HKG:0936 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	6.8	-112.52	5.38	5.18	4.48
Depreciation & Amortization	60.05	55.9	55.25	66.17	65.01
Loss (Gain) From Sale of Assets	-0.67	-1.08	-2.23	-	-0.04
Asset Writedown & Restructuring Costs	-	-	-	0.08	0.44
Loss (Gain) From Sale of Investments	-	-	-	-	-4.13
Provision & Write-off of Bad Debts	2.69	0.39	4.2	0.42	1.73
Other Operating Activities	13.48	131.09	18.11	11.1	8.99
Change in Accounts Receivable	-1.59	-5.28	-12.98	34.64	-25.89
Change in Inventory	-2.72	-2.87	-0.31	-25.74	-15.62
Change in Accounts Payable	18.4	2.06	6.19	15.91	3.02
Change in Unearned Revenue	-0.95	1.38	-15.66	12.07	-0.88
Change in Other Net Operating Assets	-3.79	15.05	14.94	15.35	18.21
Operating Cash Flow	91.69	84.11	72.88	135.18	55.32
Operating Cash Flow Growth	9.02%	15.41%	-46.09%	144.37%	-
Capital Expenditures	-35	-34.49	-23.85	-31.64	-88.75
Sale of Property, Plant & Equipment	0.92	3.31	13.15	1.02	2.93
Cash Acquisitions	-	-	-	-	-2.75
Investment in Securities	-	-	-	-	4.13
Other Investing Activities	0	16.98	0	0.01	2.08
Investing Cash Flow	-34.08	-14.2	-10.7	-30.62	-82.35
Long-Term Debt Issued	-	-	5.2	18.21	44.36
Total Debt Issued	-	-	5.2	18.21	44.36
Long-Term Debt Repaid	-59.23	-72.12	-74.24	-104.57	-17.74
Total Debt Repaid	-59.23	-72.12	-74.24	-104.57	-17.74
Net Debt Issued (Repaid)	-59.23	-72.12	-69.04	-86.36	26.62
Other Financing Activities	-7.3	-7.15	-6.8	-6.32	-6.12
Financing Cash Flow	-66.53	-79.28	-75.84	-92.68	20.5
Foreign Exchange Rate Adjustments	0.55	-0.49	-0.55	0.2	2.94
Net Cash Flow	-8.37	-9.86	-14.21	12.09	-3.6
Free Cash Flow	56.69	49.62	49.03	103.54	-33.43
Free Cash Flow Growth	14.26%	1.20%	-52.65%	-	-
Free Cash Flow Margin	23.87%	22.04%	20.63%	51.73%	-15.57%
Free Cash Flow Per Share	0.05	0.05	0.05	0.10	-0.03
Cash Interest Paid	7.3	7.15	6.8	6.32	6.12
Cash Income Tax Paid	-	-	-	0.01	1.77
Levered Free Cash Flow	48.89	178.72	1.79	96.45	-40
Unlevered Free Cash Flow	56.04	185.78	8.63	102.99	-33.57
Change in Working Capital	9.35	10.34	-7.81	52.23	-21.16

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