One Media Group Cash Flow Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-25.83	-21.01	-18.51	-12.33
Depreciation & Amortization	0.46	0.15	0.19	0.34
Asset Writedown & Restructuring Costs	-	-	-	0.17
Loss (Gain) on Equity Investments	0.16	0.17	0.14	0.15
Provision & Write-off of Bad Debts	0.02	0.1	0.01	0.07
Other Operating Activities	-0.02	0.06	1.29	-0.42
Change in Accounts Receivable	1.08	1.87	-0.52	3.62
Change in Inventory	0.14	0.06	-0.06	0.07
Change in Accounts Payable	-0.76	-0.19	-0.82	-1.11
Change in Unearned Revenue	0.27	-1.72	-0.16	0.8
Change in Other Net Operating Assets	3.75	0.86	0.14	-0.08
Operating Cash Flow	-20.75	-19.65	-18.3	-8.74
Capital Expenditures	-0.04	-0.07	-0.14	-0.04
Other Investing Activities	0.23	-0.09	-0.22	0.42
Investing Cash Flow	0.19	-0.16	-0.35	0.38
Long-Term Debt Issued	80	90	115	280
Total Debt Issued	80	90	115	280
Long-Term Debt Repaid	-60.07	-77.07	-150.07	-296.45
Total Debt Repaid	-60.07	-77.07	-150.07	-296.45
Net Debt Issued (Repaid)	19.93	12.94	-35.07	-16.45
Financing Cash Flow	19.93	12.94	-35.07	-16.45
Foreign Exchange Rate Adjustments	-0.01	-0.02	-0.05	-0.01
Net Cash Flow	-0.63	-6.9	-53.78	-24.82
Free Cash Flow	-20.78	-19.73	-18.44	-8.78
Free Cash Flow Margin	-64.32%	-49.93%	-44.78%	-19.49%
Free Cash Flow Per Share	-0.05	-0.05	-0.05	-0.02
Cash Interest Paid	3.93	3.08	1.29	0.58
Cash Income Tax Paid	0.02	0.02	-0.05	-
Levered Free Cash Flow	-11.27	-12.06	-14.54	-7.51
Unlevered Free Cash Flow	-8.82	-10.13	-13.73	-7.15
Change in Working Capital	4.47	0.88	-1.42	3.3