IPE Group Ltd
HKEX:929
Cash Flow Statement
Cash Flow Statement
IPE 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 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
0
|
102
|
0
|
135
|
0
|
130
|
0
|
0
|
49
|
0
|
42
|
0
|
118
|
0
|
37
|
0
|
29
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
156
|
0
|
141
|
0
|
125
|
0
|
113
|
0
|
0
|
111
|
0
|
85
|
0
|
93
|
0
|
94
|
0
|
102
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
19
|
0
|
29
|
0
|
41
|
0
|
0
|
1
|
0
|
8
|
0
|
(44)
|
0
|
(18)
|
0
|
34
|
|
Cash Taxes Paid |
4
|
0
|
5
|
0
|
5
|
0
|
9
|
0
|
1
|
0
|
8
|
0
|
9
|
0
|
0
|
0
|
16
|
0
|
27
|
0
|
23
|
0
|
22
|
0
|
22
|
0
|
0
|
7
|
0
|
8
|
0
|
28
|
0
|
23
|
0
|
9
|
|
Cash Interest Paid |
8
|
0
|
17
|
0
|
27
|
0
|
22
|
0
|
15
|
0
|
13
|
0
|
16
|
0
|
0
|
0
|
17
|
0
|
19
|
0
|
14
|
0
|
10
|
0
|
14
|
0
|
0
|
12
|
0
|
6
|
0
|
3
|
0
|
5
|
9
|
10
|
|
Change in Working Capital |
31
|
14
|
73
|
77
|
140
|
198
|
143
|
94
|
185
|
310
|
329
|
275
|
129
|
119
|
236
|
257
|
212
|
225
|
(90)
|
172
|
(60)
|
303
|
29
|
197
|
(114)
|
182
|
41
|
68
|
228
|
27
|
122
|
(84)
|
43
|
(109)
|
12
|
(18)
|
|
Cash from Operating Activities |
31
N/A
|
14
-56%
|
73
+435%
|
77
+5%
|
140
+83%
|
198
+41%
|
143
-28%
|
94
-34%
|
185
+96%
|
310
+68%
|
329
+6%
|
275
-16%
|
129
-53%
|
119
-8%
|
236
+99%
|
257
+9%
|
212
-18%
|
225
+6%
|
218
-3%
|
172
-21%
|
201
+17%
|
303
+50%
|
319
+5%
|
197
-38%
|
170
-13%
|
182
+7%
|
41
-77%
|
229
+453%
|
228
0%
|
162
-29%
|
122
-24%
|
82
-33%
|
43
-48%
|
4
-90%
|
12
+169%
|
148
+1 143%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
(159)
|
0
|
(127)
|
(190)
|
(119)
|
(142)
|
(160)
|
(154)
|
(150)
|
(227)
|
(197)
|
(71)
|
(58)
|
(62)
|
(92)
|
(112)
|
(112)
|
(122)
|
(133)
|
(116)
|
(130)
|
(107)
|
(67)
|
(187)
|
(230)
|
78
|
(28)
|
(41)
|
(72)
|
(104)
|
(113)
|
(131)
|
(99)
|
(72)
|
(103)
|
|
Other Items |
(190)
|
(124)
|
(297)
|
(297)
|
2
|
3
|
3
|
4
|
6
|
7
|
(56)
|
(52)
|
(124)
|
(52)
|
61
|
(33)
|
(96)
|
106
|
161
|
78
|
97
|
12
|
27
|
3
|
(3)
|
4
|
(0)
|
8
|
11
|
20
|
(63)
|
(45)
|
62
|
12
|
(7)
|
(32)
|
|
Cash from Investing Activities |
(190)
N/A
|
(282)
-49%
|
(297)
-5%
|
(264)
+11%
|
(187)
+29%
|
(116)
+38%
|
(139)
-20%
|
(156)
-12%
|
(148)
+6%
|
(143)
+3%
|
(284)
-98%
|
(250)
+12%
|
(195)
+22%
|
(110)
+44%
|
(1)
+99%
|
(125)
-13 733%
|
(207)
-67%
|
(5)
+97%
|
39
N/A
|
(56)
N/A
|
(19)
+66%
|
(118)
-525%
|
(80)
+32%
|
(65)
+19%
|
(190)
-195%
|
(227)
-19%
|
78
N/A
|
(19)
N/A
|
(30)
-57%
|
(52)
-71%
|
(167)
-223%
|
(158)
+5%
|
(69)
+56%
|
(87)
