Mainland Headwear Holdings Limited (HKG:1100)
Hong Kong · Delayed Price · Currency is HKD 1.360
+0.030 (2.26%)
Nov 7, 2025, 2:55 PM HKT
HKG:1100 Cash Flow Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 81.72 | 57.07 | 117.95 | 195.39 | 128.08 | 45.9 | Upgrade |
Depreciation & Amortization | 99.75 | 95.04 | 86.51 | 90.25 | 81.26 | 74.9 | Upgrade |
Loss (Gain) From Sale of Assets | 3.38 | 3.38 | -53.9 | - | 0.08 | -1.35 | Upgrade |
Asset Writedown & Restructuring Costs | -4.99 | -4.99 | 0.21 | 21.34 | -6.75 | -0.76 | Upgrade |
Loss (Gain) From Sale of Investments | 0.26 | 0.26 | 9.35 | 10.09 | -5.06 | 2.1 | Upgrade |
Loss (Gain) on Equity Investments | 0.03 | 0.03 | -0.15 | 0.12 | 0.8 | -0.5 | Upgrade |
Stock-Based Compensation | - | - | - | 0.09 | 0.45 | 0.97 | Upgrade |
Provision & Write-off of Bad Debts | 6.62 | 6.62 | 3.75 | 2.81 | 3.31 | 8.29 | Upgrade |
Other Operating Activities | 49.58 | 16.78 | 24.42 | 33 | 54.52 | 0.41 | Upgrade |
Change in Accounts Receivable | -32.93 | -32.93 | 108.99 | -76.27 | -33.98 | -6.67 | Upgrade |
Change in Inventory | -21.23 | -21.23 | 146.28 | -78.6 | -194.13 | -3.28 | Upgrade |
Change in Accounts Payable | 24.97 | 24.97 | -93.78 | 39.22 | 81.2 | -1.61 | Upgrade |
Change in Other Net Operating Assets | 7.66 | 7.66 | -0.33 | 8.53 | -14.02 | -8.11 | Upgrade |
Operating Cash Flow | 214.83 | 152.66 | 349.29 | 245.98 | 95.74 | 110.29 | Upgrade |
Operating Cash Flow Growth | -8.50% | -56.29% | 42.00% | 156.93% | -13.19% | 30.72% | Upgrade |
Capital Expenditures | -77.38 | -171.8 | -229.81 | -69.59 | -21.93 | -10.37 | Upgrade |
Sale of Property, Plant & Equipment | 1.92 | 0.03 | 98.89 | - | 0.09 | 0.42 | Upgrade |
Cash Acquisitions | -42.94 | -42.94 | - | - | - | - | Upgrade |
Divestitures | -0.77 | -0.77 | - | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -38.99 | -38.99 | -5.68 | -8.49 | -7.58 | - | Upgrade |
Investment in Securities | 11.38 | -3.38 | 1.97 | -26.8 | -25.64 | 20.57 | Upgrade |
Other Investing Activities | 1.99 | 2.94 | -8.61 | 0.57 | 0.37 | 0.64 | Upgrade |
Investing Cash Flow | -144.79 | -254.9 | -143.23 | -104.3 | -54.69 | 11.26 | Upgrade |
Short-Term Debt Issued | - | - | - | - | - | 78.63 | Upgrade |
Long-Term Debt Issued | - | 133.08 | 78.02 | 242.22 | 85.02 | - | Upgrade |
Total Debt Issued | 143.61 | 133.08 | 78.02 | 242.22 | 85.02 | 78.63 | Upgrade |
Short-Term Debt Repaid | - | - | - | - | - | -57.87 | Upgrade |
Long-Term Debt Repaid | - | -124.79 | -173.3 | -292.58 | -121.98 | -16.21 | Upgrade |
Total Debt Repaid | -139.05 | -124.79 | -173.3 | -292.58 | -121.98 | -74.07 | Upgrade |
Net Debt Issued (Repaid) | 4.56 | 8.28 | -95.28 | -50.36 | -36.96 | 4.55 | Upgrade |
Issuance of Common Stock | - | - | 3.11 | 1.13 | - | - | Upgrade |
Common Dividends Paid | -34.34 | -38.63 | -38.58 | -37.11 | -24.32 | -20.27 | Upgrade |
Other Financing Activities | -4.46 | -4.46 | -2.19 | - | -1.87 | - | Upgrade |
Financing Cash Flow | -34.23 | -34.8 | -132.93 | -86.34 | -63.14 | -15.72 | Upgrade |
Foreign Exchange Rate Adjustments | 4.64 | -1.17 | -2.23 | -7.28 | 1.53 | 1.09 | Upgrade |
Net Cash Flow | 40.44 | -138.21 | 70.9 | 48.06 | -20.57 | 106.91 | Upgrade |
Free Cash Flow | 137.44 | -19.14 | 119.48 | 176.39 | 73.81 | 99.92 | Upgrade |
Free Cash Flow Growth | - | - | -32.26% | 138.99% | -26.13% | 486.01% | Upgrade |
Free Cash Flow Margin | 8.42% | -1.30% | 8.42% | 9.41% | 4.61% | 9.53% | Upgrade |
Free Cash Flow Per Share | 0.32 | -0.04 | 0.27 | 0.41 | 0.17 | 0.23 | Upgrade |
Cash Interest Paid | 14.88 | 14.67 | 15.28 | 13.65 | 7.69 | 11.14 | Upgrade |
Cash Income Tax Paid | 31.05 | 39.72 | 35.81 | 20.52 | 9.79 | 8.55 | Upgrade |
Levered Free Cash Flow | 88.26 | -51.93 | -70.86 | 493.34 | 69.52 | 104.57 | Upgrade |
Unlevered Free Cash Flow | 97.37 | -42.77 | -61.31 | 501.87 | 74.33 | 111.53 | Upgrade |
Change in Working Capital | -21.53 | -21.53 | 161.16 | -107.11 | -160.93 | -19.67 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.