HKG:8613 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	-32.32	-34.21	-37.16	-32.23	-38.51
Depreciation & Amortization	12.59	12.36	12.42	3.97	4.8
Other Amortization	1.37	2.03	2.83	1.57	1.79
Loss (Gain) From Sale of Assets	-	-	-4.3	-	-
Loss (Gain) From Sale of Investments	-	-	-	-0.02	-
Loss (Gain) on Equity Investments	-	-	-	0.36	0.63
Other Operating Activities	8.06	5.24	4.11	-0.1	7.09
Change in Accounts Receivable	1.61	47.01	-22.71	-7.84	5.01
Change in Accounts Payable	7.41	-37.46	49.98	5.54	3.7
Change in Other Net Operating Assets	-0.1	1.33	-0.9	-0.6	2.37
Operating Cash Flow	-1.38	-3.7	4.27	-29.35	-13.13
Capital Expenditures	-0.71	-4	-1.84	-3.35	-1.15
Divestitures	-	-	-0.15	-	-
Sale (Purchase) of Intangibles	-0.49	-0.06	-0.03	-	-12
Investing Cash Flow	-1.2	-4.06	-2.01	-3.35	-13.15
Long-Term Debt Issued	-	2.82	-	-	15
Long-Term Debt Repaid	-1.16	-0.74	-14.67	-5.74	-1.34
Net Debt Issued (Repaid)	-1.16	2.08	-14.67	-5.74	13.66
Issuance of Common Stock	-	4.98	5.88	18.51	15.45
Financing Cash Flow	-1.16	7.07	-8.79	12.77	29.12
Foreign Exchange Rate Adjustments	0.05	0.21	-0.06	-0.47	-0.66
Net Cash Flow	-3.7	-0.47	-6.59	-20.4	2.17
Free Cash Flow	-2.1	-7.7	2.44	-32.7	-14.28
Free Cash Flow Margin	-13.83%	-21.91%	7.68%	-390.21%	-367.05%
Free Cash Flow Per Share	-0.00	-0.00	0.00	-0.03	-0.01
Cash Interest Paid	0.08	0.29	0.03	0.56	1.13
Cash Income Tax Paid	-0.69	-0.63	0.84	0.17	0.07
Levered Free Cash Flow	8.52	-1.71	4.55	-21.83	-11.95
Unlevered Free Cash Flow	12.23	0.62	6.24	-18.35	-8.15
Change in Working Capital	8.92	10.89	26.37	-2.89	11.08