Kinergy Corporation Ltd
HKEX:3302
Cash Flow Statement
Cash Flow Statement
Kinergy Corporation 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 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
4
|
4
|
5
|
3
|
(6)
|
(10)
|
(3)
|
3
|
8
|
11
|
8
|
9
|
2
|
10
|
8
|
11
|
2
|
(2)
|
1
|
(3)
|
2
|
14
|
11
|
9
|
6
|
(1)
|
4
|
(3)
|
(11)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
(0)
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
|
| Stock-Based Compensation |
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 |
0
|
0
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(3)
|
(0)
|
1
|
(1)
|
(2)
|
0
|
1
|
(2)
|
(1)
|
(7)
|
(10)
|
(8)
|
(5)
|
3
|
(0)
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
0
|
0
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(2)
|
(6)
|
(5)
|
(2)
|
(2)
|
3
|
(1)
|
(14)
|
(3)
|
(2)
|
(9)
|
(5)
|
(6)
|
(8)
|
11
|
(2)
|
(9)
|
10
|
9
|
(6)
|
(18)
|
(16)
|
(16)
|
(3)
|
8
|
6
|
(4)
|
(2)
|
5
|
|
| Cash from Operating Activities |
4
N/A
|
(1)
N/A
|
1
N/A
|
3
+263%
|
(4)
N/A
|
(4)
+12%
|
(1)
+79%
|
(8)
-968%
|
8
N/A
|
13
+58%
|
3
-78%
|
7
+154%
|
(4)
N/A
|
3
N/A
|
18
+480%
|
10
-40%
|
(4)
N/A
|
10
N/A
|
11
+11%
|
(6)
N/A
|
(11)
-93%
|
(1)
+95%
|
(2)
-238%
|
3
N/A
|
8
+181%
|
1
-86%
|
1
-53%
|
3
+543%
|
(2)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(3)
|
(1)
|
(4)
|
(4)
|
(3)
|
(6)
|
(4)
|
(3)
|
(6)
|
(5)
|
(5)
|
(6)
|
(3)
|
(0)
|
|
| Other Items |
0
|
0
|
(1)
|
(3)
|
(1)
|
2
|
0
|
0
|
1
|
0
|
0
|
(1)
|
1
|
(6)
|
1
|
10
|
3
|
(10)
|
(15)
|
(6)
|
(4)
|
2
|
(1)
|
(6)
|
7
|
7
|
(2)
|
0
|
1
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-119%
|
(5)
-91%
|
(6)
-26%
|
(3)
+43%
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
-15%
|
(1)
+59%
|
(2)
-176%
|
0
N/A
|
(10)
N/A
|
(4)
+58%
|
7
N/A
|
2
-72%
|
(14)
N/A
|
(19)
-34%
|
(9)
+50%
|
(10)
-9%
|
(2)
+77%
|
(4)
-87%
|
(12)
-188%
|
2
N/A
|
3
+59%
|
(8)
N/A
|
(3)
+66%
|
1
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
7
|
0
|
41
|
0
|
(0)
|
(0)
|
(0)
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(4)
|
0
|
(2)
|
(1)
|
5
|
5
|
7
|
1
|
(5)
|
(6)
|
2
|
(1)
|
(0)
|
(4)
|
0
|
(0)
|
(1)
|
(1)
|
4
|
15
|
14
|
16
|
(4)
|
(16)
|
(1)
|
(1)
|
4
|
6
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(6)
|
(8)
|
0
|
(28)
|
(30)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(6)
|
(5)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Other |
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
|
| Cash from Financing Activities |
(3)
N/A
|
2
N/A
|
6
+183%
|
(2)
N/A
|
(1)
+52%
|
3
N/A
|
4
+25%
|
7
+65%
|
1
-84%
|
(7)
N/A
|
(6)
+13%
|
2
N/A
|
(8)
N/A
|
(1)
+84%
|
2
N/A
|
13
+449%
|
11
-17%
|
(3)
N/A
|
(0)
+84%
|
5
N/A
|
21
+356%
|
19
-12%
|
9
-52%
|
(9)
N/A
|
(20)
-111%
|
(5)
+73%
|
(4)
+28%
|
(1)
+70%
|
3
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)
|
(1)
|
0
|
(0)
|
(1)
|
1
|
0
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
0
N/A
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
(8)
-83%
|
0
N/A
|
2
+486%
|
(3)
N/A
|
8
N/A
|
4
-46%
|
(4)
N/A
|
8
N/A
|
(12)
N/A
|
(8)
+33%
|
16
N/A
|
30
+92%
|
9
-72%
|
(8)
N/A
|
(8)
-7%
|
(11)
-32%
|
(1)
+94%
|
16
N/A
|
3
-80%
|
(22)
N/A
|
(13)
+38%
|
(2)
+85%
|
(11)
-477%
|
(0)
+96%
|
3
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
(3)
N/A
|
(3)
+22%
|
0
N/A
|
(7)
N/A
|
(5)
+22%
|
(2)
+59%
|
(10)
-356%
|
6
N/A
|
11
+73%
|
2
-82%
|
7
+244%
|
(6)
N/A
|
(1)
+90%
|
13
N/A
|
7
-44%
|
(5)
N/A
|
6
N/A
|
7
+11%
|
(9)
N/A
|
(17)
-86%
|
(5)
+71%
|
(5)
+5%
|
(3)
+31%
|
3
N/A
|
(3)
N/A
|
(5)
-60%
|
1
N/A
|
(2)
N/A
|
|