China Sandi Holdings Ltd
HKEX:910
Cash Flow Statement
Cash Flow Statement
China Sandi Holdings Ltd
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(154)
|
(323)
|
(26)
|
165
|
17
|
(169)
|
(122)
|
228
|
0
|
(55)
|
0
|
723
|
0
|
855
|
0
|
384
|
0
|
172
|
0
|
(496)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
0
|
2
|
0
|
43
|
0
|
39
|
0
|
8
|
0
|
6
|
0
|
9
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
404
|
92
|
(112)
|
25
|
155
|
103
|
15
|
0
|
73
|
0
|
(340)
|
0
|
(109)
|
0
|
13
|
0
|
461
|
0
|
869
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
15
|
8
|
25
|
0
|
22
|
0
|
116
|
0
|
66
|
0
|
135
|
0
|
37
|
0
|
18
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
59
|
48
|
46
|
78
|
108
|
89
|
71
|
59
|
40
|
257
|
405
|
372
|
443
|
610
|
685
|
647
|
400
|
321
|
415
|
415
|
|
| Change in Working Capital |
49
|
(7)
|
17
|
44
|
76
|
524
|
878
|
556
|
295
|
37
|
(71)
|
6
|
(26)
|
(19)
|
(25)
|
(18)
|
28
|
63
|
58
|
(30)
|
(87)
|
33
|
61
|
(33)
|
(176)
|
217
|
732
|
(223)
|
(382)
|
404
|
1 233
|
306
|
(2 484)
|
(4 179)
|
(875)
|
1 048
|
1 848
|
482
|
774
|
(393)
|
(30)
|
|
| Cash from Operating Activities |
49
N/A
|
(7)
N/A
|
17
N/A
|
44
+157%
|
76
+74%
|
524
+586%
|
878
+68%
|
556
-37%
|
295
-47%
|
37
-87%
|
(71)
N/A
|
6
N/A
|
(26)
N/A
|
(19)
+25%
|
(25)
-30%
|
(18)
+28%
|
28
N/A
|
63
+122%
|
58
-8%
|
(30)
N/A
|
(51)
-74%
|
115
N/A
|
128
+11%
|
21
-84%
|
(133)
N/A
|
205
N/A
|
868
+322%
|
22
-97%
|
(289)
N/A
|
423
N/A
|
1 233
+191%
|
731
-41%
|
(2 484)
N/A
|
(3 393)
-37%
|
(875)
+74%
|
1 453
N/A
|
1 848
+27%
|
1 122
-39%
|
774
-31%
|
(10)
N/A
|
(30)
-198%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(54)
|
(58)
|
(7)
|
(15)
|
(11)
|
(21)
|
(93)
|
(248)
|
(241)
|
(49)
|
(14)
|
(4)
|
28
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
(78)
|
15
|
(42)
|
(47)
|
(125)
|
(483)
|
(1 246)
|
(1 356)
|
(1 047)
|
(566)
|
(160)
|
(184)
|
(233)
|
(182)
|
(444)
|
(440)
|
(130)
|
(54)
|
(120)
|
294
|
413
|
2
|
2
|
20
|
(412)
|
(200)
|
545
|
610
|
134
|
(162)
|
(31)
|
371
|
101
|
(628)
|
(1 353)
|
(1 243)
|
(51)
|
321
|
386
|
307
|
(61)
|
|
| Cash from Investing Activities |
(78)
N/A
|
15
N/A
|
(42)
N/A
|
(47)
-13%
|
(125)
-165%
|
(483)
-286%
|
(1 246)
-158%
|
(1 356)
-9%
|
(1 047)
+23%
|
(566)
+46%
|
(160)
+72%
|
(184)
-16%
|
(233)
-26%
|
(182)
+22%
|
(444)
-144%
|
(440)
+1%
|
(130)
+71%
|
(54)
+58%
|
(120)
-120%
|
294
N/A
|
413
+40%
|
2
-100%
|
2
+2%
|
20
+1 124%
|
(466)
N/A
|
(259)
+45%
|
537
N/A
|
594
+11%
|
123
-79%
|
(183)
N/A
