BOSA Technology Holdings Limited (HKG:8140)

BOSA Technology Holdings Cash Flow Statement

Financials in millions HKD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	33.38	31.56	34.41	20.8	20.53	21.64
Depreciation & Amortization	5.04	6.29	7.12	7.63	7.34	6.03
Loss (Gain) From Sale of Assets	-	-	-	-	-0.02	-
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.64
Provision & Write-off of Bad Debts	-7.69	-7.69	-3.68	10.5	1.39	0.92
Other Operating Activities	-9.16	-7.11	-3.06	-3.38	3	2.86
Change in Accounts Receivable	7.53	20.92	20.3	-10.66	-6.36	-16.58
Change in Inventory	-3.5	-0.54	0.31	4.31	-3.54	-1.57
Change in Accounts Payable	-0.7	-0.57	-1.53	0.34	-7.6	2.16
Change in Other Net Operating Assets	-1.95	-0.96	2.06	3.57	-0.43	3.71
Operating Cash Flow	22.95	41.9	55.93	33.11	14.31	19.81
Operating Cash Flow Growth	-48.03%	-25.08%	68.93%	131.39%	-27.78%	204.25%
Capital Expenditures	-0.02	-0.07	-1.22	-1.75	-4.47	-3.68
Sale of Property, Plant & Equipment	-	-	-	-	0.02	-
Investment in Securities	-32.31	-43.59	-55.34	-44.65	-	-
Other Investing Activities	6.59	4.97	3.63	0.93	0	0.13
Investing Cash Flow	-25.75	-38.69	-52.93	-45.47	-4.45	-3.55
Long-Term Debt Repaid	-	-3.55	-3.71	-3.95	-3.77	-2.52
Total Debt Repaid	-2.94	-3.55	-3.71	-3.95	-3.77	-2.52
Net Debt Issued (Repaid)	-2.94	-3.55	-3.71	-3.95	-3.77	-2.52
Other Financing Activities	-0.17	-0.2	-0.31	-0.23	-0.3	-0.16
Financing Cash Flow	-3.11	-3.75	-4.01	-4.18	-4.07	-2.68
Foreign Exchange Rate Adjustments	0.27	0.22	-0.15	-0.07	-0.15	0.19
Net Cash Flow	-5.63	-0.32	-1.17	-16.61	5.63	13.76
Free Cash Flow	22.93	41.83	54.71	31.36	9.84	16.13
Free Cash Flow Growth	-47.06%	-23.54%	74.46%	218.74%	-39.02%	3477.16%
Free Cash Flow Margin	32.01%	50.80%	54.31%	29.39%	9.03%	15.93%
Free Cash Flow Per Share	0.03	0.05	0.07	0.04	0.01	0.02
Cash Interest Paid	0.17	0.2	0.31	0.23	0.3	0.16
Cash Income Tax Paid	6.22	6.09	4.35	7.01	2.49	0.99
Levered Free Cash Flow	12.74	33.04	43.98	22	2.86	6.81
Unlevered Free Cash Flow	12.84	33.16	44.17	22.14	3.04	6.92
Change in Working Capital	1.39	18.85	21.13	-2.44	-17.93	-12.28

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