HKG:0821 Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-62.6	-128.43	-287.75	-178.09	15.19
Depreciation & Amortization, Total	5.11	7.94	8.27	8.07	9.83
Gain (Loss) On Sale of Investments	-21.01	-22.59	132.06	147.94	-59.55
Stock-Based Compensation	-	-	11.13	-	-
Change in Accounts Receivable	-28.49	-21.81	-51.06	-10.61	36.83
Change in Accounts Payable	82.89	2.47	-1.8	-15.94	-26.89
Change in Other Net Operating Assets	-17.83	-2.95	11.6	39.07	61.39
Other Operating Activities	4.56	8.78	-0.85	-6.1	29.24
Operating Cash Flow	48.97	-8.23	-27.37	-67.86	-64.8
Capital Expenditures	-0.79	-0.14	-0.12	-0.33	-2.01
Cash Acquisitions	-	-2	-15.68	-	-
Investment in Securities	0.68	-	-	27.44	4
Other Investing Activities	0.07	-0.1	-	1.55	1.12
Investing Cash Flow	0.83	-0.22	-15.62	33.66	5.06
Short-Term Debt Issued	0.3	9	-	-	-
Long-Term Debt Issued	5	8.4	-	-	-
Total Debt Issued	5.3	17.4	-	-	-
Long-Term Debt Repaid	-4.85	-7.64	-7.6	-7.61	-7.24
Total Debt Repaid	-4.85	-7.64	-7.6	-7.61	-7.24
Net Debt Issued (Repaid)	0.45	9.76	-7.6	-7.61	-7.24
Issuance of Common Stock	36.88	-	36	-	78.36
Other Financing Activities	-2.54	-0.59	-0.04	-	-1.05
Financing Cash Flow	34.78	9.17	28.37	-7.61	70.07
Foreign Exchange Rate Adjustments	-	-0.05	0.03	-0.41	-
Net Cash Flow	84.58	0.67	-14.59	-42.23	10.34
Free Cash Flow	48.19	-8.37	-27.49	-68.19	-66.81
Free Cash Flow Margin	86.17%	-12.67%	-38.41%	-95.80%	-74.39%
Free Cash Flow Per Share	0.18	-0.03	-0.12	-0.33	-0.35
Cash Interest Paid	1.18	0.59	0.03	-	-
Cash Income Tax Paid	-	-0.07	0.07	3.3	4.93