Hyfusin Group Holdings Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	171.43	102.29	73.06	106.21
Depreciation & Amortization	6.65	5.4	5.23	4.49
Loss (Gain) From Sale of Assets	-	-	-	0.01
Asset Writedown & Restructuring Costs	-1.97	0.02	-	-
Loss (Gain) From Sale of Investments	-0.09	0.72	-	-0
Provision & Write-off of Bad Debts	0.02	0.03	-0.38	3.45
Other Operating Activities	-29.21	44.14	6.2	-2.71
Change in Accounts Receivable	-70.92	0.48	15.21	1.44
Change in Inventory	-0.37	-5.88	36.08	-46.14
Change in Accounts Payable	39.31	106.82	-38.79	6.53
Change in Unearned Revenue	5.64	-0.01	0	0.01
Change in Other Net Operating Assets	-19.37	52.98	0	0
Operating Cash Flow	101.12	306.98	96.61	73.3
Operating Cash Flow Growth	-67.06%	217.76%	31.80%	-34.41%
Capital Expenditures	-64.98	-34.92	-6.84	-54.09
Sale of Property, Plant & Equipment	4.88	-	-	0.02
Sale (Purchase) of Intangibles	-	-	-30.48	-
Investment in Securities	-	-	-	0.01
Other Investing Activities	8.75	3.77	-1.7	-6.06
Investing Cash Flow	-51.35	-31.15	-39.03	-60.12
Long-Term Debt Issued	5.52	6.41	163.24	199.38
Total Debt Issued	5.52	6.41	163.24	199.38
Short-Term Debt Repaid	-	-	-0.55	-
Long-Term Debt Repaid	-25.79	-102.25	-178.45	-177.66
Total Debt Repaid	-25.79	-102.25	-179	-177.66
Net Debt Issued (Repaid)	-20.27	-95.84	-15.76	21.72
Repurchase of Common Stock	-30	-	-	-
Other Financing Activities	-11.77	-14.57	-8.81	-5.48
Financing Cash Flow	-62.04	-110.41	-24.57	16.24
Net Cash Flow	-12.26	165.42	33.01	29.42
Free Cash Flow	36.15	272.06	89.76	19.21
Free Cash Flow Growth	-86.71%	203.09%	367.20%	-81.48%
Free Cash Flow Margin	3.98%	31.41%	13.11%	2.36%
Free Cash Flow Per Share	0.04	0.25	0.08	0.02
Cash Interest Paid	11.77	14.57	8.81	5.48
Cash Income Tax Paid	41.44	10.19	26.1	33.55
Levered Free Cash Flow	-68.15	172.18	25.07	-19.48
Unlevered Free Cash Flow	-60.8	181.29	30.58	-16.41
Change in Working Capital	-45.71	154.39	12.5	-38.15

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