SMC Electric Limited (HKG:2381)

SMC Electric Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	26.36	20.77	22.37	28.32
Depreciation & Amortization	5.67	7.41	5.63	4.97
Loss (Gain) From Sale of Assets	-	0.07	-	-
Asset Writedown & Restructuring Costs	-	0.03	-	-
Loss (Gain) From Sale of Investments	-0.13	-0.06	0.1	-0.21
Other Operating Activities	-1.7	-3.66	-1.2	0.67
Change in Accounts Receivable	-5.72	-15.79	23.26	6.08
Change in Inventory	-2.34	5.33	13.92	-17.25
Change in Accounts Payable	8.86	13.93	-14.89	5.32
Change in Other Net Operating Assets	0.05	-0.23	-0.34	0.97
Operating Cash Flow	31.04	27.81	48.85	28.87
Operating Cash Flow Growth	11.61%	-43.08%	69.21%	22.30%
Capital Expenditures	-1.5	-1.75	-0.81	-4.2
Sale of Property, Plant & Equipment	-	0	-	-
Other Investing Activities	2.91	2.41	0.59	0.1
Investing Cash Flow	1.4	0.66	-0.21	-4.1
Long-Term Debt Repaid	-3.59	-5.34	-3.6	-3.56
Total Debt Repaid	-3.59	-5.34	-3.6	-3.56
Net Debt Issued (Repaid)	-3.59	-5.34	-3.6	-3.56
Common Dividends Paid	-20	-30	-46	-8
Other Financing Activities	-0.12	-0.17	-0.03	-0.1
Financing Cash Flow	-23.71	-35.51	-49.63	-11.66
Foreign Exchange Rate Adjustments	-0.46	-0.1	-0.62	0.34
Net Cash Flow	8.27	-7.14	-1.61	13.45
Free Cash Flow	29.53	26.06	48.05	24.67
Free Cash Flow Growth	13.34%	-45.77%	94.77%	19.00%
Free Cash Flow Margin	11.48%	11.19%	18.88%	10.71%
Free Cash Flow Per Share	0.01	0.01	0.02	0.01
Cash Interest Paid	0.12	0.17	0.03	0.1
Cash Income Tax Paid	3.85	4.89	6.2	5.55
Levered Free Cash Flow	20.99	18.01	42.97	15.68
Unlevered Free Cash Flow	21.07	18.12	43	15.74
Change in Working Capital	0.84	3.25	21.96	-4.88

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