 | Dec-2009 | 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 |
459
|
667
|
2 009
|
4 813
|
5 419
|
5 201
|
5 496
|
6 327
|
6 608
|
7 679
|
9 596
|
11 504
|
11 082
|
8 951
|
8 311
|
|
Depreciation & Amortization |
75
|
81
|
420
|
936
|
1 038
|
1 101
|
1 309
|
1 655
|
1 800
|
1 845
|
2 025
|
2 276
|
2 601
|
2 728
|
2 318
|
|
Other Non-Cash Items |
68
|
66
|
602
|
1 238
|
1 267
|
1 326
|
1 387
|
1 422
|
1 347
|
1 223
|
1 152
|
1 004
|
1 001
|
997
|
954
|
|
Cash Taxes Paid |
89
|
120
|
489
|
1 060
|
1 435
|
1 441
|
1 414
|
1 808
|
1 761
|
1 745
|
2 013
|
2 443
|
2 848
|
2 708
|
2 275
|
|
Cash Interest Paid |
80
|
81
|
552
|
1 091
|
1 125
|
1 201
|
1 154
|
1 078
|
974
|
882
|
857
|
757
|
731
|
860
|
1 023
|
|
Change in Working Capital |
(198)
|
(625)
|
(1 961)
|
(1 753)
|
(3 336)
|
(5 310)
|
(1 235)
|
(1 604)
|
(2 076)
|
(1 423)
|
(1 790)
|
(3 911)
|
(6 561)
|
(3 890)
|
(2 984)
|
|
Cash from Operating Activities |
403
N/A
|
189
-53%
|
1 070
+465%
|
5 235
+389%
|
4 388
-16%
|
2 318
-47%
|
6 958
+200%
|
7 799
+12%
|
7 679
-2%
|
9 324
+21%
|
10 983
+18%
|
10 872
-1%
|
8 123
-25%
|
8 785
+8%
|
8 599
-2%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(194)
|
(224)
|
(836)
|
(2 067)
|
(2 274)
|
(2 276)
|
(2 510)
|
(2 676)
|
(2 575)
|
(3 243)
|
(4 019)
|
(4 529)
|
(4 018)
|
(3 167)
|
(3 351)
|
|
Other Items |
(228)
|
(212)
|
(352)
|
(2 771)
|
(3 957)
|
(1 957)
|
(938)
|
(463)
|
138
|
9
|
(106)
|
(4 888)
|
(4 250)
|
(433)
|
74
|
|
Cash from Investing Activities |
(423)
N/A
|
(436)
-3%
|
(1 187)
-172%
|
(4 838)
-307%
|
(6 230)
-29%
|
(4 233)
+32%
|
(3 448)
+19%
|
(3 139)
+9%
|
(2 437)
+22%
|
(3 234)
-33%
|
(4 125)
-28%
|
(9 417)
-128%
|
(8 267)
+12%
|
(3 600)
+56%
|
(3 278)
+9%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
2
|
0
|
0
|
1 176
|
1 176
|
0
|
0
|
0
|
0
|
0
|
(27)
|
2 472
|
2 435
|
(405)
|
(616)
|
|
Net Issuance of Debt |
399
|
604
|
2 387
|
1 631
|
6 719
|
4 960
|
(2 307)
|
(2 414)
|
(950)
|
(1 931)
|
(3 397)
|
218
|
15
|
131
|
5 749
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(561)
|
0
|
(667)
|
0
|
(739)
|
0
|
(933)
|
0
|
(1 113)
|
0
|
(1 728)
|
0
|
|
Other |
(316)
|
(287)
|
(3 193)
|
(1 754)
|
(2 521)
|
(1 290)
|
(544)
|
(1 559)
|
(1 554)
|
(1 100)
|
(205)
|
(276)
|
(320)
|
(2 524)
|
(3 824)
|
|
Cash from Financing Activities |
85
N/A
|
317
+271%
|
370
+17%
|
491
+33%
|
3 638
+641%
|
3 003
-17%
|
(3 519)
N/A
|
(4 711)
-34%
|
(3 243)
+31%
|
(3 964)
-22%
|
(4 562)
-15%
|
1 301
N/A
|
1 017
-22%
|
(4 527)
N/A
|
(419)
+91%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
(3)
|
(3)
|
(17)
|
(18)
|
7
|
28
|
22
|
10
|
18
|
(17)
|
(40)
|
(17)
|
68
|
71
|
28
|
|
Net Change in Cash |
63
N/A
|
67
+6%
|
235
+252%
|
870
+270%
|
1 803
+107%
|
1 115
-38%
|
13
-99%
|
(41)
N/A
|
2 017
N/A
|
2 109
+5%
|
2 255
+7%
|
2 740
+21%
|
941
-66%
|
729
-23%
|
4 930
+576%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
208
N/A
|
(34)
N/A
|
234
N/A
|
3 168
+1 253%
|
2 115
-33%
|
42
-98%
|
4 448
+10 534%
|
5 124
+15%
|
5 104
0%
|
6 081
+19%
|
6 964
+15%
|
6 343
-9%
|
4 106
-35%
|
5 618
+37%
|
5 247
-7%
|