FSE Lifestyle Services Limited (HKG:0331)
Hong Kong
· Delayed Price · Currency is HKD 5.57
+0.02 (0.36%)
May 12, 2025, 3:32 PM HKT
FSE Lifestyle Services Cash Flow Statement
Financials in millions HKD. Fiscal year is July - June.
Millions HKD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Net Income | 487.29 | 501.1 | 522.9 | 502.94 | 586.91 | 412.16 | Upgrade
|
| Depreciation & Amortization | 76.58 | 75.2 | 74.63 | 61.74 | 75.65 | 90.28 | Upgrade
|
| Other Amortization | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -3.32 | -5.36 | -1.32 | -0.28 | 30.58 | -8.77 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 3.65 | 13.9 | Upgrade
|
| Loss (Gain) on Equity Investments | -1.38 | -1.81 | -1.18 | -2.13 | -1.07 | -1.19 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.38 | 1.28 | 0.72 | -1.66 | 1.95 | 2.12 | Upgrade
|
| Other Operating Activities | 8.09 | -32.16 | 25.23 | 12.72 | -12.49 | 2.58 | Upgrade
|
| Change in Accounts Receivable | -307.19 | -475.46 | -237.99 | -263.32 | 39.47 | 95.18 | Upgrade
|
| Change in Inventory | 5.86 | 6.78 | 4.9 | -3.08 | 24.78 | -11.95 | Upgrade
|
| Change in Accounts Payable | 56.99 | 76.32 | 52 | 107.84 | -203.45 | -157.09 | Upgrade
|
| Change in Other Net Operating Assets | -0.04 | -0.04 | -0.04 | -0.11 | -0.48 | -0.42 | Upgrade
|
| Operating Cash Flow | 325.41 | 146.01 | 440.01 | 414.8 | 545.65 | 436.79 | Upgrade
|
| Operating Cash Flow Growth | 98.04% | -66.82% | 6.08% | -23.98% | 24.92% | 110.43% | Upgrade
|
| Capital Expenditures | -29.5 | -30.84 | -38.85 | -14.9 | -18.74 | -22.22 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.46 | 1.8 | 1.42 | 0.49 | 0.71 | 1.04 | Upgrade
|
| Cash Acquisitions | -69.82 | - | - | - | -490.57 | -602.48 | Upgrade
|
| Divestitures | 0.09 | 0.09 | 0.12 | 0.08 | -0.41 | 0.48 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | - | -0.3 | Upgrade
|
| Other Investing Activities | 21.34 | 27.21 | 13.13 | 3.38 | 3.43 | 7.7 | Upgrade
|
| Investing Cash Flow | -76.43 | -1.74 | -24.19 | -10.95 | -505.57 | -615.79 | Upgrade
|
| Long-Term Debt Issued | - | 224.76 | 18.38 | 358.38 | 150 | 562.79 | Upgrade
|
| Total Debt Issued | 741.59 | 224.76 | 18.38 | 358.38 | 150 | 562.79 | Upgrade
|
| Long-Term Debt Repaid | - | -320.26 | -189.36 | -376.59 | -278.86 | -166.56 | Upgrade
|
| Total Debt Repaid | -657.1 | -320.26 | -189.36 | -376.59 | -278.86 | -166.56 | Upgrade
|
| Net Debt Issued (Repaid) | 84.48 | -95.49 | -170.98 | -18.21 | -128.86 | 396.23 | Upgrade
|
| Preferred Dividends Paid | -8.45 | -8.45 | -8.45 | -8.45 | -8.45 | - | Upgrade
|
| Common Dividends Paid | -197.1 | -196.65 | -218.7 | -166.5 | -267.85 | -130.15 | Upgrade
|
| Dividends Paid | -205.55 | -205.1 | -227.15 | -174.95 | -276.3 | -130.15 | Upgrade
|
| Other Financing Activities | -0 | -0.46 | -23.89 | 0.35 | 22.12 | - | Upgrade
|
| Financing Cash Flow | -121.07 | -301.06 | -422.03 | -192.81 | -383.05 | 266.08 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.57 | -0.15 | -5.16 | -1.01 | 4.4 | -3.57 | Upgrade
|
| Net Cash Flow | 127.34 | -156.94 | -11.35 | 210.03 | -338.57 | 83.51 | Upgrade
|
| Free Cash Flow | 295.91 | 115.17 | 401.16 | 399.9 | 526.91 | 414.57 | Upgrade
|
| Free Cash Flow Growth | 120.92% | -71.29% | 0.32% | -24.10% | 27.10% | 136.24% | Upgrade
|
| Free Cash Flow Margin | 3.51% | 1.36% | 5.17% | 5.74% | 8.17% | 7.33% | Upgrade
|
| Free Cash Flow Per Share | 0.66 | 0.26 | 0.89 | 0.89 | 1.17 | 0.92 | Upgrade
|
| Cash Interest Paid | 17.64 | 19.3 | 16.74 | 5.21 | 4.87 | 9.68 | Upgrade
|
| Cash Income Tax Paid | 94.74 | 98.17 | 64.63 | 81.68 | 84.48 | 62.19 | Upgrade
|
| Levered Free Cash Flow | 143.33 | -20.53 | 287.26 | 200.3 | 382.75 | 389 | Upgrade
|
| Unlevered Free Cash Flow | 156.88 | -8.35 | 297.83 | 203.69 | 386.15 | 395.37 | Upgrade
|
| Change in Net Working Capital | 243.55 | 403.58 | 149.8 | 155.9 | -108.75 | -14.69 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.