HKG:1259 Cash Flow Statement

Financials in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-53.73	-38.75	-88.86	-104.89
Depreciation & Amortization	9.64	10.47	26.47	32.62
Loss (Gain) From Sale of Assets	-1.87	-0.96	3.92	-4.43
Asset Writedown & Restructuring Costs	21.95	8.55	39.74	11.5
Loss (Gain) From Sale of Investments	-	-	-	-1.55
Loss (Gain) on Equity Investments	-0.67	-	-	1.55
Stock-Based Compensation	-	-	-	5.23
Provision & Write-off of Bad Debts	-1.03	6.17	3.56	8.37
Other Operating Activities	-5.95	-5.3	24.68	94.58
Change in Accounts Receivable	13.49	51.3	-74.13	90.84
Change in Inventory	5.14	-2.61	-21.7	-46.68
Change in Accounts Payable	212.24	-47.39	59.41	16.88
Change in Other Net Operating Assets	-169.6	80.27	35.75	24.67
Operating Cash Flow	28.83	60.79	-45.89	45.7
Operating Cash Flow Growth	-52.57%	-	-	23.02%
Capital Expenditures	-0.13	-0.91	-14.04	-30.39
Sale of Property, Plant & Equipment	-	-	0.21	3.32
Cash Acquisitions	-	-	-	-1.73
Divestitures	27	0.13	-24.51	0.57
Sale (Purchase) of Real Estate	-	-	17.88	-
Investment in Securities	-7.02	-	6	-1.84
Other Investing Activities	6.76	10.55	10.17	18.19
Investing Cash Flow	26.6	9.77	-4.29	-11.88
Short-Term Debt Issued	-	11.77	136.96	188.17
Total Debt Issued	-	11.77	136.96	188.17
Short-Term Debt Repaid	-7.27	-18.14	-211.8	-218.35
Long-Term Debt Repaid	-8.46	-9.11	-11.5	-9.39
Total Debt Repaid	-15.73	-27.25	-223.29	-227.75
Net Debt Issued (Repaid)	-15.73	-15.48	-86.34	-39.58
Issuance of Common Stock	-	-	-	33.18
Repurchase of Common Stock	-3.7	-0.32	-	-
Other Financing Activities	-4.93	-3.54	-3.34	-4.16
Financing Cash Flow	-24.36	-19.34	-89.68	-10.56
Foreign Exchange Rate Adjustments	-	-	1.66	-4.58
Net Cash Flow	31.08	51.22	-138.2	18.69
Free Cash Flow	28.7	59.88	-59.93	15.32
Free Cash Flow Growth	-52.07%	-	-	-
Free Cash Flow Margin	5.64%	11.57%	-12.02%	2.54%
Free Cash Flow Per Share	0.01	0.03	-0.03	0.01
Cash Interest Paid	2.23	0.17	3.96	4.96
Cash Income Tax Paid	0.87	6.33	4.31	10.32
Levered Free Cash Flow	62.15	106.81	-110.97	119.52
Unlevered Free Cash Flow	62.58	107.32	-110.08	121.85
Change in Working Capital	61.27	81.57	-0.67	85.7

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.