mF International Cash Flow Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	78.74	-20.21	6.63	6.82	10.35
Depreciation & Amortization	7.08	4.61	5.65	6.38	6.25
Other Adjustments	-110.61	3.17	2.8	3.51	2.81
Change in Receivables	0.92	0.67	-2.44	-0.95	-0.44
Changes in Accrued Expenses	2.47	0.74	-0.06	-0.08	0.67
Changes in Income Taxes Payable	0.01	-0.12	-0.01	0.23	-0.01
Changes in Unearned Revenue	-0.01	4.15	0.42	-1.28	-4.68
Changes in Other Operating Activities	5.52	-14.89	-1.65	-1.14	-2.22
Operating Cash Flow	-15.87	-21.88	11.32	13.5	12.73
Operating Cash Flow Growth	-	-	-16.09%	5.98%	-46.17%
Capital Expenditures	-0.15	-0.46	-0.05	-0.04	-0.27
Purchases of Intangible Assets	-2.32	-7.97	-7.27	-6	-7
Purchases of Investments	-	-	-	-0.16	-5.95
Proceeds from Sale of Investments	-	-	1.63	4.07	1.87
Other Investing Activities	3.84	-	-	-	-
Investing Cash Flow	1.37	-8.43	-5.69	-2.13	-11.35
Long-Term Debt Issued	7.8	-	-	-	3.85
Long-Term Debt Repaid	-12.72	-3.87	-3.69	-2.4	-1.49
Net Long-Term Debt Issued (Repaid)	-4.92	-3.87	-3.69	-2.4	2.36
Issuance of Common Stock	221.3	58.5	-	-	-
Net Common Stock Issued (Repurchased)	221.3	58.5	-	-	-
Common Dividends Paid	-	-	-5.33	-10	-
Other Financing Activities	-	-9.14	-1.86	2.99	-13
Financing Cash Flow	216.38	45.49	-10.89	-9.4	-10.64
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.47	0	-0.01	0.01	0
Net Cash Flow	201.41	15.19	-5.25	1.98	-9.25
Free Cash Flow	-16.02	-22.34	11.28	13.45	12.47
Free Cash Flow Growth	-	-	-16.19%	7.92%	-47.30%
FCF Margin	-47.37%	-85.65%	35.28%	38.52%	38.70%
Free Cash Flow Per Share	-2.76	-13.49	7.79	9.29	8.61
Levered Free Cash Flow	88.74	-30.05	7.23	8.5	12.46
Unlevered Free Cash Flow	-31.72	-24.56	11.13	12.03	10.7

SEC Filings: 10-K · 10-Q