Baijuyi Holdings Group Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-87.56	12.64	11.21	55.7
Depreciation & Amortization	12.57	11.92	12.13	61.76
Loss (Gain) From Sale of Assets	5.45	-72.15	-26.91	-79.54
Asset Writedown & Restructuring Costs	-	-	1.74	0.28
Loss (Gain) From Sale of Investments	30.9	7.8	2.24	8.69
Loss (Gain) on Equity Investments	21.12	16.99	-11.48	-21.43
Provision & Write-off of Bad Debts	-	-	0.21	-
Other Operating Activities	14.3	9.84	8.17	-12.7
Change in Accounts Receivable	14.54	-13.55	12.68	-99.15
Change in Inventory	0.58	-0.27	0.23	2.85
Change in Accounts Payable	0.92	9.77	19.08	39.08
Change in Unearned Revenue	-0.17	2.01	1.14	1.72
Change in Other Net Operating Assets	-22.81	5.56	-13.28	-77.66
Operating Cash Flow	-0.32	35.02	9.36	-176.78
Operating Cash Flow Growth	-	274.31%	-	-
Capital Expenditures	-21.38	-23.38	-15.36	-88.37
Sale of Property, Plant & Equipment	0.38	-	-	23.71
Cash Acquisitions	-	-	-	-7.46
Divestitures	-0	-0.01	-0.54	-42.97
Investment in Securities	0.39	-3.5	1.69	-18.31
Other Investing Activities	0.31	9.72	27.19	13.2
Investing Cash Flow	-20.3	-17.18	12.98	-120.19
Long-Term Debt Issued	47.91	25.15	20.55	346.25
Total Debt Issued	47.91	25.15	20.55	346.25
Long-Term Debt Repaid	-16.25	-22.54	-35.52	-102.09
Total Debt Repaid	-16.25	-22.54	-35.52	-102.09
Net Debt Issued (Repaid)	31.66	2.62	-14.97	244.16
Repurchase of Common Stock	-	-17.23	-	-
Other Financing Activities	-6.48	-5.88	-8.58	-26.83
Financing Cash Flow	25.17	-20.5	-23.54	217.33
Foreign Exchange Rate Adjustments	-0.13	-0.09	-0.31	1
Net Cash Flow	4.42	-2.74	-1.53	-78.64
Free Cash Flow	-21.7	11.64	-6	-265.15
Free Cash Flow Margin	-31.76%	18.04%	-4.46%	-14.74%
Free Cash Flow Per Share	-0.00	0.00	-0.00	-0.05
Cash Interest Paid	6.48	5.88	8.58	26.83
Cash Income Tax Paid	-	-	-	-2.7
Levered Free Cash Flow	-9.61	-88.05	13.7	-2.83
Unlevered Free Cash Flow	-5.02	-83.99	19.47	14.94
Change in Working Capital	7.12	51.51	11.98	-189.24

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