Hephaestus Holdings Limited (HKG:8173)
Hong Kong · Delayed Price · Currency is HKD 0.1100
0.00 (0.00%)
At close: Oct 7, 2026
Hephaestus Holdings Cash Flow Statement
Financials in millions HKD. Fiscal year is April - March.
Millions HKD. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | -7.54 | -7.47 | -8.56 | -3.05 | 4.15 |
Depreciation & Amortization | 0.79 | 1.23 | 1.21 | 0.92 | 3.83 |
Loss (Gain) From Sale of Assets | 0.71 | -0.17 | - | -0.01 | 0.05 |
Loss (Gain) From Sale of Investments | 0.39 | -0.19 | 1.89 | 0.49 | 0.04 |
Loss (Gain) on Equity Investments | 2.82 | 1.11 | 1.34 | -0.02 | - |
Provision & Write-off of Bad Debts | -0.25 | 0.32 | 0.4 | 0.7 | 0.23 |
Other Operating Activities | -0.25 | -0.54 | 2.04 | -2.24 | 3.34 |
Change in Accounts Receivable | 1.33 | 3.53 | 16.39 | -7.48 | -1.27 |
Change in Accounts Payable | 4.79 | 1.82 | 0.28 | -0.13 | 0.91 |
Change in Unearned Revenue | - | -0.8 | -1.43 | 1.47 | -0.29 |
Change in Other Net Operating Assets | - | - | - | - | 0.12 |
Operating Cash Flow | 2.8 | -1.16 | 13.56 | -12.14 | 11.11 |
Operating Cash Flow Growth | - | - | - | - | -35.70% |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -0.01 | -5.47 | -0.16 | -2.32 | -0.18 |
Sale of Property, Plant & Equipment | 2.29 | 0.97 | 0 | 0.01 | - |
Investment in Securities | -0.21 | 1.12 | -2.5 | -3.01 | - |
Other Investing Activities | 0.53 | 0.02 | 0.04 | 0.04 | 0 |
Investing Cash Flow | 2.6 | -11.06 | -2.62 | -5.28 | -0.18 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Short-Term Debt Repaid | - | - | - | - | -36.92 |
Long-Term Debt Repaid | -0.12 | -0.24 | -0.4 | -0.39 | -3.49 |
Lease Payments | -0.12 | -0.24 | -0.4 | -0.39 | -3.49 |
Total Debt Repaid | -0.12 | -0.24 | -0.4 | -0.39 | -40.41 |
Net Debt Issued (Repaid) | -0.12 | -0.24 | -0.4 | -0.39 | -40.41 |
Repurchase of Common Stock | - | - | - | - | -10.89 |
Other Financing Activities | -0.01 | -0.01 | -0.01 | 0.24 | -1.24 |
Financing Cash Flow | -0.13 | -0.25 | -0.41 | -0.15 | -52.53 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Foreign Exchange Rate Adjustments | -0.03 | 0.01 | 0 | - | - |
Net Cash Flow | 5.25 | -12.46 | 10.55 | -17.57 | -41.6 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 2.8 | -6.62 | 13.41 | -14.46 | 10.93 |
Free Cash Flow Growth | - | - | - | - | -35.98% |
Free Cash Flow Margin | 6.97% | -40.61% | 47.95% | -40.73% | 21.14% |
Free Cash Flow Per Share | 0.01 | -0.03 | 0.06 | -0.07 | 0.05 |
Levered Free Cash Flow | -3.39 | -4.57 | 12.93 | -11.37 | 9.18 |
Unlevered Free Cash Flow | -3.38 | -4.56 | 12.94 | -11.36 | 9.93 |
Free Cash Flow After Leases | 2.68 | -6.86 | 13.01 | -14.84 | 7.45 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 0.01 | 0.01 | 0.01 | 0.02 | 1.19 |
Cash Income Tax Paid | -0.04 | - | -2.17 | 2.51 | -1.31 |
Change in Working Capital | 6.12 | 4.56 | 15.24 | -8.93 | -0.53 |