Guangzhou Holike Creative Home Co Ltd
SSE:603898
Cash Flow Statement
Cash Flow Statement
Guangzhou Holike Creative Home Co Ltd
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(94)
|
(97)
|
(94)
|
(100)
|
(118)
|
(124)
|
(151)
|
(163)
|
(170)
|
(165)
|
(169)
|
(172)
|
(196)
|
(226)
|
(230)
|
(225)
|
(212)
|
(189)
|
(204)
|
(209)
|
(210)
|
(220)
|
(169)
|
(172)
|
(182)
|
(201)
|
(232)
|
(228)
|
(219)
|
(230)
|
(238)
|
(237)
|
(241)
|
(201)
|
(200)
|
(208)
|
(211)
|
(212)
|
(203)
|
(184)
|
|
Change in Working Capital |
(243)
|
(251)
|
(270)
|
(296)
|
(310)
|
(315)
|
(334)
|
(323)
|
(376)
|
(416)
|
(456)
|
(508)
|
(484)
|
(513)
|
(485)
|
(529)
|
(571)
|
(562)
|
(602)
|
(627)
|
(666)
|
(667)
|
(659)
|
(650)
|
(632)
|
(707)
|
(811)
|
(853)
|
(978)
|
(955)
|
(949)
|
(904)
|
(740)
|
(689)
|
(611)
|
(570)
|
(652)
|
(683)
|
(655)
|
(647)
|
|
Cash from Operating Activities |
163
N/A
|
177
+8%
|
183
+4%
|
216
+18%
|
215
-1%
|
253
+18%
|
299
+18%
|
320
+7%
|
365
+14%
|
312
-14%
|
337
+8%
|
375
+11%
|
403
+7%
|
398
-1%
|
491
+23%
|
413
-16%
|
472
+14%
|
514
+9%
|
401
-22%
|
478
+19%
|
403
-16%
|
285
-29%
|
433
+52%
|
375
-14%
|
556
+48%
|
564
+1%
|
431
-24%
|
374
-13%
|
296
-21%
|
362
+22%
|
409
+13%
|
507
+24%
|
343
-32%
|
420
+23%
|
404
-4%
|
396
-2%
|
463
+17%
|
334
-28%
|
211
-37%
|
161
-24%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(60)
|
(218)
|
(291)
|
(301)
|
(367)
|
(210)
|
(137)
|
(193)
|
(137)
|
(178)
|
(210)
|
(229)
|
(246)
|
(315)
|
(395)
|
(411)
|
(556)
|
(558)
|
(540)
|
(570)
|
(489)
|
(439)
|
(411)
|
(332)
|
(351)
|
(327)
|
(310)
|
(291)
|
(247)
|
(259)
|
(276)
|
(247)
|
(184)
|
(130)
|
(60)
|
(46)
|
(38)
|
(40)
|
(61)
|
(62)
|
|
Other Items |
3
|
2
|
(234)
|
(291)
|
(2)
|
(148)
|
(98)
|
(178)
|
(536)
|
(321)
|
(167)
|
(507)
|
(470)
|
(468)
|
34
|
108
|
232
|
231
|
(108)
|
(421)
|
(220)
|
(258)
|
158
|
651
|
117
|
(125)
|
(587)
|
(499)
|
(404)
|
(7)
|
(463)
|
(362)
|
(257)
|
(281)
|
226
|
32
|
(23)
|
(26)
|
(232)
|
(277)
|
|
Cash from Investing Activities |
(57)
N/A
|
(215)
-276%
|
(525)
-144%
|
(591)
-13%
|
(368)
+38%
|
(358)
+3%
|
(235)
+34%
|
(370)
-57%
|
(673)
-82%
|
(499)
+26%
|
(377)
+24%
|
(736)
-95%
|
(716)
+3%
|
(783)
-9%
|
(361)
+54%
|
(303)
+16%
|
(323)
-7%
|
(328)
-1%
|
(648)
-98%
|
(991)
-53%
|
(708)
+29%
|
(697)
+2%
|
(253)
+64%
|
320
N/A
|
(233)
N/A
|
(452)
-93%
|
(897)
-99%
|
(790)
+12%
|
(651)
+18%
|
(267)
+59%
