SOCAM Development Ltd
HKEX:983
Cash Flow Statement
Cash Flow Statement
SOCAM Development Ltd
Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
935
|
0
|
0
|
0
|
0
|
0
|
(1 345)
|
0
|
(1 109)
|
0
|
(1 356)
|
0
|
(536)
|
0
|
(19)
|
0
|
256
|
0
|
270
|
0
|
253
|
0
|
(40)
|
0
|
(13)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
14
|
0
|
11
|
0
|
8
|
0
|
13
|
0
|
30
|
0
|
39
|
0
|
46
|
0
|
59
|
0
|
62
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(779)
|
0
|
0
|
0
|
0
|
0
|
1 187
|
0
|
932
|
0
|
1 212
|
0
|
527
|
0
|
94
|
0
|
86
|
0
|
350
|
0
|
259
|
0
|
286
|
0
|
368
|
|
Cash Taxes Paid |
3
|
0
|
2
|
0
|
5
|
0
|
7
|
0
|
16
|
0
|
10
|
12
|
31
|
56
|
43
|
121
|
165
|
177
|
0
|
157
|
0
|
145
|
346
|
120
|
143
|
229
|
240
|
2
|
31
|
85
|
148
|
177
|
139
|
107
|
129
|
106
|
64
|
73
|
107
|
110
|
101
|
|
Cash Interest Paid |
18
|
0
|
16
|
0
|
89
|
0
|
202
|
0
|
200
|
0
|
165
|
252
|
195
|
218
|
211
|
207
|
239
|
255
|
270
|
308
|
307
|
301
|
305
|
294
|
240
|
186
|
171
|
153
|
180
|
210
|
211
|
222
|
210
|
170
|
150
|
146
|
136
|
149
|
154
|
174
|
221
|
|
Change in Working Capital |
875
|
696
|
(40)
|
17
|
32
|
(115)
|
(41)
|
(185)
|
7
|
178
|
53
|
29
|
33
|
(488)
|
(93)
|
687
|
(121)
|
(334)
|
295
|
55
|
755
|
949
|
(581)
|
(834)
|
(163)
|
(748)
|
(220)
|
398
|
710
|
465
|
(219)
|
66
|
(35)
|
179
|
(511)
|
197
|
(290)
|
560
|
4
|
(228)
|
(509)
|
|
Cash from Operating Activities |
875
N/A
|
696
-20%
|
(40)
N/A
|
17
N/A
|
32
+92%
|
(115)
N/A
|
(41)
+64%
|
(185)
-354%
|
7
N/A
|
178
+2 591%
|
53
-70%
|
29
-45%
|
33
+14%
|
(488)
N/A
|
(93)
+81%
|
687
N/A
|
57
-92%
|
(156)
N/A
|
295
N/A
|
55
-81%
|
755
+1 273%
|
949
+26%
|
(724)
N/A
|
(834)
-15%
|
(326)
+61%
|
(748)
-129%
|
(353)
+53%
|
398
N/A
|
709
+78%
|
465
-34%
|
(131)
N/A
|
66
N/A
|
337
+411%
|
179
-47%
|
148
-17%
|
197
+33%
|
268
+36%
|
560
+109%
|
309
-45%
|
(228)
N/A
|
(92)
+60%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(368)
|
(470)
|
(102)
|
(39)
|
0
|
(24)
|
0
|
(26)
|
0
|
(18)
|
0
|
(7)
|
0
|
(7)
|
0
|
(18)
|
0
|
(22)
|
0
|
(8)
|
0
|
(22)
|
0
|
(10)
|
0
|
(19)
|
0
|
(11)
|
|
Other Items |
(1 017)
|
(1 722)
|
26
|
321
|
(1 105)
|
(945)
|
(1 512)
|
(2 157)
|
(695)
|
342
|
205
|
1 172
|
(226)
|
111
|
981
|
47
|
(184)
|
(289)
|
103
|
135
|
137
|
1 543
|
2 326
|
1 054
|
3 496
|
3 852
|
688
|
(114)
|
(365)
|
(377)
|
396
|
931
|
981
|
496
|
(233)
|
(100)
|
31
|
(32)
|
(17)
|
(23)
|
1
|
|
Cash from Investing Activities |
(1 017)
N/A
|
(1 722)
-69%
|
26
N/A
|
321
+1 126%
|
(1 105)
N/A
|
(945)
+14%
|
(1 512)
-60%
|
(2 157)
-43%
|
(695)
+68%
|
342
N/A
|
205
-40%
|
1 172
+472%
|
(226)
N/A
|
(257)
-14%
|
511
N/A
|
(55)
N/A
|
(223)
-305%
|
(328)
-47%
|
79
N/A
|
111
+41%
|
111
N/A
|
1 517
+1 267%
|
2 308
+52%
|
1 036
-55%
|
3 489
+237%
|
3 852
+10%
|
681
-82%
|
(114)
N/A
|
(383)
-236%
|
(377)
+2%
|
374
N/A
|
931
+149%
|
973
+5%
|
