HKG:8363 Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-12.69	-37.19	38.25	-311.8	-98.81
Depreciation & Amortization	49.53	53.77	58.98	76.43	45.09
Loss (Gain) From Sale of Assets	-	0.13	0.05	0.07	-
Asset Writedown & Restructuring Costs	-	17.19	4.39	20.8	0.72
Loss (Gain) From Sale of Investments	-	0.61	0.99	1.33	8.07
Loss (Gain) on Equity Investments	-	0.49	0.06	1.12	-0.14
Stock-Based Compensation	-	0.55	5.3	2.21	8.65
Other Operating Activities	-7.17	13.24	-43.76	255.17	34.76
Change in Accounts Receivable	-	-12.25	1.68	25.39	-1.17
Change in Inventory	-	0.07	0.25	-0.07	-0.48
Change in Accounts Payable	-	5.81	18.22	-14.77	-0.02
Change in Unearned Revenue	-	0.23	-6.42	-20.86	-5.11
Change in Other Net Operating Assets	-	-0.02	-1.23	0.66	3.02
Operating Cash Flow	29.67	42.62	80.96	-3.55	-5.42
Operating Cash Flow Growth	-30.39%	-47.36%	-	-	-
Capital Expenditures	-	-2.58	-5.38	-2.63	-18.44
Cash Acquisitions	-	-	-37.94	-30.77	-66.22
Divestitures	-	-	-	2.56	-
Investment in Securities	-	-	-	47.7	-55.54
Other Investing Activities	-1.36	0.58	5.73	-2.42	0.87
Investing Cash Flow	-1.36	-2.01	-37.6	13.69	-139.34
Short-Term Debt Issued	-	15.31	10.29	3.07	0.98
Long-Term Debt Issued	-	22.83	57.78	57.7	203.2
Total Debt Issued	-	38.14	68.07	60.77	204.18
Short-Term Debt Repaid	-	-	-	-0.76	-1.47
Long-Term Debt Repaid	-	-72.49	-94.31	-105.91	-39.75
Total Debt Repaid	-	-72.49	-94.31	-106.67	-41.22
Net Debt Issued (Repaid)	-	-34.35	-26.24	-45.9	162.97
Issuance of Common Stock	-	-	7.8	-	-
Other Financing Activities	-31.35	-2.83	-20.92	13.54	-6.54
Financing Cash Flow	-31.35	-37.18	-39.36	-32.36	156.43
Foreign Exchange Rate Adjustments	-0.54	-7.25	-12.95	-5.71	0.38
Net Cash Flow	-3.58	-3.81	-8.95	-27.93	12.05
Free Cash Flow	29.67	40.04	75.58	-6.18	-23.86
Free Cash Flow Growth	-25.90%	-47.03%	-	-	-
Free Cash Flow Margin	13.11%	21.56%	38.47%	-4.88%	-16.78%
Free Cash Flow Per Share	0.05	0.09	0.18	-0.02	-0.07
Cash Interest Paid	-	2.83	4.2	6.25	4.26
Cash Income Tax Paid	-	0.19	1.98	1.26	0.11
Levered Free Cash Flow	29.82	21.56	-101.68	121.97	41.54
Unlevered Free Cash Flow	33.15	26.01	-94.4	128.5	47.79
Change in Working Capital	-	-6.17	12.5	-9.65	-3.75

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