Dynasty Fine Wines Group Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	23.1	33.44	21.34	16.33	32.81	116.38
Depreciation & Amortization	4.61	5.26	4.44	4.46	6.35	10.39
Loss (Gain) From Sale of Assets	-1.12	-1.12	-3.79	1.74	0.35	-245.04
Loss (Gain) From Sale of Investments	0.22	0.22	-0.4	-0.79	-0.66	0.61
Other Operating Activities	-38.35	-10.73	-8.64	-0.54	1.91	67.92
Change in Accounts Receivable	-28.25	-28.25	-12.4	0.27	20	11.54
Change in Inventory	-1.9	-1.9	-2.07	-11.24	12.4	26.33
Change in Accounts Payable	-14.53	-14.53	29.71	-9.99	6.53	-25.21
Change in Unearned Revenue	-6.23	-6.23	-18.88	-27.02	-44.52	25.15
Change in Other Net Operating Assets	13.93	13.93	-20.4	12.01	-22.58	24.08
Operating Cash Flow	-48.52	-9.92	-11.08	-14.76	12.59	12.14
Operating Cash Flow Growth	-	-	-	-	3.69%	-
Capital Expenditures	-30.65	-30.65	-17.74	-3.5	-6.04	-2.5
Sale of Property, Plant & Equipment	1.2	1.2	6.89	0.48	1.43	0.07
Other Investing Activities	23.95	-	-	-	-	-
Investing Cash Flow	-5.5	-29.45	-10.85	-3.02	-4.61	-2.44
Long-Term Debt Repaid	-	-0.97	-8.04	-1.86	-2.11	-2.67
Total Debt Repaid	-0.97	-0.97	-8.04	-1.86	-2.11	-2.67
Net Debt Issued (Repaid)	-0.97	-0.97	-8.04	-1.86	-2.11	-2.67
Issuance of Common Stock	-	-	37.89	-	-	-
Other Financing Activities	17.63	-0.07	-0.06	-	-	-0.11
Financing Cash Flow	16.66	-1.04	29.79	-1.86	-2.11	-2.78
Foreign Exchange Rate Adjustments	4.37	-3.72	-2.35	-15.77	8.15	17.66
Net Cash Flow	-32.99	-44.12	5.52	-35.41	14.02	24.58
Free Cash Flow	-79.17	-40.57	-28.82	-18.26	6.54	9.63
Free Cash Flow Growth	-	-	-	-	-32.09%	-
Free Cash Flow Margin	-30.59%	-14.95%	-10.97%	-7.57%	2.14%	4.04%
Free Cash Flow Per Share	-0.06	-0.03	-0.02	-0.01	0.01	0.01
Cash Interest Paid	0.07	0.07	0.06	-	-	0.11
Cash Income Tax Paid	0.01	0.01	0.04	-	0.02	0.03
Levered Free Cash Flow	-69.27	-49.07	-42.81	-25.28	-9.03	-125.62
Unlevered Free Cash Flow	-69.23	-49.03	-42.77	-25.24	-8.99	-125.55
Change in Working Capital	-36.99	-36.99	-24.04	-35.97	-28.17	61.88

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