HKG:8070 Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	16.24	17.55	17.18	16.81	12.23	1.2
Depreciation & Amortization	6.68	5.13	5.34	4.84	4.05	4.47
Loss (Gain) From Sale of Assets	-0.01	-0.01	0.67	-0.05	0.03	0.07
Loss (Gain) From Sale of Investments	3.24	3.24	-3.51	-1.9	-	-
Provision & Write-off of Bad Debts	-0.05	-0.05	0.08	0.05	0.12	1.58
Other Operating Activities	-7.32	1.03	1.05	4.42	2.7	1.4
Change in Accounts Receivable	-36.94	-36.94	51.14	-23.03	-25.73	-3.4
Change in Inventory	18.71	18.71	50.96	-22.57	-15.49	-19.66
Change in Accounts Payable	20.62	20.62	-45.12	33.21	15.12	16.88
Change in Unearned Revenue	12.78	12.78	18.47	9.67	0.51	-0.83
Change in Other Net Operating Assets	-2.95	-2.95	0.87	-3.81	1.31	0.57
Operating Cash Flow	31.01	39.11	97.14	17.64	-5.15	2.27
Operating Cash Flow Growth	-56.57%	-59.74%	450.78%	-	-	-13.13%
Capital Expenditures	-6.11	-6.11	-26.48	-4.41	-4	-1.35
Sale of Property, Plant & Equipment	0.02	0.02	0.19	0.18	0.43	-
Investment in Securities	-225.53	-225.53	-59.63	0.03	-	-
Other Investing Activities	245.79	236.84	1.81	0.09	-4.49	0.12
Investing Cash Flow	14.17	5.22	-84.11	-4.11	-8.06	-1.23
Long-Term Debt Issued	-	85.35	126.89	209.75	187.67	129.39
Total Debt Issued	85.35	85.35	126.89	209.75	187.67	129.39
Short-Term Debt Repaid	-	-	-	-	-173.21	-
Long-Term Debt Repaid	-	-103.18	-144.45	-202.13	-1.95	-126.92
Total Debt Repaid	-103.18	-103.18	-144.45	-202.13	-175.16	-126.92
Net Debt Issued (Repaid)	-17.83	-17.83	-17.56	7.62	12.51	2.46
Common Dividends Paid	-30	-30	-	-	-	-
Other Financing Activities	-5.98	-1.79	-2.59	-2.91	-1.94	-1.46
Financing Cash Flow	-53.81	-49.62	-20.15	4.71	10.57	1.01
Foreign Exchange Rate Adjustments	-0.29	-0.29	-0.51	-3.61	0.38	1.9
Net Cash Flow	-8.92	-5.58	-7.62	14.63	-2.25	3.94
Free Cash Flow	24.9	33	70.65	13.22	-9.15	0.92
Free Cash Flow Growth	-63.72%	-53.30%	434.32%	-	-	-
Free Cash Flow Margin	8.38%	11.49%	21.63%	3.35%	-3.42%	0.59%
Free Cash Flow Per Share	0.12	0.17	0.35	0.07	-0.05	0.01
Cash Interest Paid	1.79	1.79	2.59	2.91	1.94	1.46
Cash Income Tax Paid	0.85	0.85	2.59	2.61	-	-
Levered Free Cash Flow	-14.74	24.01	56.16	5.64	-20.41	-2.25
Unlevered Free Cash Flow	-13.93	25.13	57.78	7.46	-19.19	-1.34
Change in Working Capital	12.22	12.22	76.32	-6.52	-24.27	-6.44

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.