Nanyang Holdings Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-75.41	-146.68	48.96	12.27	190.72	86.77
Depreciation & Amortization	3.37	3.54	3.54	3.72	5.02	5
Asset Writedown	274	274	73	5.16	-67.1	35.6
Income (Loss) on Equity Investments	-2	-2	-3.13	0.54	-10.99	18.88
Change in Accounts Receivable	-1.65	-1.65	-0.33	-0.28	0	0.91
Change in Accounts Payable	1.74	1.74	3.22	-3.22	2.28	1.67
Change in Other Net Operating Assets	2	2	0.14	0.94	-	-
Other Operating Activities	-151.98	-69.68	-70.58	-60.64	-63.98	-77.75
Operating Cash Flow	44.67	55.89	-7	60.93	10.73	31.88
Operating Cash Flow Growth	87.78%	-	-	467.88%	-66.35%	44.86%
Acquisition of Real Estate Assets	-0	-0	-	-0.19	-0.09	-0.01
Net Sale / Acq. of Real Estate Assets	-0	-0	-	-0.19	-0.09	-0.01
Investment in Marketable & Equity Securities	-	-	-	-127.35	-	-
Other Investing Activities	73.4	72.65	72.86	70.87	70.85	79.21
Investing Cash Flow	73.4	72.65	72.86	-56.67	70.77	79.21
Short-Term Debt Issued	-	-	-	-	-	6
Total Debt Issued	-	-	-	-	-	6
Short-Term Debt Repaid	-	-	-	-	-	-15.31
Long-Term Debt Repaid	-	-3.59	-3.59	-3.6	-4.84	-4.76
Total Debt Repaid	-3.19	-3.59	-3.59	-3.6	-4.84	-20.07
Net Debt Issued (Repaid)	-3.19	-3.59	-3.59	-3.6	-4.84	-14.07
Repurchase of Common Stock	-	-	-	-	-8.53	-12.36
Common Dividends Paid	-23.78	-23.78	-23.78	-23.78	-23.89	-24.06
Other Financing Activities	1.3	-	-	-	0.09	5.92
Foreign Exchange Rate Adjustments	1.99	-0.71	0.01	0.04	0.14	-0.1
Net Cash Flow	80.8	80.08	28.32	-46.86	20.58	42.37
Cash Interest Paid	-	-	-	-	0.05	0.2
Cash Income Tax Paid	2.86	2.86	5.29	1.15	5.08	6.85
Levered Free Cash Flow	309.94	70.2	62.91	53.56	87.53	84.44
Unlevered Free Cash Flow	310.04	70.24	63.01	53.69	87.57	84.58
Change in Working Capital	-3.3	-3.3	-58.79	99.88	-42.93	-36.62

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.