China-Hongkong Photo Products Holdings Limited (HKG:1123)

HKG:1123 Cash Flow Statement

Financials in millions HKD. Fiscal year is April - March.

Operating Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Income	7.58	-2.32	29.76	40.81	18.11
Depreciation & Amortization	57.86	58.92	56.18	57.4	59.01
Other Amortization	1.2	0.92	0.71	0.54	-
Loss (Gain) From Sale of Assets	-0.01	0.28	0.11	-0.07	-0.06
Asset Writedown & Restructuring Costs	19.24	18.93	10.02	-4.13	-13.68
Loss (Gain) From Sale of Investments	0.29	1.57	-	-	-
Provision & Write-off of Bad Debts	-	-	-	-0.1	0.29
Other Operating Activities	-1.7	-5.97	-2.67	-1.06	1.51
Change in Accounts Receivable	-11.45	29.51	-17.87	-9.89	-1.35
Change in Inventory	-22.77	-9.54	11.3	-22.33	-42.22
Change in Accounts Payable	1.04	-8.67	-3.34	-1.76	6.87
Change in Unearned Revenue	-2.44	-16.09	0.38	7.71	-0.46
Change in Other Net Operating Assets	-14.2	3.06	8.76	10.77	-12
Operating Cash Flow	34.63	70.62	93.33	77.89	16.02
Operating Cash Flow Growth	-50.96%	-24.34%	19.82%	386.08%	-88.57%

Investing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Capital Expenditures	-12.87	-17.4	-23.83	-9.82	-9.29
Sale of Property, Plant & Equipment	0.08	0.05	0.34	0.57	0.24
Sale (Purchase) of Intangibles	-1	-1.79	-0.64	-5.25	-
Investment in Securities	2.57	-3.84	-24.93	-	27.23
Other Investing Activities	3.47	5.16	4.5	2.4	1.16
Investing Cash Flow	-7.74	-17.81	-44.55	-12.1	19.33

Financing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Long-Term Debt Repaid	-46.32	-47.09	-43.09	-42.75	-47.63
Net Debt Issued (Repaid)	-46.32	-47.09	-43.09	-42.75	-47.63
Common Dividends Paid	-	-11.85	-17.78	-11.85	-11.85
Other Financing Activities	-2.86	-3.29	-2.46	-2.51	-2.94
Financing Cash Flow	-49.18	-62.24	-63.32	-57.11	-62.42

Net Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Foreign Exchange Rate Adjustments	1.58	0.13	-2.03	-2	0.86
Net Cash Flow	-20.72	-9.31	-16.57	6.69	-26.21

Free Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Free Cash Flow	21.75	53.22	69.5	68.07	6.73
Free Cash Flow Growth	-59.13%	-23.43%	2.10%	911.35%	-94.82%
Free Cash Flow Margin	2.18%	5.32%	6.30%	6.31%	0.66%
Free Cash Flow Per Share	0.02	0.04	0.06	0.06	0.01
Levered Free Cash Flow	31.51	38.88	54.47	39.83	19.97
Unlevered Free Cash Flow	33.29	40.75	56	41.39	21.81

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Cash Interest Paid	2.86	2.99	2.46	2.51	2.94
Cash Income Tax Paid	7.97	9.54	3.19	3.58	0.79
Change in Working Capital	-49.82	-1.72	-0.77	-15.5	-49.16

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 9, 2026

Data Sources Report a data error