Crypto Flow Technology Cash Flow Statement

Financials in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-13.05	-30.55	-56.89	-286.69
Depreciation & Amortization	11.74	6.84	16.81	38.36
Other Amortization	-	-	-	0.18
Loss (Gain) From Sale of Assets	-	0.58	0.89	-1.51
Asset Writedown & Restructuring Costs	-	-	10.43	227.68
Loss (Gain) on Equity Investments	0.14	0.99	-0.08	-1.23
Stock-Based Compensation	-	-	0.24	1.62
Provision & Write-off of Bad Debts	-0.38	3.02	1.34	-
Other Operating Activities	-1.4	-2.17	15.44	-9.65
Change in Accounts Receivable	2.74	-9.43	5.04	-1.73
Change in Accounts Payable	0.91	2.55	-0.7	-2.63
Change in Other Net Operating Assets	-0.75	-0.66	11.95	33.33
Operating Cash Flow	-6.26	-16.77	4.47	-2.25
Capital Expenditures	-1.63	-20.51	-0.06	-20.71
Sale of Property, Plant & Equipment	-	0.04	1	3.87
Sale (Purchase) of Intangibles	-	-	-	-0.61
Investment in Securities	-	-1.18	-	19.45
Other Investing Activities	4.35	15.19	-	0.29
Investing Cash Flow	12.57	-9.47	0.94	2.3
Short-Term Debt Repaid	-	-	-	-0.47
Long-Term Debt Repaid	-6.78	-4.25	-5.34	-4.12
Total Debt Repaid	-6.78	-4.25	-5.34	-4.59
Net Debt Issued (Repaid)	-6.78	-4.25	-5.34	-4.59
Issuance of Common Stock	-	-	0.01	105
Other Financing Activities	-0.7	-0.6	-0.34	-109.39
Financing Cash Flow	-7.47	-4.85	-5.67	-8.97
Foreign Exchange Rate Adjustments	-	-	-1.24	0.52
Net Cash Flow	-1.16	-31.08	-1.51	-8.41
Free Cash Flow	-7.89	-37.28	4.4	-22.96
Free Cash Flow Margin	-13.58%	-148.02%	14.90%	-265.27%
Free Cash Flow Per Share	-0.01	-0.07	0.01	-0.04
Cash Interest Paid	0.7	0.6	0.34	0.58
Cash Income Tax Paid	-	-	-	1.37
Levered Free Cash Flow	13.82	-18.37	34.18	-1.34
Unlevered Free Cash Flow	14.26	-18.01	34.39	-1.24
Change in Working Capital	2.9	-7.54	16.29	28.98

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