Royal Deluxe Holdings Cash Flow Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-6.05	9.77	21.4	6.78
Depreciation & Amortization	10.89	12.42	11.27	11.02
Loss (Gain) From Sale of Assets	0.02	0.52	0.03	-
Asset Writedown & Restructuring Costs	-	2.81	-	-
Provision & Write-off of Bad Debts	1.19	2.08	-0.57	0.47
Other Operating Activities	-4.65	0.07	-0.34	-1.62
Change in Accounts Receivable	-42.38	-76.72	21.6	12.68
Change in Inventory	5.16	11.01	-15.38	-2.03
Change in Accounts Payable	25.06	35.41	-15.4	-26.72
Change in Unearned Revenue	-28.96	42.96	2.84	-
Operating Cash Flow	-39.72	40.33	25.47	0.58
Operating Cash Flow Growth	-	58.36%	4321.18%	-98.63%
Capital Expenditures	-0.72	-4.85	-8.62	-4.23
Sale of Property, Plant & Equipment	0.01	0.12	0.13	-
Other Investing Activities	1.14	-5.91	-0	-3.17
Investing Cash Flow	0.43	-10.64	-8.49	-7.4
Short-Term Debt Issued	-	5	41	23.5
Total Debt Issued	-	5	41	23.5
Short-Term Debt Repaid	-	-21.17	-59.35	-31.72
Long-Term Debt Repaid	-0.24	-0.09	-0.2	-0.3
Total Debt Repaid	-0.24	-21.26	-59.55	-32.02
Net Debt Issued (Repaid)	-0.24	-16.26	-18.55	-8.52
Other Financing Activities	-0.02	-1.18	-	-
Financing Cash Flow	-0.26	-17.44	-18.55	-8.52
Net Cash Flow	-39.55	12.25	-1.57	-15.34
Free Cash Flow	-40.44	35.48	16.85	-3.65
Free Cash Flow Growth	-	110.58%	-	-
Free Cash Flow Margin	-5.53%	4.53%	2.40%	-0.78%
Free Cash Flow Per Share	-0.03	0.03	0.01	-0.00
Cash Interest Paid	0.02	1.18	2.77	1.2
Cash Income Tax Paid	6.75	3.65	5.61	5.12
Levered Free Cash Flow	-91.51	79.57	-6.11	-8.47
Unlevered Free Cash Flow	-91.49	80.31	-4.38	-7.7
Change in Working Capital	-41.12	12.66	-6.33	-16.07