i-CABLE Communications 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	-489.98	-553.34	-589.27	-885.72	-363.65
Depreciation & Amortization	90.57	101.13	100	207.34	214.99
Other Amortization	35.5	31.84	40.05	65.96	70.78
Loss (Gain) From Sale of Assets	-16.44	-0.77	-0.81	-0.1	0.14
Asset Writedown & Restructuring Costs	48.07	52.24	82.03	240.85	-
Loss (Gain) From Sale of Investments	-16.61	8.15	5.69	55.66	-1.53
Provision & Write-off of Bad Debts	-0.37	4.41	3.01	7.09	-3.93
Other Operating Activities	165.31	139.63	151.67	502.32	51.76
Change in Accounts Receivable	20.3	10.12	-16.56	-5.28	8.2
Change in Inventory	0.04	0.19	3.75	-1.3	1.8
Change in Accounts Payable	-10.65	2.83	35	-7.34	-11.51
Change in Other Net Operating Assets	-39.68	-17.08	-60.09	-6.07	-25.84
Operating Cash Flow	-213.92	-220.65	-287.25	-88.91	-58.8
Capital Expenditures	-52.02	-66.7	-76.75	-114.19	-107.11
Sale of Property, Plant & Equipment	23.92	2.45	4.04	0.21	0.22
Cash Acquisitions	-	-	-4.68	-	-
Sale (Purchase) of Intangibles	-44.15	-46.84	-42.98	-48.55	-48.35
Investment in Securities	-	-	-	-	-16.14
Other Investing Activities	0.39	0.7	0.69	1.13	1.31
Investing Cash Flow	-71.85	-110.4	-119.69	-161.4	-170.08
Long-Term Debt Issued	678	350	450	300	200
Total Debt Issued	678	350	450	300	200
Long-Term Debt Repaid	-291.91	-15.7	-18.83	-45.07	-37.38
Total Debt Repaid	-291.91	-15.7	-18.83	-45.07	-37.38
Net Debt Issued (Repaid)	386.09	334.3	431.17	254.93	162.62
Other Financing Activities	-39.79	21.06	-36.99	-33.12	-21.12
Financing Cash Flow	346.3	355.36	394.19	221.81	141.5
Foreign Exchange Rate Adjustments	-0.57	0.55	0.08	-0.07	0.12
Net Cash Flow	59.96	24.85	-12.67	-28.58	-87.26
Free Cash Flow	-265.93	-287.35	-364	-203.1	-165.92
Free Cash Flow Margin	-49.36%	-49.16%	-60.88%	-36.09%	-16.77%
Free Cash Flow Per Share	-0.04	-0.04	-0.05	-0.03	-0.02
Cash Interest Paid	36.79	26.02	46.21	30.64	25.05
Cash Income Tax Paid	3.86	0.23	0.36	0.25	0.4
Levered Free Cash Flow	-244.09	-252.77	-317.63	-137.35	-102.95
Unlevered Free Cash Flow	-150.04	-174.16	-265.41	-102.63	-74.01
Change in Working Capital	-29.99	-3.94	-37.9	-19.98	-27.36

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