HKG:1049 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	-52.76	-58.27	-108.01	-33.64	-43.05
Depreciation & Amortization	83.63	99.52	139.95	172.38	179.19
Loss (Gain) From Sale of Assets	0.99	2.47	0.12	0.75	1.36
Asset Writedown & Restructuring Costs	-	-	5.05	-	-
Loss (Gain) From Sale of Investments	-12.43	-23.06	-1.4	-22.59	2.85
Loss (Gain) on Equity Investments	-	-	-	25.98	19.67
Stock-Based Compensation	10.38	-	-	2.22	2.22
Provision & Write-off of Bad Debts	0.28	0.38	42.91	-	-
Other Operating Activities	-1.96	16.96	-10.62	11	11.84
Change in Accounts Receivable	25.67	45.24	32.58	21.84	2.03
Change in Inventory	1.81	5.4	23.91	5.55	2.78
Change in Accounts Payable	70.8	-45.08	-182.71	-100.04	-5.61
Change in Unearned Revenue	5.41	-11.21	13.78	15.42	13.2
Change in Other Net Operating Assets	-69.17	13.75	82.26	128.23	-32.7
Operating Cash Flow	70.18	65.12	39.15	232.6	149.66
Operating Cash Flow Growth	7.77%	66.31%	-83.17%	55.42%	-37.43%
Capital Expenditures	-1.53	-2.86	-4.17	-30.62	-6
Sale of Property, Plant & Equipment	0.48	-	-	-	-
Cash Acquisitions	-	-	-	168.07	-
Investment in Securities	3.22	16.52	14.42	-10.84	-8.86
Other Investing Activities	5.39	29.7	8.77	4.1	18.72
Investing Cash Flow	1.6	37.79	26.4	132.06	4.16
Short-Term Debt Issued	-	-	-	119.78	-
Long-Term Debt Issued	440.28	483.51	660.38	-	610.62
Total Debt Issued	440.28	483.51	660.38	119.78	610.62
Short-Term Debt Repaid	-	-	-	-127.54	-0.34
Long-Term Debt Repaid	-494.97	-658.78	-823.78	-157.83	-701.26
Total Debt Repaid	-494.97	-658.78	-823.78	-285.37	-701.6
Net Debt Issued (Repaid)	-54.7	-175.27	-163.4	-165.59	-90.98
Repurchase of Common Stock	-0.01	-4.41	-	-	-
Common Dividends Paid	-	-	-	-12.11	-20.18
Other Financing Activities	4.1	-19.83	-4.18	-20.76	-16.82
Financing Cash Flow	-50.61	-199.51	-167.57	-198.45	-127.98
Foreign Exchange Rate Adjustments	2.91	-0.73	0.97	0.93	0.18
Net Cash Flow	24.07	-97.32	-101.05	167.14	26.03
Free Cash Flow	68.64	62.26	34.98	201.97	143.67
Free Cash Flow Growth	10.25%	77.97%	-82.68%	40.59%	-35.48%
Free Cash Flow Margin	8.95%	7.05%	3.44%	16.68%	10.50%
Free Cash Flow Per Share	0.85	0.77	0.43	2.50	1.78
Cash Interest Paid	15.89	21.26	25.07	20.76	16.82
Cash Income Tax Paid	-	-3.54	0.03	0.28	12.04
Levered Free Cash Flow	62.7	69.02	55.49	-79.32	123.46
Unlevered Free Cash Flow	73.59	82.3	71.16	-66.35	134.08
Change in Working Capital	42.06	27.11	-28.85	76.49	-24.42

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