Dadi International Group Cash Flow Statement

Financials in millions HKD. Fiscal year is April - March.

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '24 Sep 30, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020
Net Income	-62.03	-58.44	-287.15	-217.84	-152.5	34.59
Depreciation & Amortization	1.12	1.15	1.99	3.84	6.86	6.94
Other Amortization	-	-	-	-	1.09	1.09
Loss (Gain) From Sale of Assets	-	-	-	-	20.16	0.06
Asset Writedown & Restructuring Costs	1.75	1.75	2.92	0.73	18.39	-
Loss (Gain) From Sale of Investments	0.62	0.62	-1.34	-	-	-
Loss (Gain) on Equity Investments	-	-	-	-0.14	0.16	-
Provision & Write-off of Bad Debts	9.28	9.28	265.38	300.72	143.91	0.95
Other Operating Activities	33.69	32.56	0.6	-113.21	13.67	139.7
Change in Accounts Receivable	-6.55	-6.55	-9.38	-	-193.63	-653.06
Change in Inventory	-	-	1.47	-1.72	-	-
Change in Accounts Payable	24.75	24.75	19.46	49.75	157.52	-21.06
Change in Unearned Revenue	-1.07	-1.07	1.55	-	-	-
Change in Other Net Operating Assets	-	-	-	-39.84	-	-
Operating Cash Flow	1.55	4.05	-4.51	-17.7	15.62	-490.81
Capital Expenditures	-	-	-0.45	-0.29	-0.62	-0.51
Sale of Property, Plant & Equipment	-	-	-	-	-	0.04
Cash Acquisitions	-	-	-	-	0.66	-
Divestitures	-	-	-	-3.25	-0.03	-
Investment in Securities	-	-	-	5.47	0.98	-
Other Investing Activities	0.08	1.69	0.09	2.77	1.68	0.37
Investing Cash Flow	0.08	1.69	-0.36	4.7	2.67	-0.1
Long-Term Debt Issued	-	-	-	608.39	36.15	556.44
Total Debt Issued	-	-	-	608.39	36.15	556.44
Long-Term Debt Repaid	-	-1.38	-1.93	-609.4	-6.15	-8.12
Total Debt Repaid	-1.38	-1.38	-1.93	-609.4	-6.15	-8.12
Net Debt Issued (Repaid)	-1.38	-1.38	-1.93	-1.01	30	548.32
Common Dividends Paid	-	-	-	-	-14.26	-
Other Financing Activities	-	-	-	-6.47	-57.57	-58.07
Financing Cash Flow	-1.38	-1.38	-1.93	-7.48	-41.83	490.24
Foreign Exchange Rate Adjustments	0.26	-0.25	-1.18	1.13	3.86	-1.06
Net Cash Flow	0.52	4.11	-7.97	-19.34	-19.68	-1.73
Free Cash Flow	1.55	4.05	-4.95	-17.99	15	-491.32
Free Cash Flow Margin	9.94%	20.73%	-13.58%	-47.39%	2.44%	-40.11%
Free Cash Flow Per Share	-	0.00	-0.00	-0.01	0.00	-0.14
Cash Interest Paid	-	-	-	6.47	59.63	44.53
Cash Income Tax Paid	-	-0.37	0.98	3.09	12.79	4.88
Levered Free Cash Flow	20.93	49.86	323.25	68.63	69	-465.25
Unlevered Free Cash Flow	62.75	91.64	354.08	101.46	106.6	-436.87
Change in Working Capital	17.13	17.13	13.1	8.2	-36.11	-674.12

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