Intelligent Group Cash Flow Statement

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

Millions HKD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May '25 May 31, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020
Net Income	-1.62	-0.43	4.07	3.48	11.68	6.13
Depreciation & Amortization	0.84	0.84	0.9	0.89	0.88	0.71
Other Amortization	-1.54	-	0.63	-	-	-
Provision & Write-off of Bad Debts	3.74	4.87	2.15	0.54	0.62	-
Other Operating Activities	-0.6	-0.78	-0.32	0.01	0.01	0.01
Change in Accounts Receivable	-1.42	-1.81	-4.89	1.41	-3.86	-0.56
Change in Unearned Revenue	-0.65	-1.39	0.35	0.88	0.22	-0.59
Change in Income Taxes	-0.73	-0.79	0.88	0.2	1.86	0.09
Change in Other Net Operating Assets	2.2	-1.76	-1.05	-0.34	-1.22	0.17
Operating Cash Flow	0.22	-1.25	2.73	7.07	10.19	5.96
Operating Cash Flow Growth	-	-	-61.38%	-30.66%	71.01%	-
Capital Expenditures	-	-	-0.03	-0.01	-	-1.18
Other Investing Activities	-6.4	-9.09	0.04	-0.04	-5.09	-
Investing Cash Flow	-6.4	-9.09	0.01	-0.05	-5.09	-1.18
Short-Term Debt Issued	-	-	7.54	-	-	1.93
Long-Term Debt Issued	-	-	-	-	3.48	-
Total Debt Issued	-0.27	-	7.54	-	3.48	1.93
Short-Term Debt Repaid	-	-	-	-	-	-1.99
Long-Term Debt Repaid	-	-0.46	-0.45	-0.08	-	-
Total Debt Repaid	-0.48	-0.46	-0.45	-0.08	-	-1.99
Net Debt Issued (Repaid)	-0.75	-0.46	7.08	-0.08	3.48	-0.05
Issuance of Common Stock	1.15	49.04	-	-	-	-
Common Dividends Paid	-	-	-	-2.3	-	-3
Other Financing Activities	6.13	-	-	-2.17	-	-
Financing Cash Flow	6.54	48.58	7.08	-4.55	3.48	-3.05
Net Cash Flow	0.36	38.24	9.82	2.47	8.59	1.73
Free Cash Flow	0.22	-1.25	2.7	7.05	10.19	4.78
Free Cash Flow Growth	-	-	-61.76%	-30.78%	113.28%	-
Free Cash Flow Margin	1.21%	-6.15%	13.13%	49.23%	45.21%	42.37%
Free Cash Flow Per Share	0.02	-0.10	0.24	0.63	0.91	0.42
Cash Interest Paid	0.08	0.1	0.11	0.1	0.01	-
Cash Income Tax Paid	0.82	1.13	0.01	0.32	0.05	0.93
Levered Free Cash Flow	-1.44	-2.51	2.53	19.06	2.29	-
Unlevered Free Cash Flow	-1.39	-2.45	2.59	19.12	2.29	-
Change in Working Capital	-0.6	-5.75	-4.7	2.14	-3	-0.89

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q