Powerlong Commercial Management Holdings Ltd
HKEX:9909
Cash Flow Statement
Cash Flow Statement
Powerlong Commercial Management Holdings Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
247
|
0
|
420
|
0
|
609
|
0
|
613
|
0
|
612
|
|
Depreciation & Amortization |
7
|
0
|
6
|
0
|
5
|
0
|
0
|
0
|
86
|
|
Other Non-Cash Items |
134
|
0
|
169
|
0
|
217
|
0
|
227
|
0
|
138
|
|
Cash Taxes Paid |
79
|
79
|
70
|
105
|
145
|
149
|
143
|
197
|
195
|
|
Cash Interest Paid |
40
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
145
|
389
|
201
|
976
|
140
|
392
|
(554)
|
497
|
(349)
|
|
Cash from Operating Activities |
534
N/A
|
596
+12%
|
795
+33%
|
976
+23%
|
971
-1%
|
392
-60%
|
287
-27%
|
497
+73%
|
487
-2%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(6)
|
(8)
|
(9)
|
(7)
|
(11)
|
(12)
|
(9)
|
(9)
|
(45)
|
|
Other Items |
709
|
1 217
|
0
|
(19)
|
(2 071)
|
(1 151)
|
1 503
|
625
|
223
|
|
Cash from Investing Activities |
702
N/A
|
1 209
+72%
|
(8)
N/A
|
(26)
-223%
|
(2 082)
-7 859%
|
(1 162)
+44%
|
1 493
N/A
|
616
-59%
|
178
-71%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
1 277
|
1 268
|
223
|
231
|
(18)
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(396)
|
(336)
|
(162)
|
(171)
|
(169)
|
(129)
|
(74)
|
(64)
|
(75)
|
|
Cash Paid for Dividends |
0
|
0
|
(165)
|
0
|
(175)
|
0
|
(248)
|
0
|
(173)
|
|
Other |
(54)
|
75
|
149
|
5
|
1
|
4
|
0
|
0
|
0
|
|
Cash from Financing Activities |
827
N/A
|
1 007
+22%
|
44
-96%
|
(100)
N/A
|
(362)
-262%
|
(318)
+12%
|
(322)
-1%
|
(312)
+3%
|
(248)
+20%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
(0)
|
4
|
2
|
(4)
|
1
|
2
|
15
|
14
|
(1)
|
|
Net Change in Cash |
2 063
N/A
|
2 816
+37%
|
833
-70%
|
846
+2%
|
(1 472)
N/A
|
(1 086)
+26%
|
1 474
N/A
|
815
-45%
|
416
-49%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
527
N/A
|
588
+12%
|
787
+34%
|
969
+23%
|
960
-1%
|
381
-60%
|
278
-27%
|
488
+76%
|
442
-9%
|