Lee Kee Holdings Ltd
XBER:QEV
Cash Flow Statement
Cash Flow Statement
Lee Kee Holdings Ltd
| 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 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
471
|
0
|
(29)
|
0
|
(2)
|
0
|
123
|
0
|
74
|
0
|
(31)
|
0
|
(30)
|
0
|
0
|
5
|
0
|
34
|
0
|
(114)
|
0
|
45
|
0
|
96
|
0
|
(82)
|
0
|
(123)
|
0
|
22
|
0
|
26
|
0
|
(35)
|
0
|
(46)
|
0
|
(34)
|
0
|
|
| Depreciation & Amortization |
3
|
0
|
4
|
0
|
11
|
0
|
13
|
0
|
14
|
0
|
14
|
0
|
13
|
0
|
0
|
13
|
0
|
8
|
0
|
9
|
0
|
11
|
0
|
9
|
0
|
9
|
0
|
9
|
0
|
8
|
0
|
9
|
0
|
9
|
0
|
10
|
0
|
12
|
0
|
|
| Stock-Based Compensation |
5
|
7
|
16
|
12
|
8
|
6
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(4)
|
0
|
4
|
0
|
4
|
0
|
7
|
0
|
2
|
0
|
5
|
0
|
10
|
0
|
0
|
(4)
|
0
|
22
|
0
|
2
|
0
|
(30)
|
0
|
(12)
|
0
|
21
|
0
|
62
|
0
|
(53)
|
0
|
2
|
0
|
19
|
0
|
18
|
0
|
14
|
0
|
|
| Cash Taxes Paid |
60
|
0
|
57
|
0
|
7
|
0
|
(8)
|
0
|
21
|
0
|
15
|
0
|
(4)
|
0
|
0
|
(1)
|
2
|
7
|
5
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
8
|
5
|
7
|
12
|
9
|
2
|
1
|
2
|
2
|
|
| Cash Interest Paid |
12
|
0
|
19
|
0
|
12
|
0
|
3
|
0
|
6
|
0
|
10
|
0
|
5
|
0
|
0
|
2
|
2
|
7
|
8
|
5
|
3
|
3
|
5
|
7
|
10
|
10
|
9
|
6
|
3
|
2
|
2
|
3
|
5
|
6
|
3
|
0
|
1
|
1
|
1
|
|
| Change in Working Capital |
(448)
|
(285)
|
163
|
291
|
413
|
222
|
(417)
|
(264)
|
(222)
|
(286)
|
(64)
|
429
|
318
|
(39)
|
(301)
|
(374)
|
(416)
|
(360)
|
(19)
|
470
|
173
|
(25)
|
(9)
|
(93)
|
149
|
197
|
18
|
90
|
154
|
40
|
(210)
|
(114)
|
162
|
192
|
91
|
71
|
(62)
|
(27)
|
50
|
|
| Cash from Operating Activities |
22
N/A
|
(68)
N/A
|
143
N/A
|
291
+104%
|
425
+46%
|
222
-48%
|
(274)
N/A
|
(264)
+4%
|
(132)
+50%
|
(286)
-117%
|
(75)
+74%
|
429
N/A
|
311
-28%
|
(39)
N/A
|
(301)
-682%
|
(361)
-20%
|
(416)
-15%
|
(295)
+29%
|
(19)
+94%
|
368
N/A
|
173
-53%
|
2
-99%
|
(9)
N/A
|
(0)
+99%
|
149
N/A
|
145
-2%
|
18
-87%
|
38
+109%
|
154
+305%
|
17
-89%
|
(210)
N/A
|
(77)
+64%
|
162
N/A
|
186
+14%
|
91
-51%
|
53
-42%
|
(62)
N/A
|
(36)
+42%
|
50
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
0
|
(76)
|
0
|
(35)
|
0
|
(18)
|
0
|
(7)
|
0
|
(12)
|
0
|
(4)
|
0
|
0
|
(10)
|
(8)
|
(16)
|
(10)
|
(40)
|
(41)
|
(4)
|
(3)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(8)
|
(11)
|
(13)
|
(21)
|
(15)
|
(9)
|
(10)
|
(10)
|
(7)
|
|
| Other Items |
15
|
(104)
|
25
|
64
|
12
|
(30)
|
4
|
(7)
|
10
|
1
|
4
|
(4)
|
5
|
(29)
|
(17)
|
7
|
1
|
(3)
|
(32)
|
11
|
38
|
12
|
20
|
10
|
3
|
5
|
4
|
2
|
2
|
(5)
|
(43)
|
(36)
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
|
| Cash from Investing Activities |
9
N/A
|
(108)
N/A
|
(51)
+53%
|
64
N/A
|
(24)
N/A
|
(30)
-27%
|
(14)
+53%
|
(7)
+53%
