Chinney Kin Wing 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	134.01	127.12	120.47	96.02	66.69	77.18
Depreciation & Amortization	74.91	75.9	75.32	71.39	68.68	68.41
Loss (Gain) From Sale of Assets	0.54	0.54	0.15	-0.02	2.09	-
Provision & Write-off of Bad Debts	7.9	3.43	10.27	9.46	-	-
Other Operating Activities	-21.03	-25.71	-19.05	11.03	6.26	-8.98
Change in Accounts Receivable	-32.49	19.58	-107.2	-54.08	74.34	-61.89
Change in Accounts Payable	-18.27	23.54	65.59	-38.04	1.04	39.22
Change in Other Net Operating Assets	133.68	152.56	134.26	303.62	33.03	65.71
Operating Cash Flow	279.25	376.94	279.8	399.39	252.12	179.65
Operating Cash Flow Growth	-19.95%	34.72%	-29.94%	58.41%	40.34%	-
Capital Expenditures	-108.73	-101.52	-95.02	-64	-78.29	-57.92
Sale of Property, Plant & Equipment	9.03	8.51	0.08	0.11	0.16	-
Investment in Securities	-30	-	-	-	-	-0.12
Other Investing Activities	-221.03	-227.06	-25.79	-39.37	-41.97	-63.83
Investing Cash Flow	-350.74	-320.07	-120.73	-103.25	-120.1	-121.87
Long-Term Debt Repaid	-	-0.88	-	-	-0.87	-9.27
Total Debt Repaid	-0.58	-0.88	-	-	-0.87	-9.27
Net Debt Issued (Repaid)	-0.58	-0.88	-	-	-0.87	-9.27
Common Dividends Paid	-30	-30	-49.5	-22.5	-22.5	-22.5
Other Financing Activities	0.05	-	-0.8	-1.89	-3.21	-0.03
Financing Cash Flow	-60.53	-60.88	-50.3	-24.39	-26.58	-31.8
Net Cash Flow	-132.02	-4.01	108.77	271.74	105.44	25.98
Free Cash Flow	170.52	275.42	184.78	335.39	173.83	121.73
Free Cash Flow Growth	-40.70%	49.06%	-44.91%	92.95%	42.80%	-
Free Cash Flow Margin	6.59%	11.08%	8.71%	18.57%	8.51%	7.84%
Free Cash Flow Per Share	0.11	0.18	0.12	0.22	0.12	0.08
Cash Interest Paid	-	-	0.8	1.89	3.21	0.03
Cash Income Tax Paid	26.95	26.9	32.94	11.02	14.48	17.74
Levered Free Cash Flow	-133.25	-16.1	107.27	303.85	159.61	116.85
Unlevered Free Cash Flow	-133.22	-16.04	107.77	305.03	161.62	116.99
Change in Working Capital	82.93	195.68	92.65	211.51	108.4	43.04

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