Winshine Science Company 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	-73.03	-28.65	8.08	-136.02
Depreciation & Amortization	13.19	13.15	10.25	17.88
Loss (Gain) From Sale of Assets	1.59	1.3	-30.43	-0.07
Asset Writedown & Restructuring Costs	12.51	-0.01	-	49.83
Loss (Gain) From Sale of Investments	-	-2.48	10	-0.1
Provision & Write-off of Bad Debts	0.57	-3.27	-8.18	9.45
Other Operating Activities	38.65	19.66	56.18	52.05
Change in Accounts Receivable	-33.44	4.29	70.84	-87.83
Change in Inventory	-10.25	0.26	10.73	-43.8
Change in Accounts Payable	37.77	35.14	-105.47	108.38
Change in Unearned Revenue	-0.42	-0.39	-1.41	1.25
Change in Other Net Operating Assets	-14.76	-28.9	14.89	11.91
Operating Cash Flow	-27.62	9.49	35.07	-15.16
Operating Cash Flow Growth	-	-72.95%	-	-
Capital Expenditures	-9.51	-13.1	-9.81	-9.54
Sale of Property, Plant & Equipment	4.72	0.21	3.74	0.14
Cash Acquisitions	-	0	-	-
Divestitures	-1.15	-	43.29	28.49
Investment in Securities	-	-	-	1.86
Other Investing Activities	0.03	0.04	1.24	2.39
Investing Cash Flow	-5.91	-12.25	38.86	23.34
Long-Term Debt Issued	353.8	476.38	538.48	541.73
Long-Term Debt Repaid	-376.39	-392.51	-601.79	-521.72
Net Debt Issued (Repaid)	-22.59	83.88	-63.31	20.01
Issuance of Common Stock	10.88	-	-	-
Other Financing Activities	-12.98	-11.95	-14.35	-17.7
Financing Cash Flow	-24.69	71.93	-77.66	2.31
Foreign Exchange Rate Adjustments	-5.85	0.41	-13.14	1.19
Net Cash Flow	-64.08	69.57	-16.87	11.66
Free Cash Flow	-37.12	-3.62	25.26	-24.71
Free Cash Flow Margin	-7.20%	-0.69%	2.97%	-3.41%
Free Cash Flow Per Share	-0.29	-0.04	0.34	-0.34
Cash Interest Paid	12.98	11.95	14.35	17.7
Cash Income Tax Paid	1.91	8.08	4.09	-
Levered Free Cash Flow	-37.72	-7.98	19.36	-28.25
Unlevered Free Cash Flow	-26.35	1.76	28.33	-18.2
Change in Working Capital	-21.1	10.39	-10.42	-10.09

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