LVGEM (China) Real Estate Investment Co Ltd
HKEX:95
Cash Flow Statement
Cash Flow Statement
LVGEM (China) Real Estate Investment Co 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 | 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 |
90
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
49
|
17
|
(7)
|
2 897
|
0
|
591
|
0
|
1 853
|
0
|
1 497
|
0
|
2 156
|
0
|
3 367
|
0
|
4 316
|
0
|
2 450
|
0
|
680
|
0
|
|
Depreciation & Amortization |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
2
|
49
|
0
|
53
|
0
|
40
|
0
|
35
|
0
|
41
|
0
|
37
|
0
|
67
|
0
|
73
|
0
|
78
|
0
|
|
Other Non-Cash Items |
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(44)
|
(9)
|
(35)
|
(690)
|
0
|
(234)
|
0
|
186
|
0
|
76
|
0
|
112
|
0
|
559
|
0
|
(2 551)
|
0
|
(1 120)
|
0
|
(286)
|
0
|
|
Cash Taxes Paid |
12
|
0
|
18
|
0
|
16
|
0
|
12
|
0
|
6
|
0
|
14
|
0
|
20
|
0
|
15
|
27
|
25
|
16
|
221
|
0
|
382
|
0
|
585
|
0
|
109
|
0
|
520
|
0
|
857
|
0
|
687
|
0
|
427
|
0
|
305
|
0
|
|
Cash Interest Paid |
3
|
0
|
5
|
0
|
8
|
0
|
13
|
0
|
17
|
0
|
14
|
0
|
13
|
0
|
12
|
16
|
6
|
5
|
605
|
909
|
594
|
570
|
650
|
667
|
751
|
1 014
|
1 231
|
1 381
|
1 710
|
1 789
|
1 776
|
1 831
|
2 087
|
2 223
|
2 298
|
2 726
|
|
Change in Working Capital |
(136)
|
(43)
|
45
|
(273)
|
(457)
|
(313)
|
(105)
|
7
|
47
|
132
|
57
|
(11)
|
(35)
|
(55)
|
62
|
184
|
137
|
(4)
|
(2 589)
|
(1 681)
|
1 063
|
1 122
|
(2 822)
|
(2 068)
|
(381)
|
1 778
|
448
|
4 583
|
(2 823)
|
(258)
|
(1 325)
|
(382)
|
(3 425)
|
(2 774)
|
(4 004)
|
(6 160)
|
|
Cash from Operating Activities |
(64)
N/A
|
17
N/A
|
45
+163%
|
(273)
N/A
|
(457)
-67%
|
(313)
+31%
|
(105)
+66%
|
7
N/A
|
47
+597%
|
132
+183%
|
57
-57%
|
(11)
N/A
|
(35)
-211%
|
(55)
-59%
|
63
N/A
|
192
+203%
|
147
-24%
|
(44)
N/A
|
(333)
-653%
|
612
N/A
|
1 472
+141%
|
1 122
-24%
|
(743)
N/A
|
(2 068)
-178%
|
1 228
N/A
|
1 778
+45%
|
2 756
+55%
|
4 583
+66%
|
1 140
-75%
|
(258)
N/A
|
507
N/A
|
(382)
N/A
|
(2 021)
-430%
|
(2 774)
-37%
|
(3 533)
-27%
|
(6 160)
-74%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(23)
|
(26)
|
(12)
|
(17)
|
(174)
|
(168)
|
(8)
|
(9)
|
(78)
|
(76)
|
(52)
|
(65)
|
(16)
|
(4)
|
(11)
|
(11)
|
(3)
|
(8)
|
|
Other Items |
(6)
|
29
|
7
|
81
|
(7)
|
(74)
|
13
|
2
|
105
|
132
|
35
|
5
|
(34)
|
13
|
81
|
29
|
(31)
|
143
|
(791)
|
(1 531)
|
(989)
|
(2 287)
|
(1 321)
|
291
|
(6 328)
|
(8 407)
|
(6 341)
|
(3 327)
|
661
|
(66)
|
(1 397)
|
(107)
|
841
|
(189)
|
198
|
1 440
|
|
Cash from Investing Activities |
(9)
N/A
|
28
N/A
|
7
-74%
|
81
+1 037%
|
(7)
N/A
|
(74)
-1 045%
|
13
N/A
|
2
-83%
|
105
+4 691%
|
132
+25%
|
35
-74%
|
5
-85%
|
(34)
N/A
|
13
N/A
|
81
+526%
|
28
-65%
|
(32)
N/A
|
142
N/A
|
(814)
N/A
|
(1 557)
-91%
|
(1 000)
+36%
|
