China Hongbao Holdings Cash Flow Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-9.75	-7.48	-19.04	-10.42
Depreciation & Amortization	2.81	4.76	1.89	1.36
Loss (Gain) From Sale of Assets	-0.09	-17.06	-0.4	-1.55
Asset Writedown & Restructuring Costs	1.69	2.78	-	0.02
Provision & Write-off of Bad Debts	2.16	8.61	6.66	1.49
Other Operating Activities	1.48	1.99	2.73	0.52
Change in Accounts Receivable	-4.66	29.26	-19.78	-45.93
Change in Accounts Payable	8.92	-10.2	-22.09	28.2
Change in Unearned Revenue	25.84	-34.13	38.81	-
Change in Other Net Operating Assets	-2.35	-	-	-
Operating Cash Flow	26.05	-21.45	-11.23	-26.31
Capital Expenditures	-0.01	-0.3	-5.87	-
Sale of Property, Plant & Equipment	-	-	0.4	5.57
Divestitures	0.08	0	-	-
Other Investing Activities	-0.01	-	-	-
Investing Cash Flow	0.07	-0.3	-5.47	5.57
Short-Term Debt Issued	12.2	5	-	-
Long-Term Debt Issued	-	-	-	28.52
Total Debt Issued	12.2	5	-	28.52
Short-Term Debt Repaid	-0.8	-	-10.23	-
Long-Term Debt Repaid	-2.67	-2.98	-1.74	-6.71
Total Debt Repaid	-3.47	-2.98	-11.96	-6.71
Net Debt Issued (Repaid)	8.73	2.02	-11.96	21.81
Issuance of Common Stock	-	-	47.74	-
Other Financing Activities	1	-0.36	-0.11	-0.05
Financing Cash Flow	9.73	1.66	35.66	21.75
Foreign Exchange Rate Adjustments	-0.3	0.75	-0.6	-
Net Cash Flow	35.54	-19.34	18.37	1.02
Free Cash Flow	26.04	-21.75	-17.1	-26.31
Free Cash Flow Margin	32.20%	-22.29%	-16.86%	-34.21%
Free Cash Flow Per Share	0.03	-0.03	-0.02	-0.03
Cash Interest Paid	0.19	0.36	0.11	0.05
Cash Income Tax Paid	0.15	0	0.49	0.1
Levered Free Cash Flow	31.83	-9.21	3.29	-22.96
Unlevered Free Cash Flow	32.59	-7.96	4.54	-22.02
Change in Working Capital	27.75	-15.06	-3.07	-17.73