Kaisun Holdings Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-15.48	8.88	-31.89	-15.23	-66.18	-60.3
Depreciation & Amortization	12.55	14.51	14.8	13.53	-11.21	13.04
Loss (Gain) From Sale of Assets	0	0	0.03	0.01	-0.05	0.03
Asset Writedown & Restructuring Costs	22.8	22.8	0.29	-	8.2	2.02
Loss (Gain) From Sale of Investments	4.33	4.33	10.78	7.7	1.6	19.1
Provision & Write-off of Bad Debts	21.55	21.55	5.98	-28.34	3.37	4.76
Other Operating Activities	-105.25	-1.91	27.5	9.59	34.94	-13.52
Change in Accounts Receivable	-13.56	-13.56	-25.5	-30.64	7.8	-2.3
Change in Inventory	-2.26	-2.26	0.02	3.97	-1.17	-1.53
Change in Accounts Payable	2.81	2.81	-11.27	19.74	-1.31	0.53
Change in Unearned Revenue	78.38	78.38	10.94	3.14	40.98	-
Change in Other Net Operating Assets	-8.48	-8.48	11.51	51.21	-7.54	69.43
Operating Cash Flow	-2.6	127.07	13.18	34.68	9.45	31.26
Operating Cash Flow Growth	-	864.07%	-61.99%	267.06%	-69.78%	-
Capital Expenditures	-67.41	-67.41	-8.52	-6.32	-0.46	-0.05
Sale of Property, Plant & Equipment	0.01	0.01	-	0	-	0.02
Sale (Purchase) of Intangibles	-	-	-	-31.09	-8.28	-39.09
Investment in Securities	-	-	-	-	0.29	-
Other Investing Activities	37.11	1.2	0.46	0.16	0.08	0.22
Investing Cash Flow	-30.28	-66.2	-8.07	-37.25	-8.37	-38.9
Short-Term Debt Issued	-	-	-	0.45	-	-
Total Debt Issued	-	-	-	0.45	-	-
Short-Term Debt Repaid	-	-	-0.08	-0.43	-	-
Long-Term Debt Repaid	-	-0.19	-0.73	-0.96	-1.29	-1.28
Total Debt Repaid	-0.19	-0.19	-0.81	-1.38	-1.29	-1.28
Net Debt Issued (Repaid)	-0.19	-0.19	-0.81	-0.93	-1.29	-1.28
Other Financing Activities	4.15	-	-	-	-	-
Financing Cash Flow	3.97	-0.19	-0.81	-0.93	-1.29	-1.28
Foreign Exchange Rate Adjustments	1.39	0.19	-2.22	3.05	-1.86	-8.23
Net Cash Flow	-27.53	60.87	2.08	-0.46	-2.07	-17.15
Free Cash Flow	-70.01	59.66	4.66	28.35	8.99	31.21
Free Cash Flow Growth	-	1181.34%	-83.58%	215.47%	-71.20%	-
Free Cash Flow Margin	-7.44%	5.36%	1.56%	10.63%	5.74%	86.79%
Free Cash Flow Per Share	-0.12	0.10	0.01	0.05	0.02	0.05
Cash Interest Paid	0.03	0.03	0.05	0.14	0.13	0.24
Cash Income Tax Paid	0.15	0.15	0.19	0.62	0.65	0.38
Levered Free Cash Flow	42.56	56.93	25.78	-41.74	15.07	14.43
Unlevered Free Cash Flow	53.36	70.34	39.27	-26.99	19.03	17.52
Change in Working Capital	56.9	56.9	-14.3	47.42	38.77	66.12

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.