Raymond Industrial Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	46.41	45.22	67.87	30.5	41.96
Depreciation & Amortization	31.2	26.94	26.59	31.58	33.47
Loss (Gain) From Sale of Assets	1.13	0.03	0.36	0.02	0.07
Asset Writedown & Restructuring Costs	-1.4	2.9	23.59	0.42	0.6
Other Operating Activities	-14.56	-20.5	-17.7	-16.8	-1.8
Change in Accounts Receivable	-65.75	18.3	-69.65	146.04	1.16
Change in Inventory	6.15	13.18	51.84	21.47	-41.71
Change in Accounts Payable	32.67	-14.2	8.85	-76.32	-14.66
Operating Cash Flow	35.86	71.88	91.75	136.91	19.09
Operating Cash Flow Growth	-50.11%	-21.66%	-32.99%	617.24%	-76.11%
Capital Expenditures	-51.26	-37.93	-40.51	-20.1	-32.19
Sale of Property, Plant & Equipment	1.37	0.17	1.67	0.09	0.23
Divestitures	0.05	-	-	-	-
Other Investing Activities	9.99	17.24	15.18	3.46	0.45
Investing Cash Flow	-39.84	-20.53	-23.66	-16.55	-31.51
Issuance of Common Stock	-	-	-	0.09	4.62
Common Dividends Paid	-60.14	-70.16	-35.11	-30.05	-40.04
Financing Cash Flow	-60.14	-70.16	-35.11	-29.96	-35.42
Foreign Exchange Rate Adjustments	0.59	0.52	0.05	-0.81	0.75
Net Cash Flow	-63.54	-18.29	33.04	89.58	-47.09
Free Cash Flow	-15.4	33.95	51.24	116.8	-13.1
Free Cash Flow Growth	-	-33.75%	-56.13%	-	-
Free Cash Flow Margin	-1.42%	3.16%	3.76%	10.99%	-0.91%
Free Cash Flow Per Share	-0.03	0.07	0.10	0.23	-0.03
Cash Income Tax Paid	8.28	3.24	9.81	4.56	9.18
Levered Free Cash Flow	-34.82	22.23	22.55	117.17	-33.85
Unlevered Free Cash Flow	-34.82	22.23	22.55	117.17	-33.85
Change in Working Capital	-26.93	17.28	-8.97	91.2	-55.21

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