Embry Holdings 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
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
Net Income	-349.16	-373.44	-72.17	-51.24	-27.49	-2.82
Depreciation & Amortization	71.72	82.58	88.69	104.61	137.17	172.89
Loss (Gain) From Sale of Assets	0.02	0.02	0.2	0.18	-0.16	0.39
Asset Writedown & Restructuring Costs	245.61	245.61	5.15	18.26	22.71	53.23
Stock-Based Compensation	-	-	0.41	0.96	2.12	0.01
Provision & Write-off of Bad Debts	0.62	0.62	-5.49	11.87	0.98	-0.98
Other Operating Activities	-42.93	-1.41	-25.06	-33.99	34.07	53.65
Change in Accounts Receivable	6.57	6.57	7.73	0.38	14.14	13.74
Change in Inventory	12.82	12.82	4.53	111.28	-6.95	159.39
Change in Accounts Payable	-30.1	-30.1	30.1	5.05	-1.62	-17.13
Change in Other Net Operating Assets	-24.9	-24.9	3.87	-22.85	-3.61	5.66
Operating Cash Flow	-109.72	-81.62	37.95	144.52	171.37	438.02
Operating Cash Flow Growth	-	-	-73.74%	-15.67%	-60.88%	131.26%
Capital Expenditures	-6.21	-8.33	-27.66	-20.93	-11.23	-35.79
Sale of Property, Plant & Equipment	0.04	0.04	0.02	-	0.23	0.16
Other Investing Activities	1.86	2.19	10.64	-1.15	4.36	4.25
Investing Cash Flow	-4.61	-6.1	-17	-22.09	-6.65	-31.37
Long-Term Debt Issued	-	10.64	41.76	-	-	62
Long-Term Debt Repaid	-	-102.05	-123.26	-74.5	-196.72	-248.38
Net Debt Issued (Repaid)	3.82	-91.41	-81.5	-74.5	-196.72	-186.38
Common Dividends Paid	-	-	-	-	-19.01	-12.67
Other Financing Activities	72.32	70.62	-19.96	-12.18	-10.21	-20.84
Financing Cash Flow	76.14	-20.79	-101.46	-86.68	-225.94	-219.89
Foreign Exchange Rate Adjustments	23.1	-11.66	-9.78	-40.5	14.7	38.16
Net Cash Flow	-15.09	-120.18	-90.29	-4.74	-46.51	224.92
Free Cash Flow	-115.93	-89.95	10.29	123.59	160.14	402.23
Free Cash Flow Growth	-	-	-91.67%	-22.82%	-60.19%	438.38%
Free Cash Flow Margin	-10.30%	-7.80%	0.80%	9.26%	9.69%	24.37%
Free Cash Flow Per Share	-0.27	-0.21	0.02	0.29	0.38	0.95
Cash Interest Paid	15.98	17.68	19.96	12.18	10.21	20.84
Cash Income Tax Paid	4.87	4.87	-1.46	-6.89	38.79	28.94
Levered Free Cash Flow	-87.11	-71.78	12.55	97.99	134.26	350.28
Unlevered Free Cash Flow	-77.13	-60.73	25.02	105.6	140.65	362.55
Change in Working Capital	-35.6	-35.6	46.22	93.87	1.96	161.66

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.