Kingmaker Footwear Holdings Limited (HKG:1170)
Hong Kong · Delayed Price · Currency is HKD 0.4500
+0.0100 (2.27%)
Jul 29, 2026, 1:07 PM HKT
HKG:1170 Cash Flow Statement
Financials in millions HKD. Fiscal year is April - March.
Millions HKD. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | -70.62 | -33.89 | 20.22 | 53.41 | -18.04 |
Depreciation & Amortization | 23.67 | 23.14 | 27.17 | 30.7 | 33.22 |
Loss (Gain) From Sale of Assets | -0.19 | -0.15 | -0.17 | 0.21 | 0.01 |
Asset Writedown & Restructuring Costs | 76.21 | 13.77 | 2.65 | 13.03 | 20.1 |
Loss (Gain) on Equity Investments | -36.2 | -23.47 | -23.9 | -32.55 | -32.79 |
Stock-Based Compensation | 0.72 | 2.96 | 2.78 | 3.78 | 2.94 |
Provision & Write-off of Bad Debts | -0.48 | 0.4 | 0.73 | 0.91 | -1.23 |
Other Operating Activities | -18.45 | -12.89 | -16.36 | -9.85 | -11.71 |
Change in Accounts Receivable | 20.6 | 54.79 | -31.94 | 76.35 | -21.24 |
Change in Inventory | 10.21 | -24.33 | 89.14 | 39.46 | -56.89 |
Change in Accounts Payable | -33.1 | 9.16 | -21.53 | -36.51 | 28.94 |
Change in Other Net Operating Assets | -10.09 | -5.46 | -3.75 | -2.36 | 12.42 |
Operating Cash Flow | -37.71 | 4.03 | 45.04 | 136.58 | -44.27 |
Operating Cash Flow Growth | - | -91.05% | -67.02% | - | - |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -19.18 | -12.56 | -11.38 | -12.12 | -14.85 |
Sale of Property, Plant & Equipment | 0.32 | 2.42 | 0.34 | 0.28 | - |
Investment in Securities | 72.52 | 71.26 | 7.71 | -201.92 | 148.39 |
Other Investing Activities | 12.48 | 6.24 | 6.24 | - | - |
Investing Cash Flow | 66.13 | 67.35 | 2.91 | -213.76 | 133.54 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Short-Term Debt Issued | - | - | 3.62 | - | - |
Long-Term Debt Issued | - | - | - | - | 14.77 |
Total Debt Issued | - | - | 3.62 | - | 14.77 |
Long-Term Debt Repaid | -1.96 | -2.03 | -0.44 | -16.27 | -0.9 |
Total Debt Repaid | -1.96 | -2.03 | -0.44 | -16.27 | -0.9 |
Net Debt Issued (Repaid) | -1.96 | -2.03 | 3.17 | -16.27 | 13.87 |
Issuance of Common Stock | - | - | 0.12 | 0.89 | 0.24 |
Repurchase of Common Stock | -0.67 | -12.62 | -3.74 | -1.55 | -0.77 |
Common Dividends Paid | - | -1.34 | -23.64 | -12.17 | -10.08 |
Financing Cash Flow | -29.07 | -75.14 | -28.82 | -45.97 | -18.96 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Foreign Exchange Rate Adjustments | 2.63 | -0.36 | -0.97 | -0.85 | 0.27 |
Net Cash Flow | 1.97 | -4.11 | 18.16 | -124 | 70.58 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | -56.9 | -8.53 | 33.66 | 124.46 | -59.12 |
Free Cash Flow Growth | - | - | -72.95% | - | - |
Free Cash Flow Margin | -9.37% | -1.36% | 4.88% | 11.72% | -7.02% |
Free Cash Flow Per Share | -0.09 | -0.01 | 0.05 | 0.18 | -0.09 |
Levered Free Cash Flow | -104.46 | -5.32 | 8.36 | 97.86 | -63.76 |
Unlevered Free Cash Flow | -104.35 | -5.2 | 8.42 | 97.95 | -63.75 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 0.18 | 0.19 | 0.1 | 0.14 | 0.03 |
Cash Income Tax Paid | 0.16 | 1.82 | 7.85 | 1.82 | 3.23 |
Change in Working Capital | -12.38 | 34.16 | 31.92 | 76.93 | -36.76 |