Apex Ace Holding Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	66.56	6.72	-16.16	-32.39	6.74
Depreciation & Amortization	11.73	14.58	13.5	11.88	10.19
Loss (Gain) From Sale of Assets	-	0.05	0.01	0.02	-
Asset Writedown & Restructuring Costs	6.26	1.8	3	-0.2	-
Stock-Based Compensation	-	-1.4	0.57	1.31	0.9
Provision & Write-off of Bad Debts	-0.42	-5.71	8.19	-7.59	40.39
Other Operating Activities	107.45	38.6	43.06	27.52	26.41
Change in Accounts Receivable	-620.76	236.88	-257.18	-12.67	-25.53
Change in Inventory	131	-153.18	-55.84	68.09	-27.57
Change in Accounts Payable	113.74	54.8	32.86	-24.68	-28.05
Change in Other Net Operating Assets	46.29	59.46	-51.11	-7.32	-2.26
Operating Cash Flow	-135.71	253.08	-279.55	27.83	3.57
Operating Cash Flow Growth	-	-	-	678.65%	-
Capital Expenditures	-13.09	-1.62	-1.1	-2	-1.84
Sale of Property, Plant & Equipment	-	0.26	0.02	-	-
Other Investing Activities	-	-	-0.66	-13.16	-
Investing Cash Flow	-13.09	-1.36	-1.73	-15.16	-1.84
Short-Term Debt Issued	419.72	83.82	276.33	19.34	64.38
Long-Term Debt Issued	-	-	71.26	-	-
Total Debt Issued	419.72	83.82	347.59	19.34	64.38
Short-Term Debt Repaid	-119.83	-238.64	-5.54	-73.03	-4.61
Long-Term Debt Repaid	-4.3	-4.24	-26.1	-1.58	-1.4
Total Debt Repaid	-124.13	-242.88	-31.63	-74.6	-6.01
Net Debt Issued (Repaid)	295.6	-159.06	315.96	-55.26	58.37
Issuance of Common Stock	-	-	-	25.57	-
Repurchase of Common Stock	-	-0.8	-2.99	-2.2	-
Common Dividends Paid	-0.05	-0.05	-0.05	-0.05	-
Other Financing Activities	-72.41	-74.72	-34.29	-32.51	-12.21
Financing Cash Flow	223.14	-234.62	278.63	-64.45	46.16
Foreign Exchange Rate Adjustments	1.29	-1.32	-0.7	-2.44	0.81
Net Cash Flow	75.63	15.78	-3.35	-54.23	48.7
Free Cash Flow	-148.79	251.46	-280.65	25.83	1.73
Free Cash Flow Growth	-	-	-	1392.03%	-
Free Cash Flow Margin	-2.60%	8.24%	-11.09%	0.96%	0.07%
Free Cash Flow Per Share	-0.13	0.23	-0.27	0.03	0.00
Cash Interest Paid	40.37	43.03	34.09	19.19	9.58
Cash Income Tax Paid	0.77	5.33	4.82	2.05	4.52
Levered Free Cash Flow	-247.18	167.46	-307.77	21.76	-10.9
Unlevered Free Cash Flow	-226.52	187.45	-289.92	31.39	-6.72
Change in Working Capital	-329.74	197.97	-331.27	23.41	-83.4

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