Huscoke Holdings 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-26.4	-29.49	-35.73	1,000	-24.57	-31.26
Depreciation & Amortization	1.49	1.5	2.95	3.46	3.48	11.8
Other Amortization	-	-	-	27.45	-	0.83
Loss (Gain) From Sale of Assets	-	-	-0.27	-1,355	-	1.32
Asset Writedown & Restructuring Costs	-	-	-	-	-	90.74
Stock-Based Compensation	-	-	0.7	-	-	-
Provision & Write-off of Bad Debts	-	-	-	-	-	1.45
Other Operating Activities	9.4	11.59	8.68	184.48	19.37	4.66
Change in Accounts Receivable	1.66	1.66	-1.73	277.1	-	-141.32
Change in Inventory	-	-	-	2.35	-	45.99
Change in Accounts Payable	-1.71	-1.71	1.73	-118.3	-	109.14
Change in Other Net Operating Assets	17.2	17.2	27.93	-22.77	-	-102.11
Operating Cash Flow	1.65	0.75	4.26	-1.29	-1.72	-8.75
Operating Cash Flow Growth	-81.25%	-82.35%	-	-	-	-
Capital Expenditures	-0.01	-0.01	-	-0.05	-	-0.43
Sale of Property, Plant & Equipment	-	-	0.27	-	-	0.82
Cash Acquisitions	-	-	-	0	-	-
Divestitures	-	-	-	-0.1	-	-
Other Investing Activities	0.01	0	0	0	-0.06	0
Investing Cash Flow	-	-0	0.27	-0.14	-0.06	0.39
Long-Term Debt Repaid	-	-1.52	-3	-	-	-4.98
Total Debt Repaid	-1.52	-1.52	-3	-4.26	-	-4.98
Net Debt Issued (Repaid)	-1.52	-1.52	-3	-4.26	-	-4.98
Other Financing Activities	-0.05	-	-	-	-4.25	-
Financing Cash Flow	-1.57	-1.52	-3	-4.26	-4.25	-4.98
Foreign Exchange Rate Adjustments	-0.04	-0	0.32	-0.15	-0.07	0.13
Net Cash Flow	0.05	-0.77	1.85	-5.84	-6.11	-13.22
Free Cash Flow	1.65	0.75	4.26	-1.34	-1.72	-9.18
Free Cash Flow Growth	-81.31%	-82.47%	-	-	-	-
Free Cash Flow Margin	5.67%	2.18%	177.07%	-4.81%	-9.89%	-1.06%
Free Cash Flow Per Share	0.01	0.00	0.01	-0.01	-0.01	-0.03
Cash Income Tax Paid	-	-	-	-	-	4.54
Levered Free Cash Flow	79.39	77.5	80.45	-	367.27	-28.04
Unlevered Free Cash Flow	97.45	96.97	99.89	-	435.46	43.17
Change in Working Capital	17.15	17.15	27.92	138.38	-	-88.29

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