Embry Holdings Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-253.18	-373.44	-72.17	-51.24	-27.49
Depreciation & Amortization	70.25	82.58	88.69	104.61	137.17
Loss (Gain) From Sale of Assets	0.04	0.02	0.2	0.18	-0.16
Asset Writedown & Restructuring Costs	123.65	245.61	5.15	18.26	22.71
Stock-Based Compensation	-	-	0.41	0.96	2.12
Provision & Write-off of Bad Debts	-0.57	0.62	-5.49	11.87	0.98
Other Operating Activities	5.54	-1.41	-25.06	-33.99	34.07
Change in Accounts Receivable	-38.96	6.57	7.73	0.38	14.14
Change in Inventory	41.1	12.82	4.53	111.28	-6.95
Change in Accounts Payable	9.58	-30.1	30.1	5.05	-1.62
Change in Other Net Operating Assets	15.95	-24.9	3.87	-22.85	-3.61
Operating Cash Flow	-26.61	-81.62	37.95	144.52	171.37
Operating Cash Flow Growth	-	-	-73.74%	-15.67%	-60.88%
Capital Expenditures	-10.56	-8.33	-27.66	-20.93	-11.23
Sale of Property, Plant & Equipment	0.04	0.04	0.02	-	0.23
Investment in Securities	-0.6	-	-	-	-
Other Investing Activities	-6.82	2.19	10.64	-1.15	4.36
Investing Cash Flow	-17.95	-6.1	-17	-22.09	-6.65
Long-Term Debt Issued	403.08	10.64	41.76	-	-
Long-Term Debt Repaid	-294.33	-102.05	-123.26	-74.5	-196.72
Net Debt Issued (Repaid)	108.75	-91.41	-81.5	-74.5	-196.72
Common Dividends Paid	-	-	-	-	-19.01
Other Financing Activities	-67.7	70.62	-19.96	-12.18	-10.21
Financing Cash Flow	41.06	-20.79	-101.46	-86.68	-225.94
Foreign Exchange Rate Adjustments	21.53	-11.66	-9.78	-40.5	14.7
Net Cash Flow	18.02	-120.18	-90.29	-4.74	-46.51
Free Cash Flow	-37.17	-89.95	10.29	123.59	160.14
Free Cash Flow Growth	-	-	-91.67%	-22.82%	-60.19%
Free Cash Flow Margin	-3.18%	-7.80%	0.80%	9.26%	9.69%
Free Cash Flow Per Share	-0.09	-0.21	0.02	0.29	0.38
Cash Interest Paid	15.52	17.68	19.96	12.18	10.21
Cash Income Tax Paid	3.34	4.87	-1.46	-6.89	38.79
Levered Free Cash Flow	-26.06	-71.78	12.55	97.99	134.26
Unlevered Free Cash Flow	-16.36	-60.73	25.02	105.6	140.65
Change in Working Capital	27.67	-35.6	46.22	93.87	1.96

Source: S&P Global Market Intelligence. Standard template. Financial Sources.