HKG:1046 Cash Flow Statement

Financials in millions HKD. Fiscal year is July - June.

Millions HKD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	1.21	-63.19	-30.44	-92.76	-76.55	154.35
Depreciation & Amortization	8.9	8.2	7.56	5.61	10.84	11.99
Other Amortization	169.18	315.87	236.47	122	30	197.99
Loss (Gain) From Sale of Assets	-	-	0	0.01	-7.94	1.34
Asset Writedown & Restructuring Costs	69.95	69.95	24.04	51.42	36.59	9.07
Loss (Gain) From Sale of Investments	1.35	1.35	-	-	-0.16	-0.76
Provision & Write-off of Bad Debts	0.12	0.12	0.2	0.2	-0.19	1.82
Other Operating Activities	66.46	1.32	-2.99	-3.47	-26.06	6.05
Change in Accounts Receivable	-64	-64	20.76	-26.46	85.87	-38
Change in Inventory	1.42	1.42	2.75	1.53	3.22	1.49
Change in Accounts Payable	-0.79	-0.79	-5.21	-8.44	-19.52	30.9
Change in Unearned Revenue	-246.74	-246.74	-195.76	9.23	307.81	86.47
Change in Other Net Operating Assets	6.42	6.42	30.04	-45.37	-132.4	83.64
Operating Cash Flow	13.64	30.09	87.73	19.05	272.85	459.97
Operating Cash Flow Growth	-	-65.70%	360.43%	-93.02%	-40.68%	414.23%
Capital Expenditures	-0.21	-0.6	-1.1	-2.4	-5.91	-29.46
Sale of Property, Plant & Equipment	-	-	0.08	0.17	0.03	-
Divestitures	-	-	-	-	0.03	-
Sale (Purchase) of Intangibles	-6.49	-17.49	-42.2	-160.81	-457.77	-280.37
Investment in Securities	-4.35	-4.35	-	-	3.46	114.1
Other Investing Activities	-1.35	3.12	15.84	21.87	31.07	12.41
Investing Cash Flow	-12.4	-19.32	-27.38	-141.17	-427.08	-179.05
Long-Term Debt Repaid	-	-7.29	-8.35	-8.5	-9.33	-11.42
Net Debt Issued (Repaid)	-7.08	-7.29	-8.35	-8.5	-9.33	-11.42
Other Financing Activities	-0.66	-0.55	-0.54	-0.38	-0.52	-0.53
Financing Cash Flow	-7.74	-7.84	-8.88	-8.88	-9.85	-11.95
Net Cash Flow	-6.5	2.92	51.47	-130.99	-164.08	268.98
Free Cash Flow	13.43	29.49	86.63	16.66	266.94	430.51
Free Cash Flow Growth	-	-65.96%	420.02%	-93.76%	-38.00%	398.77%
Free Cash Flow Margin	4.77%	6.24%	23.72%	8.39%	209.13%	71.44%
Free Cash Flow Per Share	0.01	0.03	0.10	0.02	0.29	0.47
Cash Interest Paid	0.66	0.55	0.54	0.38	0.52	0.53
Cash Income Tax Paid	1.2	1.2	3.94	2.22	22.51	3.95
Levered Free Cash Flow	109.98	12.83	50.08	-133.59	-256.82	181.27
Unlevered Free Cash Flow	110.39	13.17	50.42	-133.35	-256.5	181.61
Change in Working Capital	-303.69	-303.69	-147.41	-64.13	306.4	78.47

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