HKG:0204 Cash Flow Statement

Financials in millions HKD. Fiscal year is April - March.

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-195.34	-155.8	-28.73	-22.8	-20.01	-15.45
Depreciation & Amortization	0.37	0.33	0.19	0.09	0.72	0.04
Loss (Gain) From Sale of Assets	-	-	-0.34	-	-	-0.35
Asset Writedown & Restructuring Costs	0.26	0.26	-	0.06	3.85	-
Loss (Gain) From Sale of Investments	142.14	142.14	2	5.03	18.94	8.72
Stock-Based Compensation	-	-	-	-	12.81	-
Other Operating Activities	-3.19	-2.47	23.24	6.09	-28.42	-0.36
Change in Accounts Receivable	0.9	0.9	0.01	1.6	-2.42	0.65
Change in Accounts Payable	-1.62	-1.62	3.92	0.3	0.81	0.33
Change in Other Net Operating Assets	-	-	0.95	-	-	-
Operating Cash Flow	-208.53	-168.31	-27.84	-23.01	-34.56	-18.68
Capital Expenditures	-	-	-0.1	-0.18	-0.32	-
Sale of Property, Plant & Equipment	-	-	-	-	-	0.43
Cash Acquisitions	-	-	-1.44	-	-	-
Investment in Securities	141.97	141.97	-188.72	-100.92	-115.17	2.48
Other Investing Activities	-50.04	-	-	-	-	0.36
Investing Cash Flow	90.73	140.77	-190.26	-101.09	-115.49	3.27
Short-Term Debt Issued	-	120.92	56.6	70.27	63.23	-
Total Debt Issued	120.92	120.92	56.6	70.27	63.23	-
Short-Term Debt Repaid	-	-73.36	-40	-30	-61.23	-
Long-Term Debt Repaid	-	-	-1.5	-2.07	-0.68	-
Total Debt Repaid	-73.36	-73.36	-41.5	-32.07	-61.91	-
Net Debt Issued (Repaid)	47.56	47.56	15.1	38.2	1.32	-
Issuance of Common Stock	40.99	40.99	147.46	41.81	196.11	21.61
Other Financing Activities	23.38	-75.78	69.26	-1.39	-3.1	-
Financing Cash Flow	111.93	12.77	231.82	78.62	194.34	21.61
Foreign Exchange Rate Adjustments	0.93	0.27	-1.55	-2.1	-1.21	-
Net Cash Flow	-4.95	-14.5	12.17	-47.58	43.07	6.2
Free Cash Flow	-208.53	-168.31	-27.94	-23.18	-34.88	-18.68
Free Cash Flow Margin	-1901.64%	-1606.33%	-345.71%	-240.99%	-645.45%	-5048.38%
Free Cash Flow Per Share	-3.04	-3.62	-0.83	-1.65	-3.74	-3.34
Cash Interest Paid	0.93	0.93	3.43	1.01	2.18	-
Levered Free Cash Flow	30.46	37.91	58.98	-92.3	-37.08	-11.12
Unlevered Free Cash Flow	34.26	39.64	60.4	-90.53	-35.66	-11.12
Change in Working Capital	-152.77	-152.77	-24.19	-11.47	-22.46	-11.28

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