Minerva Group Holding Limited (HKG:0397)

Minerva Group Holding Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-166.74	-143.92	-104.06	-171.28	153.76	44.19
Depreciation & Amortization, Total	4.37	3.57	2.62	6.51	13.33	11.31
Gain (Loss) On Sale of Investments	86.99	86.99	106.06	157.32	-156.11	-21.37
Stock-Based Compensation	-	-	-	6.59	-	0.67
Change in Accounts Receivable	-8.25	-8.25	33.03	-51.29	49.58	-145.87
Change in Accounts Payable	-9.42	-9.42	-1.48	-4.35	7.62	0.15
Change in Other Net Operating Assets	-33.38	-33.38	3.77	107.15	-130.68	-56.88
Other Operating Activities	49.81	-3.62	-6.48	-0.57	1.48	-2.59
Operating Cash Flow	5.71	-25.7	60.33	77.21	-29.18	-165.53
Capital Expenditures	-16.18	-16.19	-6.73	-0.6	-2.41	-6.74
Sale (Purchase) of Intangibles	-	-	-5.25	-	-	-1.3
Investment in Securities	-1.04	-1.06	-39.63	-25.45	-24.51	14.21
Other Investing Activities	2.22	1.78	1.18	0.01	0.1	1.46
Investing Cash Flow	-15.01	-15.47	-50.44	-29.04	-15.62	7.63
Short-Term Debt Issued	-	-	-	23.9	-	-
Total Debt Issued	-	-	-	23.9	-	-
Short-Term Debt Repaid	-	-1.48	-1.44	-0.67	-	-
Long-Term Debt Repaid	-	-2.04	-2.12	-4.37	-6.68	-26.71
Total Debt Repaid	-3.44	-3.52	-3.56	-5.04	-6.68	-26.71
Net Debt Issued (Repaid)	-3.44	-3.52	-3.56	18.86	-6.68	-26.71
Repurchase of Common Stock	-10.17	-	-38.37	-	-	-
Other Financing Activities	-	-	-	-	-	-0.11
Financing Cash Flow	-13.61	-3.52	-41.93	18.86	-6.68	-26.82
Net Cash Flow	-22.9	-44.69	-32.03	67.03	-51.48	-184.71
Free Cash Flow	-10.47	-41.89	53.6	76.61	-31.59	-172.27
Free Cash Flow Growth	-	-	-30.03%	-	-	-
Free Cash Flow Margin	-16.56%	-61.70%	73.29%	105.81%	-33.15%	-170.49%
Free Cash Flow Per Share	-0.00	-0.02	0.02	0.03	-0.01	-0.06
Cash Interest Paid	-	-	-	-	-	0.11
Cash Income Tax Paid	-	-	-2.51	-	3.2	1.66

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