Skip to main content
logo
Hanking Gold International Limited (HKG:3788)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
3.515
-0.085 (-2.36%)
Aug 24, 2026, 4:08 PM HKT

HKG:3788 Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
15.81172.15180.94151.8-51.3658.96
Depreciation & Amortization
147.74154.84139.7163.96161.11204.58
Loss (Gain) From Sale of Assets
2.222.223.980.21.4-34.32
Asset Writedown & Restructuring Costs
0.310.315.9831.0618.8222.56
Loss (Gain) From Sale of Investments
-0.1-0.10.91-0.381.220.85
Loss (Gain) on Equity Investments
-0.51-0.514.474.150.793.66
Stock-Based Compensation
48.8117.374.572.661.470.79
Provision & Write-off of Bad Debts
3.383.38-1.07-0.613.32.87
Other Operating Activities
423.16912.7555.1330.24102.79
Change in Accounts Receivable
-161.35-161.35-64.357.48-81.6153.49
Change in Inventory
24.1524.15-28.96161.89-198.3692.98
Change in Accounts Payable
-41.72-41.72-78.3294.37120.2226.97
Change in Unearned Revenue
-24.54-24.54-11.17-35.3665.013.65
Change in Other Net Operating Assets
-249.22-102.679.23-317.38278.76-336.24
Operating Cash Flow
188.07112.52178.67318.97361.061,004
Operating Cash Flow Growth
--37.02%-43.98%-11.66%-64.02%6.81%

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Capital Expenditures
-147.51-75.55-61.75-42.22-87.42-96.93
Sale of Property, Plant & Equipment
8.98.92.620.140.424.7
Cash Acquisitions
-76.99-76.99-106.17-73.95-64.8-1.49
Divestitures
-----64.97
Sale (Purchase) of Intangibles
-135.58-110.15-67.27-82.17-58.02-87.46
Investment in Securities
-1,033-437.121.45-6-17.7-31
Other Investing Activities
399.07119.25162.989.23183.84-342.75
Investing Cash Flow
-984.76-571.66-68.22-114.97-43.68-489.96

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Short-Term Debt Issued
-1,119653.91267.48433.6235.89
Long-Term Debt Issued
-1,9741,7083,3381,346453.9
Total Debt Issued
4,0143,0932,3613,6061,779689.79
Short-Term Debt Repaid
--1,117-649.71-328.18-380.78-236.27
Long-Term Debt Repaid
--1,993-1,736-3,232-1,554-572.34
Total Debt Repaid
-3,809-3,110-2,386-3,560-1,935-808.61
Net Debt Issued (Repaid)
204.86-17.29-24.0745.37-155.75-118.81
Issuance of Common Stock
902.94214.49----
Repurchase of Common Stock
-94.99-94.99--5.52-5.64-9.57
Common Dividends Paid
-37.82-37.82-69.7-38.61-237.93-215.34
Other Financing Activities
-125.44445.7171.75-68.4-66.57-77.72
Financing Cash Flow
849.56510.1-22.01-67.16-465.89-421.44

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Foreign Exchange Rate Adjustments
-20.31-5.331.25-0.993.436.07
Miscellaneous Cash Flow Adjustments
-1.82-1.82---
Net Cash Flow
32.5647.4487.87135.85-145.0898.25

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
40.5636.97116.92276.75273.64906.65
Free Cash Flow Growth
--68.38%-57.75%1.14%-69.82%3.27%
Free Cash Flow Margin
1.96%1.44%4.71%9.14%10.52%29.00%
Free Cash Flow Per Share
0.020.020.060.140.140.47
Levered Free Cash Flow
324.59137.77-125.57208.35126.63374.6
Unlevered Free Cash Flow
366.87181.17-83.37252.18168.37422.68

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Cash Interest Paid
96.7266.7965.4368.466.5777.72
Cash Income Tax Paid
130.6396.85162.7848.6990.09134.29
Change in Working Capital
-452.67-306.13-173.56-89.01184.0140.85