THAC Group (Holdings) Limited (HKG:8232)

THAC Group (Holdings) Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-8.69	-8.31	-15.35	-20.39	-16.55
Depreciation & Amortization	4.19	2.62	2.03	4.52	10.51
Loss (Gain) From Sale of Assets	-	-	-	-	0.75
Asset Writedown & Restructuring Costs	-	1.27	2.27	4.54	5.17
Provision & Write-off of Bad Debts	-	-	-	-	-0.18
Other Operating Activities	17.65	0.43	8.44	9.17	-6.43
Change in Accounts Receivable	-	-	-	-	5.95
Change in Inventory	-	0.14	0.97	2.65	-9.23
Change in Accounts Payable	-	0.84	-2.15	0.05	2.19
Change in Unearned Revenue	-	-	-0.1	0.09	-0.14
Change in Other Net Operating Assets	-	0.86	-0.71	1.39	2.61
Operating Cash Flow	13.15	-2.16	-4.59	2.01	-3.34
Capital Expenditures	-6.92	-	-0.8	-0.07	-2.33
Sale of Property, Plant & Equipment	0.8	-	-	-	0.31
Other Investing Activities	0.04	0.01	0.01	-0.19	-0.09
Investing Cash Flow	-6.08	0.01	-0.8	-0.26	-2.11
Short-Term Debt Issued	1.82	6	8	3.5	11.98
Total Debt Issued	1.82	6	8	3.5	11.98
Short-Term Debt Repaid	-	-3.38	-0.02	-14.27	-
Long-Term Debt Repaid	-	-5.53	-5.57	-6.06	-13.94
Total Debt Repaid	-	-8.91	-5.58	-20.33	-13.94
Net Debt Issued (Repaid)	1.82	-2.91	2.42	-16.83	-1.96
Issuance of Common Stock	-	-	7.71	-	-
Other Financing Activities	-5.9	-0.31	-0.29	-0.46	-0.93
Financing Cash Flow	-4.08	-3.22	9.84	-17.29	-2.89
Net Cash Flow	2.99	-5.37	4.45	-15.54	-8.34
Free Cash Flow	6.23	-2.16	-5.39	1.94	-5.66
Free Cash Flow Margin	14.53%	-5.96%	-14.08%	4.91%	-9.41%
Free Cash Flow Per Share	0.11	-0.04	-0.17	0.09	-0.25
Cash Interest Paid	-	0.31	0.29	0.46	0.93
Levered Free Cash Flow	23.79	4.38	4.08	6.82	3.44
Unlevered Free Cash Flow	24.01	4.58	4.25	7.11	3.8
Change in Working Capital	-	1.84	-1.99	4.18	1.37

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