HKG:0923 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	-482.94	-490.15	-64.73	-39.8	-27.58	-23.89
Depreciation & Amortization	17.67	25.81	25.77	25.53	25.65	27.37
Loss (Gain) From Sale of Assets	0.1	0.1	-0.07	-0.13	-0.39	0.06
Asset Writedown & Restructuring Costs	361.13	361.13	-	-	-	0.19
Loss (Gain) From Sale of Investments	-0.75	-0.75	-	-	-	-
Loss (Gain) on Equity Investments	45.31	45.31	0.57	2.64	-4.06	-5.88
Provision & Write-off of Bad Debts	0.02	0.02	0.02	0.02	0.05	0.69
Other Operating Activities	-2.57	0.36	19.3	-2.7	-11.79	-4.51
Change in Accounts Receivable	-0.18	-0.18	-0.92	-0.33	2.74	0.65
Change in Inventory	0.1	0.1	-0.07	0.28	-0.3	1.67
Change in Accounts Payable	1.01	1.01	-2.94	-0.57	-1.27	-6.75
Change in Other Net Operating Assets	-0.96	0.24	3.83	1.46	0.21	3.29
Operating Cash Flow	-28.25	-23.18	-19.24	-13.6	-16.75	-7.09
Capital Expenditures	-0.23	-0.21	-5.21	-0.23	-1.91	-0.52
Sale of Property, Plant & Equipment	0.14	0.04	0.04	0.17	1.31	2.69
Investment in Securities	0.07	-0.04	-64.04	-7.19	-8.78	-10.22
Other Investing Activities	12.58	19.29	15.72	18.41	23.46	-5.78
Investing Cash Flow	12.56	19.07	-53.5	11.16	14.08	-13.82
Long-Term Debt Issued	-	-	50	0.39	-	-
Total Debt Issued	-	-	50	0.39	-	-
Long-Term Debt Repaid	-	-	-	-	-0.07	-1.16
Net Debt Issued (Repaid)	-	-	50	0.39	-0.07	-1.16
Other Financing Activities	-2.99	-3.48	-0.99	-0.01	0.88	1.44
Financing Cash Flow	-2.99	-3.48	49.01	0.38	0.81	0.29
Net Cash Flow	-18.68	-7.58	-23.72	-2.06	-1.87	-20.63
Free Cash Flow	-28.47	-23.39	-24.45	-13.84	-18.67	-7.61
Free Cash Flow Margin	-65.72%	-51.87%	-57.26%	-32.68%	-44.31%	-14.82%
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.00	-0.00	-0.00
Cash Interest Paid	2.99	3.48	0.99	0.01	0	0.07
Cash Income Tax Paid	0.06	-	-	-	-	-
Levered Free Cash Flow	20.44	12.61	13.49	21.89	-9.54	-11.46
Unlevered Free Cash Flow	22.3	14.77	14.21	21.9	-9.54	-11.42
Change in Working Capital	-0.03	1.17	-0.1	0.84	1.38	-1.13

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