MTT Group Holdings Cash Flow Statement

Financials in millions HKD. Fiscal year is April - March.

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-6.63	-10.32	-14.97	43.74	47.26	24.78
Depreciation & Amortization	3.82	4.58	4.8	5.16	5.05	3.84
Loss (Gain) From Sale of Assets	0	0	-	0.25	0	0.01
Loss (Gain) From Sale of Investments	0.06	0.06	-0.13	-0.1	-0.1	-0.1
Provision & Write-off of Bad Debts	4.51	4.51	14.33	2.86	-2.88	2.47
Other Operating Activities	11.17	-4.6	-9.9	2.61	2.7	3.14
Change in Accounts Receivable	-39.68	-4.21	-126.65	-71.45	-85.13	-56.24
Change in Inventory	-2.37	-2.26	1.66	-5.2	-6.79	7.36
Change in Accounts Payable	-1.77	-3	117.64	3.49	-2.24	-24.64
Change in Unearned Revenue	58.03	26.54	2.74	-4.23	9.64	1.13
Change in Other Net Operating Assets	-	-	-	-0.59	-	-
Operating Cash Flow	27.14	11.31	-10.49	-23.47	-32.48	-38.26
Capital Expenditures	-0.18	-0.15	-0.16	-5.09	-2.44	-0.62
Sale of Property, Plant & Equipment	-	-	-	0	0.01	0.12
Investment in Securities	6.95	-	-	-	-3.42	-
Other Investing Activities	34.16	6.6	0.67	-25.94	46.58	26.41
Investing Cash Flow	40.93	6.45	0.51	-31.03	40.73	25.91
Short-Term Debt Issued	-	24.5	48.36	221.84	119.81	195.71
Total Debt Issued	-23.61	24.5	48.36	221.84	119.81	195.71
Short-Term Debt Repaid	-	-36.23	-49.51	-240.23	-110.19	-175.61
Long-Term Debt Repaid	-	-2.56	-2.75	-4.18	-4.55	-3.45
Total Debt Repaid	-35.89	-38.8	-52.25	-244.41	-114.74	-179.06
Net Debt Issued (Repaid)	-59.5	-14.3	-3.89	-22.57	5.08	16.65
Issuance of Common Stock	-	-	-	106.25	-	-
Common Dividends Paid	-	-	-	-4	-	-
Other Financing Activities	-2.8	-3.72	-3.71	-13.55	-3.62	-5.32
Financing Cash Flow	-62.3	-18.02	-7.59	66.13	1.46	11.33
Foreign Exchange Rate Adjustments	-0.13	0.03	-0.26	-0.28	0.09	0.15
Net Cash Flow	5.64	-0.23	-17.83	11.35	9.79	-0.88
Free Cash Flow	26.96	11.16	-10.64	-28.56	-34.92	-38.88
Free Cash Flow Margin	3.72%	1.77%	-1.70%	-3.79%	-5.53%	-10.04%
Free Cash Flow Per Share	0.04	0.02	-0.02	-0.05	-0.07	-0.08
Cash Interest Paid	2.8	3.72	3.71	2.97	2.04	2.09
Cash Income Tax Paid	-	9.75	11.25	9.38	10.44	4.71
Levered Free Cash Flow	61.37	19.62	-7.37	-64.18	0.09	-11.9
Unlevered Free Cash Flow	63.12	21.95	-5.05	-62.32	1.37	-10.59
Change in Working Capital	14.2	17.07	-4.62	-77.98	-84.52	-72.39

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