Royal Deluxe Holdings Limited (HKG:3789)

Royal Deluxe Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	0.56	-6.05	9.77	21.4	6.78	37.11
Depreciation & Amortization	9.36	10.89	12.42	11.27	11.02	11.85
Loss (Gain) From Sale of Assets	0.02	0.02	0.52	0.03	-	-
Asset Writedown & Restructuring Costs	-	-	2.81	-	-	0.31
Provision & Write-off of Bad Debts	1.19	1.19	2.08	-0.57	0.47	-0.47
Other Operating Activities	38.16	-4.65	0.07	-0.34	-1.62	8.35
Change in Accounts Receivable	-42.38	-42.38	-76.72	21.6	12.68	2.05
Change in Inventory	5.16	5.16	11.01	-15.38	-2.03	1.85
Change in Accounts Payable	25.06	25.06	35.41	-15.4	-26.72	-3.61
Change in Unearned Revenue	-28.96	-28.96	42.96	2.84	-	-15.29
Operating Cash Flow	8.16	-39.72	40.33	25.47	0.58	42.14
Operating Cash Flow Growth	-73.98%	-	58.36%	4321.18%	-98.63%	1652.02%
Capital Expenditures	-0.08	-0.72	-4.85	-8.62	-4.23	-17.9
Sale of Property, Plant & Equipment	0.01	0.01	0.12	0.13	-	-
Other Investing Activities	1.14	1.14	-5.91	-0	-3.17	3.77
Investing Cash Flow	1.07	0.43	-10.64	-8.49	-7.4	-14.13
Short-Term Debt Issued	-	-	5	41	23.5	100.11
Total Debt Issued	-	-	5	41	23.5	100.11
Short-Term Debt Repaid	-	-	-21.17	-59.35	-31.72	-100.84
Long-Term Debt Repaid	-	-0.24	-0.09	-0.2	-0.3	-1.69
Total Debt Repaid	-0.27	-0.24	-21.26	-59.55	-32.02	-102.53
Net Debt Issued (Repaid)	-0.27	-0.24	-16.26	-18.55	-8.52	-2.41
Common Dividends Paid	-	-	-	-	-	-5.39
Other Financing Activities	-0.02	-0.02	-1.18	-	-	-
Financing Cash Flow	-0.29	-0.26	-17.44	-18.55	-8.52	-7.8
Net Cash Flow	8.94	-39.55	12.25	-1.57	-15.34	20.2
Free Cash Flow	8.08	-40.44	35.48	16.85	-3.65	24.24
Free Cash Flow Growth	-69.59%	-	110.58%	-	-	-
Free Cash Flow Margin	1.09%	-5.53%	4.53%	2.40%	-0.78%	2.79%
Free Cash Flow Per Share	0.01	-0.03	0.03	0.01	-0.00	0.02
Cash Interest Paid	0.03	0.02	1.18	2.77	1.2	1.75
Cash Income Tax Paid	7.76	6.75	3.65	5.61	5.12	-6.39
Levered Free Cash Flow	-36.09	-91.51	79.57	-6.11	-8.47	-20.31
Unlevered Free Cash Flow	-36.07	-91.49	80.31	-4.38	-7.7	-19.04
Change in Working Capital	-41.12	-41.12	12.66	-6.33	-16.07	-15.01

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