King Stone Energy Group Cash Flow Statement

Financials in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Jun '23 Jun 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Net Income	90.79	108.45	-42.86	-268.94	-88.4	-143.31
Depreciation & Amortization	7.02	5.59	25.51	27.92	48.6	77.4
Other Amortization	-	-	-	-	-	0.07
Loss (Gain) From Sale of Assets	-0.19	-0.19	-1.33	-0.21	-2.21	0.22
Asset Writedown & Restructuring Costs	-	-	1.19	2.93	11.44	14.36
Loss (Gain) From Sale of Investments	2.3	2.3	-1.43	-	10.85	-
Loss (Gain) on Equity Investments	-	-	0.32	15.05	13.76	0.39
Provision & Write-off of Bad Debts	0.85	0.85	-	-	-	-
Other Operating Activities	-123.56	-195.67	63.59	66.37	-9.95	-30.72
Change in Inventory	0.03	0.03	-0.64	-10.28	-0.3	1.05
Change in Accounts Payable	8.32	8.32	1.72	0.33	0.29	-0.84
Change in Other Net Operating Assets	9.18	9.18	-17.77	-87.36	16	-70.33
Operating Cash Flow	24.17	-31.72	-16.41	-106.34	-34.74	-115.72
Capital Expenditures	-34.81	-44.62	-7.17	-0.93	-2.49	-3.69
Sale of Property, Plant & Equipment	-	-	6.5	-	0.51	-
Cash Acquisitions	-	-	-0.8	-0.64	-0.43	-8.99
Divestitures	-	-	-	-	3.1	-0.42
Sale (Purchase) of Intangibles	0.48	-	-0.21	-0.17	-0.19	-0.31
Investment in Securities	-13.67	-13.98	26.48	-	-5.8	-47.31
Other Investing Activities	0.07	0.13	0.1	0.04	2.79	0.86
Investing Cash Flow	-47.94	-58.47	24.9	-1.71	-2.51	-59.85
Short-Term Debt Issued	-	-	22.41	50	-	-
Long-Term Debt Issued	-	3.22	4	-	-	-
Total Debt Issued	4.21	3.22	26.41	50	-	-
Short-Term Debt Repaid	-	-15.54	-6.3	-22.73	-10.78	-
Long-Term Debt Repaid	-	-2.92	-2.22	-2.02	-0.58	-
Total Debt Repaid	-6.28	-18.46	-8.52	-24.75	-11.36	-
Net Debt Issued (Repaid)	-2.07	-15.24	17.89	25.25	-11.36	-
Issuance of Common Stock	-	98.94	-	-	-	-
Other Financing Activities	-	-0.63	-2.03	-	-	-
Financing Cash Flow	-2.07	83.06	15.86	25.25	-11.36	-
Foreign Exchange Rate Adjustments	-4.63	1.92	1.24	0.7	-0.36	-4.95
Net Cash Flow	-30.47	-5.2	25.59	-82.1	-48.96	-180.51
Free Cash Flow	-10.64	-76.34	-23.57	-107.27	-37.22	-119.41
Free Cash Flow Margin	-6.74%	-51.67%	-27.42%	-209.23%	-206.03%	-506.98%
Free Cash Flow Per Share	-0.01	-0.07	-0.03	-0.15	-0.05	-0.17
Cash Interest Paid	0.45	0.72	2.36	0.23	0.05	-
Cash Income Tax Paid	0.21	0.21	0.16	1.51	1.59	1.42
Levered Free Cash Flow	-1.02	-78.83	-6.24	-104.88	61.37	-223.22
Unlevered Free Cash Flow	2.25	-75.44	-1.54	-100.28	65.77	-218.21
Change in Working Capital	17.53	17.53	-16.7	-97.31	15.99	-70.12

Source: S&P Global Market Intelligence. Standard template. Financial Sources.