Global Dragon Ltd
SGX:586
Cash Flow Statement
Cash Flow Statement
Global Dragon Ltd
| Dec-2004 | Jun-2005 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(5)
|
1
|
1
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(4)
|
0
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(4)
|
(4)
|
(3)
|
3
|
9
|
10
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
3
|
3
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
3
|
2
|
2
|
2
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
|
| Change in Working Capital |
1
|
2
|
(0)
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
(2)
|
(1)
|
0
|
1
|
0
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(2)
|
(3)
|
(1)
|
(0)
|
(1)
|
(10)
|
(66)
|
(58)
|
(19)
|
(23)
|
(16)
|
(22)
|
3
|
47
|
|
| Cash from Operating Activities |
1
N/A
|
2
+156%
|
1
-55%
|
1
+18%
|
3
+182%
|
3
-1%
|
2
-27%
|
2
+3%
|
2
+6%
|
2
-2%
|
0
-80%
|
1
+114%
|
(1)
N/A
|
(2)
-311%
|
(2)
+13%
|
(3)
-37%
|
(4)
-51%
|
(4)
-7%
|
(4)
+2%
|
(4)
+12%
|
(3)
+7%
|
(5)
-34%
|
(6)
-31%
|
(5)
+15%
|
(3)
+38%
|
(3)
+3%
|
(3)
+4%
|
(12)
-313%
|
(68)
-465%
|
(60)
+11%
|
(22)
+64%
|
(24)
-13%
|
(16)
+34%
|
(17)
-5%
|
14
N/A
|
58
+322%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(47)
|
(48)
|
(9)
|
(10)
|
(3)
|
(4)
|
(8)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
7
|
7
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
(0)
|
1
|
4
|
3
|
2
|
1
|
1
|
1
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+24%
|
(0)
+50%
|
(0)
+14%
|
(0)
+60%
|
(0)
-33%
|
(0)
-131%
|
(0)
-11%
|
(0)
-7%
|
(0)
+5%
|
(0)
+86%
|
(0)
-467%
|
(2)
-382%
|
(2)
-11%
|
(1)
+69%
|
1
N/A
|
0
-57%
|
7
+1 430%
|
7
+8%
|
(0)
N/A
|
(0)
+7%
|
(0)
+96%
|
(0)
-1 169%
|
4
N/A
|
4
+4%
|
(0)
N/A
|
(0)
+34%
|
(1)
-730%
|
0
N/A
|
(44)
N/A
|
(44)
-1%
|
(7)
+85%
|
(9)
-36%
|
(2)
+76%
|
(3)
-34%
|
(7)
-166%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
3
|
4
|
(2)
|
(3)
|
3
|
4
|
1
|
(1)
|
(3)
|
(1)
|
4
|
1
|
10
|
50
|
73
|
51
|
32
|
26
|
24
|
24
|
(20)
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
| Other |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
2
|
7
|
4
|
(1)
|
(0)
|
2
|
(2)
|
(3)
|
1
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+75%
|
(1)
-5 500%
|
(1)
-10%
|
(1)
+54%
|
(0)
+40%
|
(1)
-62%
|
(1)
-7%
|
(0)
+61%
|
(0)
N/A
|
(0)
+13%
|
(1)
-430%
|
(1)
-1%
|
0
N/A
|
2
N/A
|
3
+111%
|
4
+11%
|
(2)
N/A
|
(3)
-67%
|
3
N/A
|
4
+29%
|
3
-18%
|
5
+55%
|
1
-82%
|
(2)
N/A
|
3
N/A
|
3
-6%
|
32
+934%
|
72
+123%
|
84
+17%
|
62
-27%
|
31
-50%
|
26
-17%
|
24
-6%
|
22
-11%
|
(22)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-20%
|
2
N/A
|
2
+9%
|
1
-51%
|
1
-3%
|
2
+42%
|
2
+3%
|
0
-89%
|
(1)
N/A
|
(3)
-502%
|
(4)
-25%
|
(1)
+76%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-274%
|
0
N/A
|
(1)
N/A
|
(1)
+42%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
-76%
|
20
+46 373%
|
5
-77%
|
(20)
N/A
|
(4)
+78%
|
0
N/A
|
1
+1 050%
|
5
+465%
|
33
+513%
|
29
-12%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
1
N/A
|
0
-60%
|
1
+50%
|
3
+291%
|
3
-3%
|
2
-36%
|
2
+1%
|
2
+1%
|
2
N/A
|
0
-78%
|
1
+46%
|
(2)
N/A
|
(4)
-81%
|
(3)
+38%
|
(4)
-41%
|
(5)
-53%
|
(5)
+6%
|
(5)
+11%
|
(4)
+11%
|
(4)
+7%
|
(5)
-22%
|
(6)
-34%
|
(5)
+14%
|
(3)
+39%
|
(3)
+2%
|
(3)
+5%
|
(12)
-308%
|
(68)
-462%
|
(107)
-58%
|
(69)
+35%
|
(33)
+52%
|
(26)
+21%
|
(20)
+24%
|
10
N/A
|
51
+416%
|
|