HKG:0265 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	22.77	49.11	33.5	29.82	-10.41
Depreciation & Amortization	18.77	22.84	28.55	10.34	7.64
Other Amortization	0.02	0.02	0.03	0.04	0.04
Loss (Gain) From Sale of Assets	-1.58	-	-11.84	0.06	-
Asset Writedown & Restructuring Costs	19.47	4.92	5.56	6.9	1.11
Loss (Gain) on Equity Investments	1.21	1.57	2.01	2.58	-0.04
Stock-Based Compensation	-	0.07	0.32	0.22	0.16
Provision & Write-off of Bad Debts	4.7	0.77	1.73	3.52	1.06
Other Operating Activities	0.73	1.77	5.67	-8.07	4.68
Change in Accounts Receivable	-15.09	-49.22	-70.28	-51.28	-8.17
Change in Inventory	-0.12	-0.24	-0.2	-0.46	98.89
Change in Accounts Payable	-5.14	3.56	-14.37	37.74	5.13
Change in Unearned Revenue	-3.27	3.82	6.16	-6.02	8.4
Change in Other Net Operating Assets	0.04	81.37	-23.62	17.29	-37.25
Operating Cash Flow	42.52	120.35	-36.78	42.67	76.58
Operating Cash Flow Growth	-64.67%	-	-	-44.27%	71.03%
Capital Expenditures	-0.49	-2.08	-8.77	-66.61	-17.71
Sale of Property, Plant & Equipment	9.18	-	-	-	0.52
Cash Acquisitions	-	-	-	-26.31	-
Investment in Securities	-5.56	5.63	71.23	-	-
Other Investing Activities	-	-	1.07	-7.57	82.21
Investing Cash Flow	3.13	3.55	63.53	-42.64	3.86
Long-Term Debt Issued	-	-	-	1.57	0.83
Total Debt Issued	-	-	-	1.57	0.83
Long-Term Debt Repaid	-10.32	-11.76	-7.95	-7.77	-3.39
Total Debt Repaid	-10.32	-11.76	-7.95	-7.77	-3.39
Net Debt Issued (Repaid)	-10.32	-11.76	-7.95	-6.2	-2.56
Repurchase of Common Stock	-	-184.27	-	-	-
Common Dividends Paid	-2.1	-35.78	-10.04	-15.87	-7.94
Other Financing Activities	-4.79	-2.64	-3.08	-8.01	-1.47
Financing Cash Flow	-17.21	-234.45	-21.07	-30.08	-11.96
Foreign Exchange Rate Adjustments	5.25	-4.48	-10.17	-19.31	7.44
Net Cash Flow	33.69	-115.02	-4.48	-49.36	75.91
Free Cash Flow	42.03	118.27	-45.55	-23.94	58.86
Free Cash Flow Growth	-64.46%	-	-	-	139.46%
Free Cash Flow Margin	12.39%	34.19%	-13.30%	-10.55%	45.86%
Free Cash Flow Per Share	0.16	0.46	-0.18	-0.09	0.23
Cash Interest Paid	1.91	2.16	2.46	2.93	1.92
Cash Income Tax Paid	2.32	1.74	0.58	0.95	2.04
Levered Free Cash Flow	34.86	12.03	66.57	20.16	25.92
Unlevered Free Cash Flow	36.05	13.4	68.14	21.96	27
Change in Working Capital	-23.58	39.29	-102.3	-2.73	67

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