abc Multiactive Cash Flow Statement

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

Millions HKD. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Net Income	6.13	-7.53	-12.78	9.11	15.64
Depreciation & Amortization	0.41	0.35	1.45	1.57	1.3
Asset Writedown & Restructuring Costs	0.07	1.1	0.16	-	-
Loss (Gain) From Sale of Investments	-3.74	0.42	3.55	-2.82	-
Provision & Write-off of Bad Debts	-1.31	3.21	7.47	4.16	0.11
Other Operating Activities	-2.79	1.09	-0.39	0.71	1.98
Change in Accounts Receivable	-0.2	15.84	8.04	-35.8	-8.22
Change in Accounts Payable	8.33	-5.08	-7.29	2.2	14.25
Change in Unearned Revenue	-1.42	-3.89	-3.57	-1.74	9.52
Change in Other Net Operating Assets	-	0.74	0.66	0.59	-0.83
Operating Cash Flow	5.45	6.24	-2.69	-27.68	33.75
Operating Cash Flow Growth	-12.78%	-	-	-	-
Capital Expenditures	-	-	-0.1	-0.36	-0.04
Cash Acquisitions	-	-0.86	-	-	-1.42
Sale (Purchase) of Intangibles	-	-	-	-0.35	-
Other Investing Activities	0.01	0.02	0.04	-	-
Investing Cash Flow	0.01	-0.84	-0.06	-0.71	-1.46
Long-Term Debt Issued	-	-	2.5	2	-
Long-Term Debt Repaid	-0.38	-0.03	-1.3	-1.45	-1.2
Net Debt Issued (Repaid)	-0.38	-0.03	1.2	0.55	-1.2
Financing Cash Flow	-0.38	-0.03	1.2	0.55	-1.2
Net Cash Flow	5.07	5.37	-1.55	-27.85	31.09
Free Cash Flow	5.45	6.24	-2.79	-28.04	33.71
Free Cash Flow Growth	-12.78%	-	-	-	-
Free Cash Flow Margin	12.72%	15.20%	-10.66%	-46.54%	54.05%
Free Cash Flow Per Share	0.01	0.01	-0.01	-0.05	0.06
Cash Interest Paid	-	-	-	-	0.07
Cash Income Tax Paid	0.01	0.01	-	-	-
Levered Free Cash Flow	4.41	6.38	0.44	-26.98	25.17
Unlevered Free Cash Flow	5.44	7.28	1.26	-25.93	27.7
Change in Working Capital	6.68	7.61	-2.16	-40.41	14.72

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