HKG:8310 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	-54.27	-45.09	54.72	-61.97	-73.47	563.63
Depreciation & Amortization	10	10.09	10.47	11.42	14.69	12.18
Loss (Gain) From Sale of Assets	-0.08	-0.08	-0.02	-	-	-634.26
Asset Writedown & Restructuring Costs	1.89	1.89	1.44	-6.38	12.68	34.84
Loss (Gain) From Sale of Investments	-	-	-108.91	-	-	-
Provision & Write-off of Bad Debts	-	-	-	-	-	-5.04
Other Operating Activities	-22.67	3.18	23	7.15	23.44	-624.64
Change in Accounts Receivable	79.84	79.84	304.35	-385.96	25.85	314.04
Change in Inventory	-	-	0.72	3.46	0.17	-4.92
Change in Accounts Payable	-191.97	-191.97	-297.23	396.64	-198.88	-455.86
Operating Cash Flow	-177.26	-142.13	-11.47	-35.64	-195.53	-181.4
Capital Expenditures	-1.21	-2.63	-6.49	-6.13	-1.32	-5.39
Sale of Property, Plant & Equipment	0.44	0.44	-	-	-	-
Divestitures	-	-	-	-	-	-1.76
Investment in Securities	-	-	108.91	-	-	3.38
Other Investing Activities	0.08	0.12	3.46	-4.4	224.97	207.23
Investing Cash Flow	-0.69	-2.07	105.88	-10.53	223.65	203.46
Long-Term Debt Issued	-	239.79	77.35	183.15	370.06	33.75
Total Debt Issued	-0.07	239.79	77.35	183.15	370.06	33.75
Long-Term Debt Repaid	-	-511.68	-36.26	-147.79	-389.29	-75.9
Total Debt Repaid	-8.33	-511.68	-36.26	-147.79	-389.29	-75.9
Net Debt Issued (Repaid)	-8.4	-271.9	41.09	35.36	-19.23	-42.15
Other Financing Activities	169.93	265.02	9.17	-	-	-
Financing Cash Flow	161.53	-6.88	50.26	35.36	-19.23	-42.15
Foreign Exchange Rate Adjustments	0.34	-2.13	-0.88	-1.44	0.5	0.9
Net Cash Flow	-16.07	-153.2	143.78	-12.25	9.39	-19.19
Free Cash Flow	-178.47	-144.76	-17.96	-41.77	-196.85	-186.79
Free Cash Flow Margin	-29.46%	-18.52%	-1.55%	-5.25%	-21.67%	-9.14%
Free Cash Flow Per Share	-0.14	-0.11	-0.01	-0.03	-0.15	-0.14
Cash Interest Paid	18.66	16.35	11.12	30.73	22.31	39.83
Cash Income Tax Paid	0.1	-	0.01	0.08	0.07	0.26
Levered Free Cash Flow	9.55	39.26	-82.47	-40.66	74.67	-740.39
Unlevered Free Cash Flow	22.39	52.85	-61.3	-15.9	97.75	-708.2
Change in Working Capital	-112.13	-112.13	7.84	14.13	-172.86	-146.75

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