(2 304)
-130%
|
(1 495)
+35%
|
123
N/A
|
(6 335)
N/A
|
(8 416)
-33%
|
(6 419)
+24%
|
(3 403)
+47%
|
608
N/A
|
(131)
N/A
|
(1 412)
-982%
|
(112)
+92%
|
830
N/A
|
(200)
N/A
|
195
N/A
|
1 432
+634%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
103
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
5
|
4
|
0
|
1 483
|
0
|
0
|
0
|
1
|
786
|
795
|
11
|
7
|
1 536
|
15
|
(1 513)
|
1
|
0
|
0
|
0
|
|
Net Issuance of Debt |
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(115)
|
(141)
|
(48)
|
(58)
|
2 513
|
2 613
|
96
|
2 059
|
1 252
|
483
|
4 180
|
4 450
|
4 252
|
3 124
|
2 062
|
2 985
|
2 701
|
1 504
|
837
|
985
|
1 672
|
2 442
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(2)
|
0
|
0
|
(16)
|
(16)
|
0
|
(40)
|
(40)
|
(211)
|
0
|
(203)
|
0
|
(234)
|
0
|
(283)
|
0
|
(1)
|
0
|
0
|
0
|
|
Other |
(16)
|
(6)
|
(7)
|
137
|
489
|
348
|
38
|
15
|
50
|
76
|
(34)
|
(50)
|
(69)
|
(127)
|
(6)
|
38
|
(16)
|
(40)
|
(605)
|
(873)
|
(1 936)
|
(1 886)
|
2 103
|
2 060
|
1 889
|
1 630
|
(1 305)
|
(1 458)
|
(1 739)
|
(1 818)
|
(1 776)
|
(1 666)
|
(820)
|
(358)
|
(415)
|
1 019
|
|
Cash from Financing Activities |
140
N/A
|
115
-17%
|
(7)
N/A
|
137
N/A
|
489
+258%
|
348
-29%
|
38
-89%
|
15
-60%
|
50
+226%
|
76
+53%
|
(34)
N/A
|
(50)
-48%
|
(69)
-37%
|
(127)
-86%
|
(124)
+3%
|
(107)
+14%
|
(64)
+40%
|
(93)
-45%
|
1 913
N/A
|
1 723
-10%
|
(373)
N/A
|
1 657
N/A
|
3 315
+100%
|
2 502
-25%
|
5 859
+134%
|
6 654
+14%
|
3 539
-47%
|
1 473
-58%
|
96
-93%
|
2 469
+2 471%
|
656
-73%
|
(1 958)
N/A
|
17
N/A
|
626
+3 492%
|
1 257
+101%
|
3 461
+175%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
3
|
0
|
16
|
26
|
5
|
(1)
|
0
|
(1)
|
6
|
0
|
7
|
0
|
1
|
1
|
1
|
11
|
(3)
|
0
|
1
|
0
|
1
|
(3)
|
7
|
2
|
6
|
11
|
19
|
15
|
(17)
|
(13)
|
(10)
|
9
|
5
|
(21)
|
|
Net Change in Cash |
66
N/A
|
159
+140%
|
49
-70%
|
(55)
N/A
|
43
N/A
|
(14)
N/A
|
(50)
-264%
|
23
N/A
|
202
+777%
|
339
+68%
|
64
-81%
|
(56)
N/A
|
(130)
-132%
|
(170)
-31%
|
21
N/A
|
114
+457%
|
52
-55%
|
16
-70%
|
762
+4 723%
|
778
+2%
|
100
-87%
|
474
+375%
|
1 078
+127%
|
554
-49%
|
758
+37%
|
18
-98%
|
(118)
N/A
|
2 664
N/A
|
1 863
-30%
|
2 095
+12%
|
(266)
N/A
|
(2 464)
-827%
|
(1 184)
+52%
|
(2 338)
-97%
|
(2 076)
+11%
|
(1 288)
+38%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(67)
N/A
|
17
N/A
|
45
+163%
|
(273)
N/A
|
(457)
-67%
|
(313)
+31%
|
(105)
+66%
|
7
N/A
|
47
+597%
|
132
+183%
|
57
-57%
|
(11)
N/A
|
(35)
-211%
|
(55)
-59%
|
63
N/A
|
192
+203%
|
146
-24%
|
(46)
N/A
|
(356)
-680%
|
586
N/A
|
1 461
+149%
|
1 105
-24%
|
(917)
N/A
|
(2 236)
-144%
|
1 220
N/A
|
1 768
+45%
|
2 677
+51%
|
4 506
+68%
|
1 088
-76%
|
(323)
N/A
|
491
N/A
|
(386)
N/A
|
(2 032)
-426%
|
(2 785)
-37%
|
(3 536)
-27%
|
(6 168)
-74%
|