Man Shun Group (Holdings) Limited (HKG:1746)

Man Shun Group (Holdings) Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-6.41	-6.86	0.68	0.24	-2.23	-8.46
Depreciation & Amortization	1.73	1.77	2.12	2.04	1.85	1.8
Loss (Gain) From Sale of Assets	-	-0.17	0.01	-	-0.01	-0.05
Provision & Write-off of Bad Debts	3.65	3.65	1.76	-0.13	-	-
Other Operating Activities	-1.51	-2.71	-2.99	-0.58	-0.07	-3.24
Change in Accounts Receivable	19.81	7.83	8.47	-13.67	-9.19	15.07
Change in Inventory	1	1.43	0.88	-0.25	-2.86	-
Change in Accounts Payable	2.84	-4.75	8.22	-7.39	7.52	-6.81
Operating Cash Flow	21.12	0.19	19.16	-19.74	-4.99	-1.7
Operating Cash Flow Growth	-	-98.99%	-	-	-	-
Capital Expenditures	-0.01	-0.58	-0.19	-0.55	-0.09	-0.39
Sale of Property, Plant & Equipment	-	0.18	0.03	-	0.01	-
Investment in Securities	-	-	-	35	20	-55
Other Investing Activities	1.6	2.35	6.29	0.95	0.12	-1.51
Investing Cash Flow	1.59	1.94	6.14	35.4	20.04	-56.9
Long-Term Debt Repaid	-	-1.39	-1.44	-1.84	-1.79	-1.53
Total Debt Repaid	-1.41	-1.39	-1.44	-1.84	-1.79	-1.53
Net Debt Issued (Repaid)	-1.41	-1.39	-1.44	-1.84	-1.79	-1.53
Other Financing Activities	-0.08	-0.09	-0.07	-0.06	-0.08	-0.1
Financing Cash Flow	-25.49	-25.48	-1.51	-1.9	-1.87	-1.63
Net Cash Flow	-2.78	-23.35	23.79	13.76	13.19	-60.22
Free Cash Flow	21.11	-0.39	18.97	-20.29	-5.07	-2.08
Free Cash Flow Margin	19.94%	-0.29%	12.40%	-16.22%	-4.17%	-1.63%
Free Cash Flow Per Share	0.02	-	0.02	-0.02	-0.01	-0.00
Cash Interest Paid	0.08	0.09	0.07	0.06	0.08	0.1
Cash Income Tax Paid	-	0.14	-	-	-	2.27
Levered Free Cash Flow	20	-1.47	17.07	-22.33	-2.76	-4.71
Unlevered Free Cash Flow	20.05	-1.42	17.11	-22.29	-2.7	-4.65
Change in Working Capital	23.66	4.51	17.58	-21.3	-4.53	8.25

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