Bingo Group Holdings Limited (HKG:8220)

Despegar.com Cash Flow Statement

Financials in millions HKD. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-21.45	-12.78	-9.03	-13.78	-21.49
Depreciation & Amortization	0.03	0.6	0.01	1.15	2.25
Loss (Gain) From Sale of Assets	-	-0.22	-	-0.84	-
Asset Writedown & Restructuring Costs	-	1.08	-	1.92	8.15
Loss (Gain) on Equity Investments	0	0	0.02	-0.01	-0.06
Stock-Based Compensation	4.59	-	-	1.22	2.01
Other Operating Activities	0.73	2.89	0.58	0.49	-3.29
Change in Accounts Receivable	0.01	-0.04	-0.07	0.11	-0.06
Change in Inventory	0.02	-0.02	-	-	-0.95
Change in Accounts Payable	0.01	0.07	0.08	-0.14	-0.17
Change in Unearned Revenue	0.24	1.12	-0.24	-0.06	-0.01
Change in Other Net Operating Assets	43.55	-0.9	6.09	1.42	0.59
Operating Cash Flow	27.72	-8.2	-2.57	-8.52	-13.01
Capital Expenditures	-0	-0.01	-0.13	-0.01	-
Sale of Property, Plant & Equipment	-	0.22	-	0.04	-
Divestitures	-	-	-	-0.26	-
Investment in Securities	0	-0.01	0.53	-0	-0
Other Investing Activities	-	-	14.37	3.65	1.45
Investing Cash Flow	0	0.21	14.78	3.41	1.45
Long-Term Debt Repaid	-1.32	-1.09	-1.33	-3.08	-12.59
Net Debt Issued (Repaid)	-1.32	-1.09	-1.33	-3.08	-12.59
Issuance of Common Stock	-	-	-	5.46	-
Other Financing Activities	0.37	-0.25	0.56	-1.07	0.65
Financing Cash Flow	-0.95	-1.34	-0.77	1.31	-11.94
Foreign Exchange Rate Adjustments	-0.14	-0.07	-0.27	0.31	0.66
Net Cash Flow	26.63	-9.4	11.17	-3.48	-22.84
Free Cash Flow	27.72	-8.21	-2.7	-8.53	-13.01
Free Cash Flow Margin	228.80%	-104.57%	-48.93%	-100.36%	-189.68%
Free Cash Flow Per Share	0.27	-0.08	-0.03	-0.09	-0.15
Cash Interest Paid	0.17	0.25	0.24	0.35	0.52
Cash Income Tax Paid	1.46	-	-	-	0.02
Levered Free Cash Flow	45.48	-6.39	13.35	-22.42	-8.19
Unlevered Free Cash Flow	46.93	-5.06	14.53	-20.79	-6.48
Change in Working Capital	43.82	0.23	5.85	1.34	-0.59

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