Crosstec Group Holdings Cash Flow Statement

Financials in millions HKD. Fiscal year is July - June.

Millions HKD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-144.24	-28.21	-13.04	-53.56	-21.89	-11.8
Depreciation & Amortization	1.62	1.62	0.51	0.99	3.93	4.25
Loss (Gain) From Sale of Assets	-	-	-	-0.05	-	-
Asset Writedown & Restructuring Costs	3.7	3.7	1.82	8.9	3.41	-0.06
Loss (Gain) From Sale of Investments	-	-	-	-	-	-0.02
Provision & Write-off of Bad Debts	0.97	0.97	3.04	-	-	-
Other Operating Activities	118.63	11.19	-9.77	12.04	1.18	0.86
Change in Accounts Receivable	-13.69	-13.69	-19.83	-3.79	-1.94	-6.33
Change in Accounts Payable	10.02	10.02	1.71	6.94	-7.47	5.28
Change in Unearned Revenue	0.98	0.98	-4.2	-6.53	10.49	-1.5
Operating Cash Flow	-22.02	-13.43	-39.77	-35.05	-12.28	-9.32
Capital Expenditures	-0.09	-	-0.59	-1.91	-0.06	-0.04
Sale of Property, Plant & Equipment	-	-	-	0.05	-	-
Sale (Purchase) of Intangibles	-	-	-3.92	-	-	-
Other Investing Activities	0.01	0.02	0.17	2.09	4.81	1.15
Investing Cash Flow	-0.08	0.02	-4.34	0.23	4.76	1.11
Short-Term Debt Issued	-	-	-	-	-	10
Long-Term Debt Issued	-	-	35	57	35	-
Total Debt Issued	21.85	-	35	57	35	10
Short-Term Debt Repaid	-	-	-	-	-	-4
Long-Term Debt Repaid	-	-0.55	-27.15	-17.4	-17.67	-4.46
Total Debt Repaid	-0.77	-0.55	-27.15	-17.4	-17.67	-8.46
Net Debt Issued (Repaid)	21.08	-0.55	7.85	39.6	17.33	1.54
Issuance of Common Stock	6.22	6.22	24.02	5.76	-	-
Other Financing Activities	-0.49	-0.26	-0.67	-0.7	-0.77	-0.86
Financing Cash Flow	26.81	5.41	31.2	44.66	16.56	0.68
Foreign Exchange Rate Adjustments	1.68	0.96	-1.32	-0.47	0.61	-0.03
Net Cash Flow	6.39	-7.05	-14.23	9.37	9.65	-7.56
Free Cash Flow	-22.11	-13.43	-40.36	-36.96	-12.34	-9.36
Free Cash Flow Margin	-51.37%	-24.24%	-54.68%	-77.00%	-30.85%	-10.80%
Free Cash Flow Per Share	-0.12	-0.08	-0.30	-0.40	-0.17	-0.13
Cash Interest Paid	0.12	0.07	0.67	0.7	0.77	0.86
Cash Income Tax Paid	-	-	-	0	-	0.01
Levered Free Cash Flow	-30.04	-5.35	-45.38	-22.01	-1.68	-5.99
Unlevered Free Cash Flow	-22.96	1.84	-39.65	-19.3	-0.94	-5.45
Change in Working Capital	-2.68	-2.68	-22.32	-3.37	1.08	-2.55

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.