HKG:8509 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	38	39.76	31.2	16.6	21.24	27.61
Depreciation & Amortization	7.84	8.18	9.21	10.49	8.63	6.82
Loss (Gain) From Sale of Assets	-0	0.06	-0.3	0.01	0.02	0.17
Asset Writedown & Restructuring Costs	-	-	0.22	-	-	-
Provision & Write-off of Bad Debts	0.22	0.22	-0.03	-0.65	0.47	-0.36
Other Operating Activities	4.32	8.41	11.86	-2.38	6.92	5.02
Change in Accounts Receivable	-6.3	1.55	-7.47	4.99	-11.85	28.34
Change in Inventory	-32.25	31.61	-14.06	18.04	35.01	26.23
Change in Accounts Payable	-3.68	-3.4	-3.01	5.06	-10.04	3.59
Change in Unearned Revenue	-1.88	-3.53	-2.65	-0.7	5.64	3.8
Change in Other Net Operating Assets	-1.9	51	-2.07	-44.68	15.4	48.64
Operating Cash Flow	4.38	133.87	22.92	6.78	71.46	149.83
Operating Cash Flow Growth	-51.25%	484.14%	238.16%	-90.52%	-52.31%	-
Capital Expenditures	-1.22	-1.04	-1.01	-0.03	-80.22	-0.38
Sale of Property, Plant & Equipment	0.01	0.15	0.3	0.04	-	-
Other Investing Activities	0.19	-0.03	-0.03	0.02	0.02	-0.14
Investing Cash Flow	-1.03	-0.91	-0.74	0.03	-80.2	-0.52
Short-Term Debt Issued	-	162.58	123.66	76.9	227.17	184.32
Total Debt Issued	208.32	162.58	123.66	76.9	227.17	184.32
Short-Term Debt Repaid	-	-159.5	-133.75	-71.5	-259.43	-272.59
Long-Term Debt Repaid	-	-1.22	-2.7	-3.58	-5.14	-4.42
Total Debt Repaid	-198.03	-160.72	-136.45	-75.09	-264.57	-277.01
Net Debt Issued (Repaid)	10.29	1.86	-12.79	1.81	-37.4	-92.69
Other Financing Activities	-7.13	-8.63	-9.29	-5.79	-2.69	-5.7
Financing Cash Flow	3.16	-6.77	-22.09	-3.98	-40.09	-98.4
Foreign Exchange Rate Adjustments	0	0	0.01	0.05	1.96	-1.62
Net Cash Flow	6.51	126.19	0.1	2.88	-46.87	49.3
Free Cash Flow	3.16	132.83	21.91	6.75	-8.76	149.45
Free Cash Flow Growth	-62.30%	506.23%	224.56%	-	-	-
Free Cash Flow Margin	0.94%	35.52%	10.12%	4.57%	-3.94%	49.88%
Free Cash Flow Per Share	0.01	0.33	0.06	0.02	-0.02	0.37
Cash Interest Paid	7.13	8.63	9.29	5.79	2.69	5.7
Cash Income Tax Paid	11.98	10.13	5.58	12.99	0.75	6.72
Levered Free Cash Flow	-13.5	114.09	4.6	-3.61	-16.57	136
Unlevered Free Cash Flow	-9.05	119.49	10.41	0.01	-14.89	139.57
Change in Working Capital	-46	77.23	-29.26	-17.29	34.17	110.59

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