|
(739)
-177%
|
(609)
+18%
|
(441)
+27%
|
(411)
+7%
|
166
N/A
|
(14)
N/A
|
(61)
-333%
|
(66)
-9%
|
(293)
-344%
|
(340)
-16%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
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
|
70
|
124
|
208
|
301
|
161
|
158
|
(3)
|
(141)
|
0
|
0
|
0
|
5
|
6
|
5
|
5
|
|
Cash Paid for Dividends |
(40)
|
(40)
|
(65)
|
(25)
|
(25)
|
0
|
(50)
|
(50)
|
(50)
|
0
|
(76)
|
(76)
|
(76)
|
0
|
(36)
|
(104)
|
(104)
|
0
|
(184)
|
(115)
|
(115)
|
0
|
(109)
|
(109)
|
(112)
|
(112)
|
(46)
|
(53)
|
(50)
|
(51)
|
(29)
|
(28)
|
(30)
|
0
|
(224)
|
(227)
|
(225)
|
(225)
|
(74)
|
(76)
|
|
Other |
0
|
423
|
433
|
433
|
433
|
0
|
82
|
82
|
82
|
0
|
9
|
590
|
607
|
639
|
631
|
38
|
(61)
|
(169)
|
(164)
|
464
|
469
|
487
|
461
|
(158)
|
(103)
|
(54)
|
(45)
|
(53)
|
(42)
|
3
|
33
|
39
|
51
|
9
|
(14)
|
(12)
|
47
|
49
|
53
|
41
|
|
Cash from Financing Activities |
(40)
N/A
|
401
N/A
|
386
-4%
|
408
+6%
|
408
+0%
|
0
N/A
|
32
N/A
|
32
0%
|
32
-1%
|
0
N/A
|
(67)
N/A
|
514
N/A
|
531
+3%
|
563
+6%
|
596
+6%
|
(67)
N/A
|
(166)
-149%
|
(273)
-65%
|
(348)
-27%
|
349
N/A
|
354
+1%
|
372
+5%
|
351
-5%
|
(267)
N/A
|
(215)
+19%
|
(96)
+55%
|
33
N/A
|
103
+209%
|
208
+103%
|
113
-46%
|
162
+44%
|
7
-95%
|
(120)
N/A
|
(90)
+25%
|
(360)
-300%
|
(284)
+21%
|
(172)
+39%
|
(170)
+1%
|
(16)
+90%
|
(30)
-86%
|
|
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
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
65
N/A
|
363
+454%
|
44
-88%
|
33
-25%
|
255
+674%
|
(138)
N/A
|
95
N/A
|
(19)
N/A
|
(276)
-1 370%
|
(155)
+44%
|
(107)
+31%
|
154
N/A
|
219
+43%
|
178
-19%
|
726
+307%
|
44
-94%
|
(17)
N/A
|
(87)
-416%
|
(594)
-582%
|
(164)
+72%
|
48
N/A
|
(41)
N/A
|
532
N/A
|
427
-20%
|
108
-75%
|
17
-85%
|
(433)
N/A
|
(313)
+28%
|
(147)
+53%
|
207
N/A
|
(168)
N/A
|
(94)
+44%
|
(218)
-133%
|
(80)
+63%
|
210
N/A
|
98
-53%
|
230
+136%
|
98
-57%
|
(98)
N/A
|
(208)
-112%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
103
N/A
|
(41)
N/A
|
(108)
-162%
|
(85)
+21%
|
(152)
-80%
|
44
N/A
|
161
+271%
|
127
-21%
|
228
+80%
|
134
-41%
|
127
-5%
|
146
+15%
|
158
+8%
|
83
-47%
|
96
+15%
|
2
-98%
|
(83)
N/A
|
(44)
+47%
|
(139)
-214%
|
(91)
+34%
|
(86)
+6%
|
(155)
-80%
|
23
N/A
|
43
+88%
|
206
+382%
|
237
+16%
|
120
-49%
|
83
-31%
|
49
-41%
|
102
+107%
|
134
+31%
|
261
+95%
|
159
-39%
|
290
+83%
|
344
+18%
|
349
+2%
|
425
+22%
|
294
-31%
|
150
-49%
|
99
-34%
|