HKG:1870 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	-49.13	4.44	20.05	-79.54	-187.46
Depreciation & Amortization	6.62	3.05	2.28	2.2	2.86
Other Amortization	-	-	-	0.07	0.08
Loss (Gain) From Sale of Assets	-	-	-	4.96	-
Asset Writedown & Restructuring Costs	-	-	-	2.48	-
Loss (Gain) From Sale of Investments	-0.59	0.92	1.17	1.79	-
Stock-Based Compensation	-	-	-	9.99	4.32
Other Operating Activities	-1.8	-1.7	2.66	99.75	209.56
Change in Accounts Receivable	44.79	15.47	-41	54.7	86.71
Change in Inventory	-15.28	-7.29	7.52	18.62	9.08
Change in Accounts Payable	1.87	6.95	7.87	-45.33	-12.84
Change in Other Net Operating Assets	-4.54	0.68	2.07	-1.2	17.47
Operating Cash Flow	-18.06	22.51	2.62	-24.09	-70.11
Operating Cash Flow Growth	-	759.86%	-	-	-
Capital Expenditures	-3.2	-26.17	-0.96	-0.44	-0.14
Cash Acquisitions	-	-0.21	-	-	-
Divestitures	-	-	-	-0.62	-
Investment in Securities	-	-	1.81	-1.81	-
Other Investing Activities	0.42	-3.36	0.05	0.13	0.08
Investing Cash Flow	-2.78	-29.74	0.9	-2.74	-0.06
Long-Term Debt Issued	5.52	34.15	27.73	114.39	107.56
Total Debt Issued	5.52	34.15	27.73	114.39	107.56
Long-Term Debt Repaid	-14.9	-17.34	-15.13	-96.07	-65.87
Total Debt Repaid	-14.9	-17.34	-15.13	-96.07	-65.87
Net Debt Issued (Repaid)	-9.38	16.82	12.6	18.32	41.69
Issuance of Common Stock	44.24	-	-	-	19.53
Other Financing Activities	-6.18	7.06	-1.25	17.85	-10.56
Financing Cash Flow	28.68	23.88	11.35	36.17	50.65
Foreign Exchange Rate Adjustments	4.14	-0.45	0.18	-0.44	-0.32
Net Cash Flow	11.99	16.19	15.05	8.91	-19.84
Free Cash Flow	-21.26	-3.66	1.66	-24.53	-70.25
Free Cash Flow Margin	-14.36%	-1.82%	0.86%	-16.12%	-43.08%
Free Cash Flow Per Share	-0.03	-0.01	0.00	-0.04	-0.13
Cash Interest Paid	2.67	3.72	2.83	2.29	1.97
Cash Income Tax Paid	-0.52	8.3	4.25	5.25	4.42
Levered Free Cash Flow	-1.33	8.06	-4.48	102.19	111.93
Unlevered Free Cash Flow	0.99	10.39	-2.71	103.69	112.22
Change in Working Capital	26.84	15.8	-23.54	26.78	100.41

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