|
(124)
+32%
|
122
N/A
|
(140)
N/A
|
(677)
-383%
|
(1 367)
-102%
|
(1 247)
+9%
|
(24)
+98%
|
320
N/A
|
385
+20%
|
306
-20%
|
(61)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
313
|
298
|
34
|
1
|
68
|
0
|
0
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
(335)
|
(456)
|
(127)
|
31
|
245
|
91
|
(475)
|
(275)
|
(111)
|
(362)
|
200
|
151
|
2 774
|
4 241
|
1 766
|
(225)
|
(1 574)
|
(657)
|
(54)
|
(661)
|
(628)
|
|
| Other |
30
|
104
|
107
|
62
|
68
|
386
|
1 535
|
1 019
|
(313)
|
(58)
|
317
|
535
|
461
|
177
|
(2)
|
0
|
172
|
70
|
(94)
|
(8)
|
(44)
|
(54)
|
(25)
|
(74)
|
141
|
(426)
|
(827)
|
(255)
|
193
|
86
|
(592)
|
(707)
|
(381)
|
(46)
|
(81)
|
(219)
|
(181)
|
(1 073)
|
(1 152)
|
227
|
411
|
|
| Cash from Financing Activities |
30
N/A
|
104
+248%
|
107
+2%
|
62
-42%
|
68
+10%
|
386
+469%
|
1 535
+297%
|
1 019
-34%
|
(313)
N/A
|
(58)
+82%
|
317
N/A
|
535
+69%
|
461
-14%
|
177
-62%
|
(2)
N/A
|
0
N/A
|
172
N/A
|
70
-60%
|
(94)
N/A
|
(8)
+91%
|
(379)
-4 584%
|
(510)
-34%
|
(112)
+78%
|
270
N/A
|
683
+153%
|
(301)
N/A
|
(1 302)
-332%
|
(462)
+64%
|
150
N/A
|
(276)
N/A
|
(390)
-41%
|
(555)
-42%
|
2 392
N/A
|
4 196
+75%
|
1 685
-60%
|
(444)
N/A
|
(1 755)
-295%
|
(1 730)
+1%
|
(1 206)
+30%
|
(434)
+64%
|
(217)
+50%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
3
|
0
|
11
|
9
|
21
|
11
|
28
|
11
|
(15)
|
1
|
2
|
3
|
3
|
0
|
2
|
0
|
(5)
|
3
|
5
|
0
|
(1)
|
1
|
4
|
4
|
(3)
|
(9)
|
(19)
|
(12)
|
(11)
|
(1)
|
(2)
|
5
|
6
|
(7)
|
(0)
|
6
|
(37)
|
(25)
|
(14)
|
|
| Net Change in Cash |
1
N/A
|
113
+7 943%
|
85
-25%
|
58
-32%
|
30
-49%
|
436
+1 358%
|
1 188
+172%
|
230
-81%
|
(1 039)
N/A
|
(576)
+44%
|
72
N/A
|
357
+397%
|
204
-43%
|
(22)
N/A
|
(468)
-2 078%
|
(458)
+2%
|
73
N/A
|
78
+7%
|
(161)
N/A
|
259
N/A
|
(13)
N/A
|
(393)
-3 046%
|
17
N/A
|
311
+1 775%
|
88
-72%
|
(350)
N/A
|
101
N/A
|
146
+45%
|
(35)
N/A
|
(48)
-35%
|
709
N/A
|
298
-58%
|
(234)
N/A
|
131
N/A
|
(551)
N/A
|
(245)
+56%
|
68
N/A
|
(282)
N/A
|
(85)
+70%
|
(163)
-92%
|
(322)
-98%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
49
N/A
|
(7)
N/A
|
17
N/A
|
44
+157%
|
76
+74%
|
524
+586%
|
878
+68%
|
556
-37%
|
295
-47%
|
37
-87%
|
(71)
N/A
|
6
N/A
|
(26)
N/A
|
(19)
+25%
|
(25)
-30%
|
(18)
+28%
|
28
N/A
|
63
+122%
|
58
-8%
|
(30)
N/A
|
(52)
-74%
|
115
N/A
|
127
+11%
|
21
-84%
|
(187)
N/A
|
147
N/A
|
861
+484%
|
7
-99%
|
(300)
N/A
|
403
N/A
|
1 141
+183%
|
483
-58%
|
(2 725)
N/A
|
(3 441)
-26%
|
(889)
+74%
|
1 449
N/A
|
1 876
+29%
|
1 120
-40%
|
773
-31%
|
(10)
N/A
|
(30)
-193%
|
|