Greenheart Group 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	-139.24	-93.08	-68.15	-36.94
Depreciation & Amortization	20.44	50.08	106.85	110.8
Loss (Gain) From Sale of Assets	-	-0.08	-	0
Asset Writedown & Restructuring Costs	114.12	87.86	3.29	-31.2
Loss (Gain) on Equity Investments	0.04	0.08	0.06	0.12
Provision & Write-off of Bad Debts	-0.01	-1.06	-0.13	1.63
Other Operating Activities	-27.97	-66.96	-56.71	0.18
Change in Accounts Receivable	13.21	17.82	7.61	-27.44
Change in Inventory	3.71	4.63	20.46	-4.56
Change in Accounts Payable	-3.79	0.72	-11.22	-5.73
Change in Unearned Revenue	-0.26	-1.05	0	0.1
Change in Other Net Operating Assets	-2.38	3.51	-23.27	-3.94
Operating Cash Flow	-22.13	2.49	-21.22	3.04
Operating Cash Flow Growth	-	-	-	-92.09%
Capital Expenditures	-9.31	-9.15	-14.75	-20.83
Sale of Property, Plant & Equipment	-	0.08	-	0.01
Other Investing Activities	-	-2.46	24.45	-
Investing Cash Flow	-9.31	-11.53	9.7	-20.83
Long-Term Debt Issued	12.64	24.56	-	156
Total Debt Issued	12.64	24.56	-	156
Long-Term Debt Repaid	-2.47	-28.66	-3.4	-199.83
Net Debt Issued (Repaid)	10.17	-4.1	-3.4	-43.83
Other Financing Activities	-2.91	-10.58	-2.76	-10.12
Financing Cash Flow	7.26	-14.69	-6.16	-53.95
Foreign Exchange Rate Adjustments	-4.03	-0.24	-3.56	-3.03
Net Cash Flow	-28.21	-23.97	-21.24	-74.77
Free Cash Flow	-31.44	-6.66	-35.96	-17.79
Free Cash Flow Margin	-60.60%	-7.32%	-21.89%	-5.55%
Free Cash Flow Per Share	-0.02	-0.00	-0.02	-0.01
Cash Interest Paid	2.91	10.58	2.76	10.12
Cash Income Tax Paid	-0.32	-0.77	-0.64	-0.35
Levered Free Cash Flow	-41.96	-9.83	0.14	-9.13
Unlevered Free Cash Flow	-26.57	5.05	10.83	0.98
Change in Working Capital	10.48	25.63	-6.43	-41.56

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