Left Field Printing Group 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	28.55	34.25	33.33	11.22	18.35
Depreciation & Amortization	36.47	31.76	31.66	28.26	22.42
Loss (Gain) From Sale of Assets	-0	-0	-0.25	-1.92	-
Asset Writedown & Restructuring Costs	-	-	-	-0.98	-
Loss (Gain) From Sale of Investments	-	-	-	2.64	-
Provision & Write-off of Bad Debts	0.58	0.07	-0.12	-0.03	0.01
Other Operating Activities	-1.89	-2.24	17.76	11.92	-2.02
Change in Accounts Receivable	3.48	9.34	15.56	-33.25	10.73
Change in Inventory	1.05	18.82	-8.12	-24.87	-3.56
Change in Accounts Payable	-1.16	-11.71	-4.64	10.87	-3.07
Change in Other Net Operating Assets	1.29	-0.75	-1.48	0.18	2.06
Operating Cash Flow	68.37	79.54	83.7	4.03	44.93
Operating Cash Flow Growth	-14.05%	-4.97%	1974.96%	-91.02%	40.67%
Capital Expenditures	-8.58	-6.79	-28.03	-26.67	-2.4
Sale of Property, Plant & Equipment	0	0	0.28	1.84	-
Cash Acquisitions	-14.83	-	-	-47.18	-
Investment in Securities	-	-	-	-3.98	-
Other Investing Activities	-	-	-	-14.2	-
Investing Cash Flow	-23.41	-6.79	-27.75	-96.94	-2.4
Long-Term Debt Repaid	-20.64	-16.95	-18.19	-16.89	-11.62
Net Debt Issued (Repaid)	-20.64	-16.95	-18.19	-16.89	-11.62
Common Dividends Paid	-19.95	-19.95	-	-14.96	-24.93
Other Financing Activities	-1.99	-0.67	-1.29	-1.08	-1.43
Financing Cash Flow	-42.58	-37.57	-19.48	-32.93	-37.99
Foreign Exchange Rate Adjustments	10.05	-9.36	0.7	4.3	-9.4
Net Cash Flow	12.43	25.83	37.17	-121.54	-4.87
Free Cash Flow	59.79	72.75	55.67	-22.64	42.52
Free Cash Flow Growth	-17.82%	30.68%	-	-	56.69%
Free Cash Flow Margin	11.79%	13.84%	9.98%	-4.48%	10.98%
Free Cash Flow Per Share	0.12	0.15	0.11	-0.04	0.09
Cash Interest Paid	1.99	0.67	1.29	1.08	1.43
Cash Income Tax Paid	20.79	15.45	1.79	3.13	10.74
Levered Free Cash Flow	42.39	73.68	44.99	-57.72	39.45
Unlevered Free Cash Flow	43.66	74.14	45.84	-57.04	40.37
Change in Working Capital	4.66	15.7	1.31	-47.08	6.17

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