Prosperity Group International Limited (HKG:1421)
Hong Kong · Delayed Price · Currency is HKD 0.6100
0.00 (0.00%)
Oct 5, 2026, 4:08 PM HKT
HKG:1421 Cash Flow Statement
Financials in millions HKD. Fiscal year is July - June.
Millions HKD. Fiscal year is Jul - Jun.
Operating Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Net Income | -21.76 | -47.26 | -61.62 | -44.01 |
Depreciation & Amortization | 3.22 | 0.59 | 1.03 | 1.67 |
Loss (Gain) From Sale of Assets | -0.05 | - | -0.24 | -0.05 |
Asset Writedown & Restructuring Costs | 1.12 | 0.01 | 0.24 | 1.14 |
Loss (Gain) From Sale of Investments | 0 | 0.03 | 1.85 | 3.32 |
Loss (Gain) on Equity Investments | 0.46 | - | - | - |
Stock-Based Compensation | 0.23 | -0.03 | 0.38 | - |
Provision & Write-off of Bad Debts | 5.14 | 20.35 | 26.75 | 20.81 |
Other Operating Activities | 2.66 | 4.93 | 10.92 | -4.9 |
Change in Accounts Receivable | -13.99 | -48.17 | 64.35 | 73.71 |
Change in Inventory | 3.19 | -31.76 | - | 0.02 |
Change in Accounts Payable | 7.08 | 4.5 | -5.67 | -19.31 |
Change in Other Net Operating Assets | -2.41 | 95.6 | -77.08 | -26.13 |
Operating Cash Flow | -15.11 | -1.22 | -39.1 | 6.38 |
Operating Cash Flow Growth | - | - | - | - |
Investing Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Capital Expenditures | -1.53 | -5.04 | -1.94 | -0.58 |
Sale of Property, Plant & Equipment | 0.05 | - | 0.24 | 0.06 |
Sale (Purchase) of Intangibles | -2.07 | - | - | - |
Investment in Securities | -1.26 | 1.51 | 0.01 | - |
Other Investing Activities | 0.01 | 0.07 | 0.49 | - |
Investing Cash Flow | -4.79 | -3.47 | -1.19 | -0.53 |
Financing Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Short-Term Debt Issued | 8 | 3.77 | - | - |
Long-Term Debt Issued | - | - | 43.94 | - |
Total Debt Issued | 8 | 3.77 | 43.94 | - |
Short-Term Debt Repaid | -3.8 | -10.78 | - | - |
Long-Term Debt Repaid | -0.96 | -0.98 | -33.51 | -1.37 |
Lease Payments | -0.96 | -0.98 | -0.9 | -1.37 |
Total Debt Repaid | -4.75 | -11.76 | -33.51 | -1.37 |
Net Debt Issued (Repaid) | 3.25 | -7.98 | 10.43 | -1.37 |
Issuance of Common Stock | 8.34 | 15.95 | 2.86 | - |
Other Financing Activities | -10.82 | 7.9 | 2.37 | -40.03 |
Financing Cash Flow | 0.77 | 15.87 | 15.66 | -41.4 |
Net Cash Flow
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Foreign Exchange Rate Adjustments | 0.14 | -0.58 | -0.47 | -0.73 |
Net Cash Flow | -18.99 | 10.6 | -25.1 | -36.27 |
Free Cash Flow
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Free Cash Flow | -16.64 | -6.26 | -41.03 | 5.8 |
Free Cash Flow Growth | - | - | - | - |
Free Cash Flow Margin | -11.64% | -3.89% | -50.34% | 2.74% |
Free Cash Flow Per Share | -0.12 | -0.07 | -0.58 | 0.08 |
Levered Free Cash Flow | -26.69 | 19.63 | -4.44 | 41.01 |
Unlevered Free Cash Flow | -26.46 | 19.9 | -3.67 | 41.06 |
Free Cash Flow After Leases | -17.6 | -7.23 | -41.93 | 4.43 |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Cash Interest Paid | 0.17 | 0.42 | 1.23 | - |
Cash Income Tax Paid | - | 0.13 | 0.15 | 17.11 |
Change in Working Capital | -6.13 | 20.17 | -18.39 | 28.4 |