ZXZN Qi-House 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	3.1	1.61	-17.27	-10.01	5.23	14.56
Depreciation & Amortization	10.07	10.07	10.29	10.1	11.18	13.36
Other Amortization	0.17	0.17	0.22	0.06	0.06	0.15
Asset Writedown & Restructuring Costs	-	-	8.7	14.73	0.73	-
Loss (Gain) From Sale of Investments	0.29	0.29	-	-	-	-
Provision & Write-off of Bad Debts	2.9	2.9	0.33	-0.35	-0.41	0.2
Other Operating Activities	25	13.8	0.04	-1.76	-7	5.71
Change in Accounts Receivable	-49.77	-49.77	-9.72	2.48	16.1	-4.01
Change in Inventory	0.16	0.16	2.43	-3.91	1.47	-0.02
Change in Accounts Payable	31.6	31.6	6.79	-1.4	4.39	-2.18
Change in Unearned Revenue	-0.75	-0.75	1.07	-2.29	-3.93	7.46
Change in Other Net Operating Assets	-7.42	-7.42	-4.4	-9.66	-1.05	-
Operating Cash Flow	15.83	3.14	0.08	-2.01	26.77	35.22
Operating Cash Flow Growth	-	3929.49%	-	-	-23.99%	1318.32%
Capital Expenditures	-0.05	-0.05	-0.15	-0.52	-0.56	-0.44
Sale of Property, Plant & Equipment	-	-	0.01	-	-	-
Cash Acquisitions	-	-	-0.28	-	-7.05	-12.34
Sale (Purchase) of Intangibles	-	-	-0.85	-	-	-
Investment in Securities	-0.68	-0.68	-	-	-	-
Other Investing Activities	-3.5	-2.17	-	-	-	-
Investing Cash Flow	-4.23	-2.9	-1.28	-0.52	-7.61	-12.78
Short-Term Debt Issued	-	27.25	51.5	31.32	21.37	39.21
Total Debt Issued	27.25	27.25	51.5	31.32	21.37	39.21
Short-Term Debt Repaid	-	-28.05	-37.69	-31.35	-23.63	-36.16
Long-Term Debt Repaid	-	-8.96	-8.16	-9.4	-10.03	-11.86
Total Debt Repaid	-37.01	-37.01	-45.85	-40.75	-33.67	-48.02
Net Debt Issued (Repaid)	-9.75	-9.75	5.65	-9.43	-12.3	-8.81
Common Dividends Paid	-	-	-	-	-12.67	-
Other Financing Activities	0.11	-1.61	-1.67	-0.79	-0.85	-1.31
Financing Cash Flow	-9.64	-11.36	3.98	-10.23	-25.82	-10.12
Foreign Exchange Rate Adjustments	-0.11	-0.11	-0.07	0.05	-0.3	0.05
Net Cash Flow	1.84	-11.23	2.71	-12.71	-6.96	12.37
Free Cash Flow	15.77	3.09	-0.08	-2.53	26.21	34.78
Free Cash Flow Growth	-	-	-	-	-24.63%	1709.31%
Free Cash Flow Margin	12.33%	3.11%	-0.12%	-3.24%	27.33%	28.85%
Free Cash Flow Per Share	0.01	0.00	-	-0.00	0.02	0.02
Cash Interest Paid	1.61	1.61	1.67	0.79	0.85	1.31
Cash Income Tax Paid	-	-0.71	-0.98	1.9	6.17	1.43
Levered Free Cash Flow	10.89	31.46	-3.94	-9.14	15.07	33.16
Unlevered Free Cash Flow	11.89	32.46	-3.2	-8.65	15.6	33.98
Change in Working Capital	-26.18	-26.18	-3.83	-14.79	16.98	1.24

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.