-26%
|
(79)
+9%
|
(135)
-70%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
227
|
0
|
0
|
(5)
|
(17)
|
(21)
|
7
|
81
|
67
|
5
|
7
|
(1)
|
(3)
|
1
|
1
|
(11)
|
(4)
|
0
|
(2)
|
(4)
|
78
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
24
|
0
|
109
|
201
|
150
|
(14)
|
(120)
|
(60)
|
(81)
|
177
|
246
|
(13)
|
(36)
|
(84)
|
103
|
267
|
106
|
(158)
|
(108)
|
(61)
|
(225)
|
46
|
247
|
(29)
|
(143)
|
(132)
|
(179)
|
(49)
|
(55)
|
(55)
|
(55)
|
41
|
44
|
(45)
|
(41)
|
|
Cash Paid for Dividends |
0
|
(13)
|
0
|
(13)
|
(28)
|
(32)
|
(34)
|
(17)
|
0
|
0
|
(18)
|
(40)
|
(31)
|
(15)
|
(15)
|
(21)
|
(11)
|
0
|
(25)
|
(47)
|
(36)
|
(36)
|
(42)
|
(47)
|
(49)
|
(41)
|
17
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
271
|
181
|
209
|
220
|
(31)
|
(31)
|
(30)
|
(22)
|
(22)
|
(21)
|
(23)
|
(28)
|
(25)
|
(25)
|
(26)
|
(22)
|
(15)
|
(13)
|
0
|
(10)
|
(2)
|
1
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(13)
|
(12)
|
(7)
|
5
|
39
|
28
|
(2)
|
(8)
|
(10)
|
|
Cash from Financing Activities |
271
N/A
|
418
+54%
|
209
-50%
|
79
-62%
|
138
+76%
|
70
-49%
|
(98)
N/A
|
(152)
-55%
|
(1)
+100%
|
(35)
-4 929%
|
141
N/A
|
185
+31%
|
(70)
N/A
|
(79)
-13%
|
(124)
-57%
|
62
N/A
|
230
+271%
|
89
-61%
|
(188)
N/A
|
(167)
+11%
|
(103)
+38%
|
(181)
-75%
|
83
N/A
|
200
+139%
|
(79)
N/A
|
(184)
-134%
|
(116)
+37%
|
(192)
-65%
|
(61)
+68%
|
(67)
-11%
|
(55)
+19%
|
(16)
+70%
|
69
N/A
|
43
-38%
|
(52)
N/A
|
(51)
+2%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
2
|
1
|
4
|
4
|
6
|
(3)
|
(6)
|
0
|
2
|
1
|
6
|
9
|
0
|
10
|
21
|
16
|
(12)
|
(18)
|
2
|
(47)
|
(59)
|
(47)
|
(4)
|
50
|
3
|
17
|
(10)
|
(73)
|
35
|
77
|
8
|
(22)
|
(71)
|
(29)
|
(16)
|
|
Net Change in Cash |
114
N/A
|
151
+32%
|
(14)
N/A
|
(106)
-671%
|
95
N/A
|
157
+65%
|
(98)
N/A
|
(221)
-126%
|
37
N/A
|
134
+261%
|
187
+40%
|
216
+16%
|
(127)
N/A
|
(70)
+45%
|
121
N/A
|
215
+78%
|
249
+16%
|
297
+19%
|
51
-83%
|
(48)
N/A
|
32
N/A
|
(55)
N/A
|
275
N/A
|
328
+19%
|
(48)
N/A
|
(225)
-367%
|
20
N/A
|
7
-66%
|
65
+836%
|
77
+19%
|
(22)
N/A
|
(84)
-285%
|
21
N/A
|
(111)
N/A
|
(149)
-34%
|
(55)
+63%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
31
N/A
|
(145)
N/A
|
73
N/A
|
(50)
N/A
|
(49)
+1%
|
79
N/A
|
0
-100%
|
(66)
N/A
|
31
N/A
|
160
+416%
|
101
-37%
|
78
-23%
|
58
-25%
|
61
+4%
|
174
+187%
|
165
-5%
|
100
-40%
|
113
+14%
|
96
-15%
|
39
-59%
|
85
+118%
|
173
+104%
|
211
+22%
|
129
-39%
|
(17)
N/A
|
(48)
-184%
|
119
N/A
|
201
+68%
|
187
-7%
|
90
-52%
|
19
-79%
|
(30)
N/A
|
(89)
-193%
|
(95)
-6%
|
(60)
+36%
|
45
N/A
|