GME Group Holdings 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	87.27	86.17	61.48	5.8	10.45
Depreciation & Amortization	13.17	11.89	10.71	9.05	7.92
Loss (Gain) From Sale of Assets	-0.17	-0.16	0.08	-0.02	-0.09
Stock-Based Compensation	0.85	0.6	-	-	-
Provision & Write-off of Bad Debts	0.31	11.36	8.74	-0.39	0.56
Other Operating Activities	-23.63	21.7	13.1	0.22	1.19
Change in Accounts Receivable	-65.48	-7.43	-127.4	-3.45	-70.1
Change in Accounts Payable	3.18	-7.12	18.04	-26.06	46.2
Operating Cash Flow	15.52	117.01	-15.26	-14.86	-3.86
Operating Cash Flow Growth	-86.73%	-	-	-	-
Capital Expenditures	-9.03	-11.34	-8.36	-6.27	-9.11
Sale of Property, Plant & Equipment	0.37	0.16	0.16	0.02	0.15
Cash Acquisitions	-	-7.84	-	-	-
Other Investing Activities	9.11	7.09	-	-	-
Investing Cash Flow	0.45	-11.94	-8.2	-6.25	-8.96
Short-Term Debt Issued	157.08	176.09	192.18	50	17
Total Debt Issued	157.08	176.09	192.18	50	17
Short-Term Debt Repaid	-122.89	-204.09	-168.18	-17	-3
Long-Term Debt Repaid	-7.88	-3.39	-3.13	-2.85	-2.66
Total Debt Repaid	-130.77	-207.47	-171.31	-19.85	-5.66
Net Debt Issued (Repaid)	26.31	-31.39	20.87	30.15	11.34
Repurchase of Common Stock	-6.9	-2.14	-	-	-
Common Dividends Paid	-43.24	-43.81	-	-	-
Other Financing Activities	-0.16	-5.8	-4.38	-3.05	-0.03
Financing Cash Flow	-23.99	-83.13	16.49	27.1	11.31
Net Cash Flow	-8.02	21.94	-6.96	6	-1.51
Free Cash Flow	6.49	105.67	-23.61	-21.13	-12.97
Free Cash Flow Growth	-93.86%	-	-	-	-
Free Cash Flow Margin	0.69%	12.96%	-4.30%	-4.79%	-2.92%
Free Cash Flow Per Share	0.01	0.22	-0.05	-0.04	-0.03
Cash Interest Paid	3.16	2.8	3.38	1.05	0.03
Cash Income Tax Paid	45.33	-	-	-	-
Levered Free Cash Flow	-8.9	87.07	-47.19	-38.59	-17.78
Unlevered Free Cash Flow	-6.67	89.04	-44.87	-37.79	-17.63
Change in Working Capital	-62.29	-14.55	-109.36	-29.51	-23.9

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