NOIZ Group Limited (HKG:8163)
Hong Kong · Delayed Price · Currency is HKD 0.0340
+0.0040 (13.33%)
Jun 1, 2026, 3:26 PM HKT
NOIZ Group Cash Flow Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | -12.08 | -27.27 | -25.67 | -27.82 | -31.12 |
Depreciation & Amortization | 2.23 | 5.79 | 6.53 | 5.73 | 5.6 |
Other Amortization | 0.82 | - | - | - | - |
Loss (Gain) From Sale of Assets | -2.75 | -3.25 | - | -2.82 | 4.03 |
Asset Writedown & Restructuring Costs | 7.55 | - | - | - | - |
Loss (Gain) From Sale of Investments | -1.96 | -0.27 | -0.17 | 0.5 | 0.81 |
Loss (Gain) on Equity Investments | - | - | 0.46 | 0.18 | - |
Stock-Based Compensation | 2.49 | - | - | - | 1 |
Provision & Write-off of Bad Debts | 0.74 | 0.99 | -0.07 | -0.21 | 0.23 |
Other Operating Activities | 1.63 | 12.6 | 12.49 | 11.13 | 23.35 |
Change in Accounts Receivable | 2.34 | -1.42 | -1.42 | 6 | 6.86 |
Change in Inventory | - | - | - | 0.28 | 0.1 |
Change in Accounts Payable | - | -0.19 | -12.9 | -2.57 | -24.39 |
Change in Unearned Revenue | -0.05 | -2.61 | 2.57 | 0.09 | - |
Change in Other Net Operating Assets | 1.56 | 1.62 | 13.89 | 1.12 | 22.94 |
Operating Cash Flow | 2.41 | -11.67 | -7.98 | -5.75 | 1.84 |
Capital Expenditures | -0.61 | -0.14 | -0.86 | -0.02 | -3.45 |
Sale of Property, Plant & Equipment | 2.75 | - | - | - | - |
Cash Acquisitions | - | - | - | 0.09 | - |
Divestitures | - | -0 | - | -0.03 | 0.03 |
Investment in Securities | - | - | 1.9 | -3.29 | - |
Other Investing Activities | 0 | 0.61 | 0.25 | 0.04 | 0.15 |
Investing Cash Flow | 2.15 | 0.47 | 1.28 | -3.2 | -3.27 |
Long-Term Debt Issued | 0.9 | 10.9 | 2 | - | - |
Short-Term Debt Repaid | - | - | - | - | -0.85 |
Long-Term Debt Repaid | -10.92 | -6.57 | -3.94 | -7.12 | -3.95 |
Total Debt Repaid | -10.92 | -6.57 | -3.94 | -7.12 | -4.8 |
Net Debt Issued (Repaid) | -10.02 | 4.33 | -1.94 | -7.12 | -4.8 |
Issuance of Common Stock | 7.09 | - | - | 3.15 | 52.91 |
Other Financing Activities | -1 | -0.88 | -0.26 | -0.41 | -37.84 |
Financing Cash Flow | -3.93 | 3.45 | -2.21 | -4.38 | 10.27 |
Foreign Exchange Rate Adjustments | - | - | - | - | -0.09 |
Net Cash Flow | 0.62 | -7.75 | -8.9 | -13.33 | 8.75 |
Free Cash Flow | 1.8 | -11.8 | -8.84 | -5.77 | -1.61 |
Free Cash Flow Margin | 8.77% | -57.37% | -46.69% | -32.62% | -7.89% |
Free Cash Flow Per Share | 0.00 | -0.02 | -0.01 | -0.01 | -0.01 |
Cash Interest Paid | 1 | 0.88 | 0.26 | 0.41 | 0.24 |
Cash Income Tax Paid | 0.28 | -0.37 | -0.02 | 0.21 | 0.48 |
Levered Free Cash Flow | -3.31 | -14.72 | -6.84 | -12.05 | -39.31 |
Unlevered Free Cash Flow | -3.23 | -7.28 | 0.99 | -3.47 | -31.92 |
Change in Working Capital | 3.85 | 0.37 | -1.58 | 4.47 | 5.5 |