HKG:0061 Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	1,578	-1,803	-229.53	265.67
Depreciation & Amortization	27.09	2,465	-283.96	-504.23
Other Amortization	-	-	6.57	6.57
Loss (Gain) From Sale of Assets	-0.01	-	12.79	-0.99
Asset Writedown & Restructuring Costs	-	1,209	-322.06	-299.03
Loss (Gain) From Sale of Investments	-5.49	7.6	5.87	-4.83
Other Operating Activities	-1,554	1,977	1,534	948.21
Change in Accounts Receivable	-38.79	-113.12	-214.34	-27.11
Change in Inventory	-36.88	87.05	18.97	-141.94
Change in Accounts Payable	72.2	56.49	-159.84	47.12
Change in Other Net Operating Assets	10.07	-	-0.31	0.24
Operating Cash Flow	-13.16	99.73	368.07	289.67
Operating Cash Flow Growth	-	-72.91%	27.07%	13.33%
Capital Expenditures	-3.69	-90.49	-266.55	-187.96
Sale of Property, Plant & Equipment	0.01	-	0.01	0.89
Divestitures	-110.24	-	-	-0
Other Investing Activities	0.01	0.43	0.28	0.21
Investing Cash Flow	-113.92	-90.06	-266.27	-186.87
Short-Term Debt Issued	13.56	11.44	11.15	23.81
Total Debt Issued	13.56	11.44	11.15	23.81
Short-Term Debt Repaid	-	-13.01	-13.58	-
Long-Term Debt Repaid	-2.44	-10.55	-15.41	-29.76
Total Debt Repaid	-2.44	-23.56	-28.99	-29.76
Net Debt Issued (Repaid)	11.12	-12.12	-17.84	-5.95
Other Financing Activities	-0.43	-36.28	-102.24	-1.32
Financing Cash Flow	10.69	-48.4	-120.08	-7.27
Foreign Exchange Rate Adjustments	0.31	-7.44	36.4	2.52
Net Cash Flow	-116.08	-46.17	18.13	98.04
Free Cash Flow	-16.85	9.24	101.52	101.7
Free Cash Flow Growth	-	-90.90%	-0.18%	-
Free Cash Flow Margin	-14.02%	9.66%	4.40%	6.31%
Free Cash Flow Per Share	-0.03	0.02	0.19	0.04
Cash Interest Paid	-	-	5.45	1.32
Cash Income Tax Paid	7.81	23.86	167.3	10.29
Levered Free Cash Flow	-1,094	2,355	77.9	72.83
Unlevered Free Cash Flow	-938.06	2,471	636.64	214.42
Change in Working Capital	6.6	30.42	-355.52	-121.71

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