MS Concept Cash Flow Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	4.08	-17.2	-18.61	3.97	-4.9
Depreciation & Amortization	27.16	35.07	37.13	41.11	38.25
Loss (Gain) From Sale of Assets	0.56	0	0.01	-	-
Asset Writedown & Restructuring Costs	0.75	2.91	10.51	0.02	0.02
Other Operating Activities	2.68	6.35	2.26	5.07	0.12
Change in Accounts Receivable	-3.02	2.16	-2.01	-0.55	0.5
Change in Inventory	0.11	0.35	-0.17	-0.27	0.19
Change in Accounts Payable	-2.9	0.33	0.69	11.38	-6.33
Change in Unearned Revenue	1.34	0.15	0.02	0.12	-0.34
Change in Other Net Operating Assets	3.43	2.36	0.51	2.06	-0.6
Operating Cash Flow	34.19	32.46	30.35	62.91	26.91
Operating Cash Flow Growth	5.31%	6.97%	-51.76%	133.81%	-21.54%
Capital Expenditures	-1.8	-1.83	-6.09	-4.82	-6.57
Sale of Property, Plant & Equipment	-	0.04	-	-	-
Other Investing Activities	-0.2	-1.37	0.03	0.02	0
Investing Cash Flow	-2	-3.16	-6.06	-4.8	-6.56
Short-Term Debt Repaid	-	-	-3.29	-4.04	-3.6
Long-Term Debt Repaid	-26.71	-35.64	-33.84	-33.78	-33.93
Total Debt Repaid	-26.71	-35.64	-37.13	-37.82	-37.54
Net Debt Issued (Repaid)	-26.71	-35.64	-37.13	-37.82	-37.54
Other Financing Activities	-3.42	-5.24	-2.93	-4.25	-0.38
Financing Cash Flow	-30.13	-40.88	-40.06	-42.07	-37.92
Net Cash Flow	2.06	-11.57	-15.78	16.05	-17.57
Free Cash Flow	32.39	30.64	24.26	58.1	20.34
Free Cash Flow Growth	5.72%	26.31%	-58.25%	185.61%	-35.74%
Free Cash Flow Margin	13.73%	12.09%	10.75%	23.20%	10.03%
Free Cash Flow Per Share	0.03	0.03	0.02	0.06	0.02
Cash Interest Paid	3.42	5.24	2.93	4.25	0.38
Cash Income Tax Paid	-0.14	0.07	0.46	-	-1.29
Levered Free Cash Flow	24.21	36.42	22.85	47.13	23.63
Unlevered Free Cash Flow	26.34	39.7	24.66	49.79	25.49
Change in Working Capital	-1.04	5.33	-0.96	12.75	-6.58