HKG:8132 Cash Flow Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-25.69	-19.95	-30.74	104.74
Depreciation & Amortization	3.79	6.17	5.86	4.66
Loss (Gain) From Sale of Assets	-0	-8.38	0.85	-0.89
Asset Writedown & Restructuring Costs	2.53	-	-	0.01
Loss (Gain) on Equity Investments	-0	0.03	-	-
Provision & Write-off of Bad Debts	0.07	-0.12	-1.7	17.86
Other Operating Activities	6.2	0.82	5.27	-147.69
Change in Accounts Receivable	1.86	38.69	-31.12	20.09
Change in Inventory	4.15	-12.16	1.29	2.43
Change in Accounts Payable	6.46	-38.71	48.5	-22.54
Operating Cash Flow	-0.64	-33.62	-1.79	-21.31
Capital Expenditures	-0.16	-0.12	-2.76	-9.79
Sale of Property, Plant & Equipment	-	0.07	0.19	-
Investment in Securities	-	-0.44	-	-
Other Investing Activities	0.08	0.16	0.12	0.01
Investing Cash Flow	-0.08	-0.34	-2.45	-9.78
Short-Term Debt Issued	3.64	2	1.62	3.11
Long-Term Debt Issued	30.2	26.1	55.26	30.02
Total Debt Issued	33.84	28.1	56.88	33.12
Long-Term Debt Repaid	-28.64	-20.74	-18.44	-15.44
Total Debt Repaid	-28.64	-20.74	-18.44	-15.44
Net Debt Issued (Repaid)	5.2	7.37	38.44	17.69
Issuance of Common Stock	-	-	-	36.9
Other Financing Activities	-0.5	-2.11	0.4	-20.95
Financing Cash Flow	4.7	5.25	38.83	33.63
Foreign Exchange Rate Adjustments	-0.04	-2.22	-2.01	0.94
Net Cash Flow	3.94	-30.92	32.58	3.48
Free Cash Flow	-0.8	-33.74	-4.56	-31.1
Free Cash Flow Margin	-0.12%	-5.67%	-0.76%	-54.94%
Free Cash Flow Per Share	-	-0.01	-0.00	-0.01
Cash Interest Paid	0.84	3.64	3.6	0.95
Cash Income Tax Paid	0.08	0.05	0.04	0.05
Levered Free Cash Flow	10.92	-34.37	-0.9	-64.24
Unlevered Free Cash Flow	14.05	-30.88	3.57	-61.01
Change in Working Capital	12.47	-12.18	18.67	-0.02