496
-49%
|
(255)
N/A
|
(100)
+61%
|
21
N/A
|
(32)
N/A
|
(36)
-13%
|
(23)
+36%
|
(10)
+57%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
20
|
0
|
(76)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(277)
|
(1)
|
(23)
|
(28)
|
0
|
28
|
0
|
0
|
(1)
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
195
|
(211)
|
(415)
|
465
|
109
|
(419)
|
853
|
607
|
(1 445)
|
(1 820)
|
(1 368)
|
(2 888)
|
(2 495)
|
(934)
|
105
|
844
|
131
|
145
|
64
|
(604)
|
(411)
|
63
|
77
|
(80)
|
(30)
|
(9)
|
(61)
|
20
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(122)
|
(220)
|
(98)
|
(318)
|
0
|
(196)
|
0
|
(247)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
0
|
0
|
|
Other |
179
|
324
|
(37)
|
172
|
1 096
|
1 600
|
1 548
|
2 394
|
762
|
(388)
|
216
|
(317)
|
1 124
|
851
|
996
|
1 325
|
(277)
|
(283)
|
(335)
|
(431)
|
(446)
|
(558)
|
(445)
|
(271)
|
(702)
|
(620)
|
(205)
|
(235)
|
(287)
|
(255)
|
(342)
|
(798)
|
(555)
|
(563)
|
(260)
|
(238)
|
(191)
|
(218)
|
(257)
|
(345)
|
(349)
|
|
Cash from Financing Activities |
179
N/A
|
324
+81%
|
(37)
N/A
|
172
N/A
|
1 096
+539%
|
1 600
+46%
|
1 548
-3%
|
2 394
+55%
|
762
-68%
|
(388)
N/A
|
216
N/A
|
(317)
N/A
|
1 124
N/A
|
924
-18%
|
565
-39%
|
812
+44%
|
(127)
N/A
|
(489)
-285%
|
(930)
-90%
|
246
N/A
|
(162)
N/A
|
(2 326)
-1 336%
|
(2 262)
+3%
|
(1 636)
+28%
|
(3 590)
-119%
|
(3 115)
+13%
|
(1 139)
+63%
|
(130)
+89%
|
557
N/A
|
(124)
N/A
|
(474)
-282%
|
(735)
-55%
|
(1 182)
-61%
|
(1 001)
+15%
|
(197)
+80%
|
(133)
+32%
|
(271)
-104%
|
(274)
-1%
|
(293)
-7%
|
(406)
-39%
|
(329)
+19%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
(4)
|
(1)
|
0
|
1
|
0
|
1
|
2
|
3
|
10
|
6
|
(2)
|
1
|
14
|
61
|
101
|
108
|
44
|
0
|
43
|
49
|
(2)
|
(10)
|
8
|
(52)
|
(61)
|
(42)
|
(26)
|
16
|
7
|
(18)
|
(17)
|
(11)
|
(24)
|
51
|
71
|
8
|
(8)
|
(21)
|
(14)
|
(2)
|
|
Net Change in Cash |
38
N/A
|
(707)
N/A
|
(52)
+93%
|
510
N/A
|
25
-95%
|
541
+2 091%
|
(4)
N/A
|
54
N/A
|
77
+41%
|
142
+85%
|
480
+239%
|
882
+84%
|
932
+6%
|
193
-79%
|
1 044
+441%
|
1 545
+48%
|
(185)
N/A
|
(929)
-402%
|
(556)
+40%
|
455
N/A
|
753
+65%
|
138
-82%
|
(688)
N/A
|
(1 426)
-107%
|
(479)
+66%
|
(72)
+85%
|
(853)
-1 085%
|
128
N/A
|
899
+602%
|
(29)
N/A
|
(249)
-759%
|
245
N/A
|
117
-52%
|
(350)
N/A
|
(253)
+28%
|
35
N/A
|
26
-26%
|
246
+846%
|
(41)
N/A
|
(671)
-1 537%
|
(433)
+35%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
875
N/A
|
696
-20%
|
(40)
N/A
|
17
N/A
|
32
+92%
|
(115)
N/A
|
(41)
+64%
|
(185)
-354%
|
7
N/A
|
178
+2 591%
|
53
-70%
|
29
-45%
|
33
+14%
|
(856)
N/A
|
(563)
+34%
|
585
N/A
|
18
-97%
|
(156)
N/A
|
271
N/A
|
55
-80%
|
729
+1 225%
|
949
+30%
|
(742)
N/A
|
(834)
-12%
|
(333)
+60%
|
(748)
-125%
|
(360)
+52%
|
398
N/A
|
691
+74%
|
465
-33%
|
(153)
N/A
|
66
N/A
|
329
+398%
|
179
-46%
|
126
-30%
|
197
+56%
|
258
+31%
|
560
+117%
|
290
-48%
|
(228)
N/A
|
(103)
+55%
|