HKG:0423 Cash Flow Statement

Financials in millions HKD. Fiscal year is April - March.

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-25.53	-35.69	54.22	27.46	33.02	30.92
Depreciation & Amortization	29.36	30.43	39.22	41.65	41.93	64.12
Loss (Gain) From Sale of Assets	0.17	0.17	-122.15	0.03	0.12	0.52
Asset Writedown & Restructuring Costs	5.23	5.23	11.85	-	-	79.78
Loss (Gain) From Sale of Investments	1.43	1.43	-1.92	0.85	2.01	1.29
Other Operating Activities	-5.81	-19.43	12.77	3.88	2.77	-18.88
Change in Accounts Receivable	26.19	26.19	33.8	6.11	0.69	-14.42
Change in Inventory	-0.66	-0.66	4.66	3.37	-6.92	17.61
Change in Accounts Payable	-25.24	-25.24	-35.03	-6.51	25.61	-12.33
Operating Cash Flow	5.12	-17.59	-2.59	76.83	99.23	148.6
Operating Cash Flow Growth	-	-	-	-22.58%	-33.22%	-0.01%
Capital Expenditures	-12.57	-13.41	-24.93	-26.03	-53.41	-20.2
Sale of Property, Plant & Equipment	-0.11	0.03	131.94	0.02	0.07	0.47
Investment in Securities	180.17	105.8	-65.77	-150.46	142.63	-76.27
Other Investing Activities	11.47	15.83	12.17	6.14	3.07	2.23
Investing Cash Flow	178.97	108.25	53.42	-170.33	92.36	-93.77
Long-Term Debt Repaid	-	-8.3	-10.64	-11.84	-18.04	-17.97
Total Debt Repaid	-8.08	-8.3	-10.64	-11.84	-18.04	-17.97
Net Debt Issued (Repaid)	-8.08	-8.3	-10.64	-11.84	-18.04	-17.97
Common Dividends Paid	-34.53	-43.16	-43.16	-41	-38.84	-30.21
Other Financing Activities	-	-	-	-0.28	-0.28	-
Financing Cash Flow	-42.61	-51.46	-53.8	-53.12	-57.16	-48.18
Foreign Exchange Rate Adjustments	-0.16	-0.09	-0.49	-0.63	0.42	0.74
Net Cash Flow	141.32	39.11	-3.46	-147.26	134.85	7.39
Free Cash Flow	-7.45	-31	-27.52	50.79	45.82	128.4
Free Cash Flow Growth	-	-	-	10.86%	-64.32%	1.80%
Free Cash Flow Margin	-0.98%	-3.86%	-2.98%	4.97%	4.39%	12.84%
Free Cash Flow Per Share	-0.02	-0.07	-0.06	0.12	0.11	0.30
Cash Interest Paid	0.46	0.63	0.28	0.5	0.21	0.5
Cash Income Tax Paid	8.33	8.33	8.96	11.09	15.2	13.19
Levered Free Cash Flow	-2.13	-16.97	-4.05	21.6	39.37	53.83
Unlevered Free Cash Flow	-1.85	-16.57	-3.87	21.91	39.5	54.14
Change in Working Capital	0.28	0.28	3.43	2.97	19.38	-9.15

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