mF International 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	-28.36	-20.21	6.63	6.82	10.35	11.68
Depreciation & Amortization	5.32	4.61	5.65	6.38	6.25	5.8
Other Adjustments	3.77	3.17	2.8	3.51	2.81	3.13
Change in Receivables	0.03	0.67	-2.44	-0.95	-0.44	0.16
Changes in Accrued Expenses	0.85	0.74	-0.06	-0.08	0.67	-0.71
Changes in Income Taxes Payable	-	-0.12	-0.01	0.23	-0.01	0.54
Changes in Unearned Revenue	2.91	4.15	0.42	-1.28	-4.68	4.8
Changes in Other Operating Activities	8.68	-14.89	-1.65	-1.14	-2.22	-1.75
Operating Cash Flow	-6.8	-21.88	11.32	13.5	12.73	23.66
Operating Cash Flow Growth	-	-	-16.09%	5.98%	-46.17%	-
Capital Expenditures	-0.49	-0.46	-0.05	-0.04	-0.27	-
Purchases of Intangible Assets	-6.09	-7.97	-7.27	-6	-7	-3.92
Purchases of Investments	-	-	-	-0.16	-5.95	-2.36
Proceeds from Sale of Investments	-	-	1.63	4.07	1.87	1.48
Investing Cash Flow	-6.58	-8.43	-5.69	-2.13	-11.35	-4.8
Short-Term Debt Issued	-	-	-	-	3.85	5
Short-Term Debt Repaid	-3.95	-3.87	-3.69	-2.4	-1.49	-1.43
Net Short-Term Debt Issued (Repaid)	-3.95	-3.87	-3.69	-2.4	2.36	3.57
Issuance of Common Stock	9.14	58.5	-	-	-	-
Net Common Stock Issued (Repurchased)	9.14	58.5	-	-	-	-
Common Dividends Paid	-	-	-5.33	-10	-	-
Other Financing Activities	-0.31	-9.14	-1.86	2.99	-13	-7.59
Financing Cash Flow	-4.26	45.49	-10.89	-9.4	-10.64	-4.01
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.01	0	-0.01	0.01	0	0.04
Net Cash Flow	-17.63	15.19	-5.25	1.98	-9.25	14.89
Free Cash Flow	-7.29	-22.34	11.28	13.45	12.47	23.66
Free Cash Flow Growth	-	-	-16.19%	7.92%	-47.30%	-
FCF Margin	-25.41%	-85.65%	35.28%	38.52%	38.70%	67.22%
Free Cash Flow Per Share	-	-13.93	7.79	9.29	8.61	16.34
Levered Free Cash Flow	-15.04	-30.05	7.23	8.5	12.46	23.94
Unlevered Free Cash Flow	-10.06	-26.12	10.83	11.21	9.86	17.1

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q