Global Strategic Group Cash Flow Statement

Financials in millions HKD. Fiscal year is October - September.

Millions HKD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-18.72	-15.64	-12.23	-15.5	-20.98
Depreciation & Amortization	27.08	26.05	17.2	13.49	13.19
Loss (Gain) From Sale of Assets	-0.07	-0.01	-1.7	-0.14	-0.05
Asset Writedown & Restructuring Costs	3.37	0.01	-36.31	-37.75	0.58
Loss (Gain) on Equity Investments	0.03	0.03	0.08	0.05	-
Provision & Write-off of Bad Debts	4.02	0.29	0.7	1.82	2.2
Other Operating Activities	20.88	11.53	33.74	31.93	-0.8
Change in Accounts Receivable	0.95	-1.92	-0.3	-4.67	-4.68
Change in Inventory	-1.55	0.33	0.87	0.34	0.02
Change in Accounts Payable	-0.88	0.31	2.59	0.41	-0.03
Change in Unearned Revenue	16.57	7.49	6	5.05	2.35
Change in Other Net Operating Assets	-40.37	-2.55	-14.56	14.78	-1.61
Operating Cash Flow	11.31	25.92	-3.93	8.62	-9.69
Operating Cash Flow Growth	-56.36%	-	-	-	-
Capital Expenditures	-38.78	-37.51	-15.72	-9.86	-5.11
Sale of Property, Plant & Equipment	0.25	0.08	0.03	-	-
Divestitures	-	-	-	-0	0.01
Investment in Securities	-	-	-	-0.24	-
Other Investing Activities	-3.65	-0.46	-0.27	0.58	2.06
Investing Cash Flow	-42.18	-37.89	-15.96	-4.53	14.14
Short-Term Debt Issued	-	-	7.91	-	-
Long-Term Debt Issued	60.15	54.28	87.25	31.95	7.78
Total Debt Issued	60.15	54.28	95.15	31.95	7.78
Short-Term Debt Repaid	-0.4	-5.18	-	-1.8	-1.2
Long-Term Debt Repaid	-79.57	-22.17	-67.93	-52.77	-42.24
Total Debt Repaid	-79.97	-27.35	-67.93	-54.57	-43.44
Net Debt Issued (Repaid)	-19.82	26.93	27.23	-22.61	-35.66
Issuance of Common Stock	40.04	-	-	-	56.26
Other Financing Activities	-4.91	-4.75	-3.4	-2.41	-4.79
Financing Cash Flow	15.32	22.18	23.83	-25.02	15.81
Foreign Exchange Rate Adjustments	0.37	0.47	0.45	2.52	1.17
Net Cash Flow	-15.19	10.68	4.39	-18.41	21.43
Free Cash Flow	-27.47	-11.6	-19.64	-1.24	-14.79
Free Cash Flow Margin	-7.63%	-5.24%	-11.83%	-0.91%	-20.69%
Free Cash Flow Per Share	-0.37	-0.23	-0.43	-0.03	-1.07
Cash Interest Paid	5.04	5.14	3.55	2.58	4.79
Cash Income Tax Paid	9.73	1.49	0.05	0.03	0.06
Levered Free Cash Flow	-38.82	-15.5	5.85	-5.06	10.21
Unlevered Free Cash Flow	-35.11	-11.37	8.92	-3.43	12.84
Change in Working Capital	-25.28	3.65	-5.41	15.91	-3.95

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