Hing Ming Holdings Limited (HKG:8425)

Hing Ming Holdings Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-24.7	-0.57	2.37	-3.04	4.58
Depreciation & Amortization	23.37	20.55	19.86	16.11	16.04
Loss (Gain) From Sale of Assets	8.65	0.39	0.8	2.84	-0.46
Asset Writedown & Restructuring Costs	9.08	0.27	-	-	-
Provision & Write-off of Bad Debts	5.58	-2.11	-1.23	3.11	0.38
Other Operating Activities	3.26	3.17	3.58	1.87	-1.11
Change in Accounts Receivable	-8.93	2.57	-5.09	-6.52	-1.6
Change in Inventory	7.54	6.88	0.21	-0.03	1.79
Change in Accounts Payable	-0.79	1.88	8.2	4.03	-2.17
Change in Unearned Revenue	2.14	-	-	-	-1.83
Change in Other Net Operating Assets	-0.4	-1.38	1.96	-2.98	0.57
Operating Cash Flow	24.79	31.65	30.65	15.38	16.19
Operating Cash Flow Growth	-21.69%	3.25%	99.26%	-4.96%	-34.84%
Capital Expenditures	-55.54	-19.57	-37.34	-10.95	-18.37
Sale of Property, Plant & Equipment	11.06	0.65	0.35	0.27	1.03
Other Investing Activities	0.08	0.04	0.02	0.01	0.02
Investing Cash Flow	-44.4	-18.88	-36.97	-10.68	-17.32
Long-Term Debt Issued	43.09	4.34	18.92	42.78	-
Total Debt Issued	43.09	4.34	18.92	42.78	-
Long-Term Debt Repaid	-22.48	-16.58	-20.9	-29.86	-7.16
Total Debt Repaid	-22.48	-16.58	-20.9	-29.86	-7.16
Net Debt Issued (Repaid)	20.61	-12.23	-1.98	12.92	-7.16
Repurchase of Common Stock	-	-	-6.26	-	-
Other Financing Activities	-1.91	-1.46	-1.66	-1	-0.41
Financing Cash Flow	18.69	-13.69	-9.9	11.92	-7.56
Net Cash Flow	-0.92	-0.92	-16.22	16.63	-8.7
Free Cash Flow	-30.75	12.08	-6.68	4.43	-2.18
Free Cash Flow Margin	-28.99%	11.21%	-6.80%	5.88%	-4.17%
Free Cash Flow Per Share	-0.08	0.03	-0.02	0.01	-0.01
Cash Interest Paid	1.91	1.46	1.66	1	0.41
Cash Income Tax Paid	-	-	-	0.39	5.42
Levered Free Cash Flow	-50.9	13.13	-20.73	10.98	-5.01
Unlevered Free Cash Flow	-49.7	14.04	-19.69	11.61	-4.75
Change in Net Working Capital	8.81	-11.9	5.39	-6.98	6.62

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