HKG:0922 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	27.69	51.08	57.82	104.92	73.13	80.3
Depreciation & Amortization	23.21	21.8	20.95	22.8	24.28	22.8
Loss (Gain) From Sale of Assets	0.28	0.28	0.05	-0.04	-0.02	-0.4
Other Operating Activities	28.31	-6.6	-9.32	19.83	0.87	14.29
Change in Accounts Receivable	-1.4	-1.4	0.05	0.41	-0.12	-0.34
Change in Inventory	11.38	11.38	6.21	23.34	-40.51	-24.73
Change in Accounts Payable	-2.53	-2.53	0.23	4.73	-2.7	9.42
Change in Unearned Revenue	-0.78	-0.78	13.42	4.97	9.27	1.66
Change in Other Net Operating Assets	-0.12	-0.12	0.86	2.01	1.8	3.24
Operating Cash Flow	85.38	72.46	91.64	182.95	65.99	106.59
Operating Cash Flow Growth	25.81%	-20.93%	-49.91%	177.25%	-38.09%	31.17%
Capital Expenditures	-149.58	-57.15	-5.71	-0.48	-2.3	-4.44
Sale of Property, Plant & Equipment	0.09	0.09	0.04	0.01	0.04	0.57
Divestitures	-	-	-	-1.61	-	-
Investment in Securities	-148.73	-202.91	57.12	-57.12	-0.37	-
Other Investing Activities	139.84	130.12	6.33	1.96	3.16	-1.12
Investing Cash Flow	-158.38	-129.85	57.78	-57.24	0.52	-4.98
Short-Term Debt Issued	-	-	-	11.42	-	-
Long-Term Debt Issued	-	44.22	-	-	-	-
Total Debt Issued	22.19	44.22	-	11.42	-	-
Long-Term Debt Repaid	-	-17.44	-28.65	-13.98	-89.1	-49.8
Total Debt Repaid	-0.55	-17.44	-28.65	-13.98	-89.1	-49.8
Net Debt Issued (Repaid)	21.64	26.78	-28.65	-2.55	-89.1	-49.8
Issuance of Common Stock	-	-	-	-	-	133.28
Common Dividends Paid	-39.99	-39.99	-51.09	-31.1	-42.21	-17.77
Other Financing Activities	-0.22	0.51	-	-	-	-1.78
Financing Cash Flow	-18.57	-12.69	-79.74	-33.65	-131.3	63.93
Foreign Exchange Rate Adjustments	-4.72	-4.39	-13.65	-18.52	18.72	12.75
Net Cash Flow	-96.29	-74.48	56.02	73.54	-46.07	178.28
Free Cash Flow	-64.2	15.31	85.93	182.48	63.69	102.15
Free Cash Flow Growth	-	-82.18%	-52.91%	186.51%	-37.65%	37.05%
Free Cash Flow Margin	-27.60%	6.48%	30.21%	53.59%	20.48%	34.19%
Free Cash Flow Per Share	-0.03	0.01	0.04	0.08	0.03	0.06
Cash Interest Paid	1.09	1.09	1.2	1.93	5.07	7.33
Cash Income Tax Paid	22.74	26.54	31.17	16.71	29.03	12.38
Levered Free Cash Flow	-67.21	-0.54	83.56	158.74	59.95	69.69
Unlevered Free Cash Flow	-66.26	0.14	83.98	159.37	62.06	71.57
Change in Working Capital	6.55	6.55	20.76	35.45	-32.27	-10.75

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.