|
3
N/A
|
1
-72%
|
(9)
N/A
|
(4)
+58%
|
1
N/A
|
(29)
N/A
|
(17)
+41%
|
(3)
+80%
|
(7)
-100%
|
(19)
-177%
|
(42)
-122%
|
(29)
+31%
|
(3)
+90%
|
8
N/A
|
17
+106%
|
4
-76%
|
(5)
N/A
|
(3)
+39%
|
(3)
+12%
|
(4)
-69%
|
(2)
+48%
|
(8)
-220%
|
(51)
-573%
|
(47)
+7%
|
(11)
+76%
|
(19)
-68%
|
(13)
+32%
|
(6)
+53%
|
(7)
-17%
|
(8)
-7%
|
(5)
+29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
570
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
81
|
0
|
(50)
|
0
|
(179)
|
0
|
205
|
0
|
111
|
0
|
(52)
|
0
|
(323)
|
0
|
0
|
183
|
173
|
220
|
(100)
|
(296)
|
(132)
|
70
|
103
|
86
|
(33)
|
(68)
|
(73)
|
(78)
|
(59)
|
(33)
|
48
|
50
|
3
|
(140)
|
(123)
|
0
|
15
|
0
|
(19)
|
|
| Cash Paid for Dividends |
(26)
|
0
|
(107)
|
0
|
(8)
|
0
|
(66)
|
0
|
(95)
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(17)
|
(17)
|
(8)
|
0
|
0
|
(21)
|
(33)
|
(25)
|
(12)
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
134
|
(13)
|
(300)
|
0
|
(253)
|
0
|
151
|
0
|
46
|
0
|
(237)
|
0
|
(2)
|
165
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
625
N/A
|
791
+26%
|
(172)
N/A
|
(300)
-74%
|
(187)
+38%
|
(253)
-35%
|
139
N/A
|
151
+8%
|
16
-90%
|
46
+193%
|
(73)
N/A
|
(237)
-225%
|
(323)
-36%
|
(107)
+67%
|
165
N/A
|
183
+10%
|
349
+91%
|
204
-42%
|
(117)
N/A
|
(304)
-161%
|
(132)
+57%
|
69
N/A
|
81
+18%
|
52
-36%
|
(58)
N/A
|
(81)
-40%
|
(73)
+9%
|
(79)
-8%
|
(59)
+25%
|
(33)
+43%
|
40
N/A
|
42
+4%
|
(5)
N/A
|
(149)
-2 712%
|
(123)
+17%
|
0
N/A
|
15
+23 766%
|
(0)
N/A
|
(19)
-7 425%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
1
|
3
|
1
|
(2)
|
1
|
1
|
0
|
5
|
1
|
8
|
5
|
12
|
3
|
1
|
1
|
0
|
(5)
|
(4)
|
(4)
|
(4)
|
2
|
6
|
2
|
(5)
|
(12)
|
(5)
|
0
|
6
|
9
|
3
|
(11)
|
(5)
|
3
|
(3)
|
3
|
(1)
|
(1)
|
|
| Net Change in Cash |
656
N/A
|
616
-6%
|
(79)
N/A
|
58
N/A
|
215
+271%
|
(63)
N/A
|
(149)
-137%
|
(119)
+20%
|
(113)
+5%
|
(235)
-108%
|
(156)
+33%
|
196
N/A
|
(7)
N/A
|
(163)
-2 362%
|
(149)
+8%
|
(180)
-21%
|
(73)
+60%
|
(110)
-51%
|
(182)
-64%
|
31
N/A
|
35
+11%
|
76
+118%
|
91
+20%
|
63
-31%
|
88
+41%
|
56
-36%
|
(70)
N/A
|
(51)
+27%
|
93
N/A
|
(18)
N/A
|
(212)
-1 085%
|
(79)
+63%
|
134
N/A
|
12
-91%
|
(42)
N/A
|
44
N/A
|
(52)
N/A
|
(45)
+13%
|
25
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
(68)
N/A
|
67
N/A
|
291
+336%
|
390
+34%
|
222
-43%
|
(292)
N/A
|
(264)
+10%
|
(139)
+47%
|
(286)
-106%
|
(88)
+69%
|
429
N/A
|
307
-29%
|
(39)
N/A
|
(301)
-682%
|
(371)
-23%
|
(424)
-14%
|
(311)
+27%
|
(28)
+91%
|
328
N/A
|
132
-60%
|
(2)
N/A
|
(13)
-430%
|
(6)
+54%
|
141
N/A
|
138
-3%
|
11
-92%
|
32
+183%
|
150
+375%
|
15
-90%
|
(218)
N/A
|
(87)
+60%
|
149
N/A
|
165
+10%
|
76
-54%
|
44
-42%
|
(72)
N/A
|
(46)
+36%
|
42
N/A
|
|