E Lighting Group Holdings Cash Flow Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-4.77	-4.67	-11.51	-6.85	2.4	8.16
Depreciation & Amortization	6.45	7.59	14.79	16.06	13.3	10.28
Asset Writedown & Restructuring Costs	5.81	5.81	6.93	2.47	0.43	1.92
Provision & Write-off of Bad Debts	0.02	0.02	0.04	0.02	0.06	0.12
Other Operating Activities	-0.08	1.07	2.19	2.44	0.29	0.98
Change in Accounts Receivable	1.74	1.74	-0.54	-0.4	-0.42	-0.08
Change in Inventory	3.88	3.88	1.21	-1.37	-2.85	-0.61
Change in Accounts Payable	-0.17	-0.17	0.64	0.82	-1.71	0.77
Change in Unearned Revenue	-0.45	-0.45	-0.17	-0.09	0.21	0.19
Operating Cash Flow	12.44	14.82	13.57	13.1	11.7	21.72
Operating Cash Flow Growth	-10.79%	9.22%	3.56%	12.00%	-46.14%	82.97%
Capital Expenditures	-0.01	-0	-0.05	-0.62	-0.56	-0.03
Investing Cash Flow	-0.01	-0	-0.05	-0.62	-0.56	-0.03
Long-Term Debt Repaid	-	-14.21	-15.69	-15.48	-14.09	-11.25
Total Debt Repaid	-14.21	-14.21	-15.69	-15.48	-14.09	-11.25
Net Debt Issued (Repaid)	-14.21	-14.21	-15.69	-15.48	-14.09	-11.25
Other Financing Activities	1.8	-1.12	-1.88	-0.92	-0.75	-0.63
Financing Cash Flow	-12.4	-15.32	-17.57	-16.41	-14.84	-11.88
Net Cash Flow	0.03	-0.51	-4.04	-3.92	-3.7	9.81
Free Cash Flow	12.43	14.82	13.52	12.49	11.14	21.69
Free Cash Flow Growth	-10.81%	9.57%	8.30%	12.08%	-48.63%	83.05%
Free Cash Flow Margin	18.76%	21.25%	18.19%	15.82%	13.28%	26.38%
Free Cash Flow Per Share	0.03	0.03	0.03	0.03	0.03	0.05
Cash Interest Paid	1.12	1.12	1.88	0.92	0.75	0.63
Cash Income Tax Paid	-	-	0.55	0.22	0.4	-0.05
Levered Free Cash Flow	11.12	13.49	12.92	12.29	12.34	15.56
Unlevered Free Cash Flow	11.67	14.19	14.09	12.87	12.82	15.96
Change in Working Capital	5	5	1.14	-1.04	-4.77	0.27