King Fook Holdings Ltd
HKEX:280
Cash Flow Statement
Cash Flow Statement
King Fook Holdings Ltd
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(8)
|
0
|
(27)
|
0
|
25
|
0
|
21
|
0
|
22
|
0
|
53
|
0
|
165
|
0
|
73
|
0
|
79
|
0
|
44
|
0
|
36
|
0
|
49
|
0
|
(131)
|
0
|
(151)
|
0
|
(120)
|
0
|
(83)
|
(15)
|
(23)
|
(13)
|
1
|
8
|
6
|
19
|
29
|
0
|
60
|
0
|
79
|
0
|
83
|
0
|
76
|
0
|
|
| Depreciation & Amortization |
6
|
0
|
5
|
0
|
8
|
0
|
8
|
0
|
10
|
0
|
9
|
0
|
13
|
0
|
9
|
0
|
5
|
0
|
11
|
0
|
15
|
0
|
23
|
0
|
18
|
0
|
11
|
0
|
4
|
0
|
2
|
1
|
1
|
1
|
1
|
27
|
56
|
54
|
47
|
0
|
47
|
0
|
51
|
0
|
35
|
0
|
39
|
0
|
|
| Other Non-Cash Items |
(3)
|
0
|
26
|
0
|
(19)
|
0
|
(2)
|
0
|
6
|
0
|
(28)
|
0
|
(103)
|
0
|
(16)
|
0
|
84
|
0
|
(7)
|
0
|
(79)
|
0
|
(149)
|
0
|
14
|
0
|
11
|
0
|
35
|
0
|
6
|
11
|
18
|
11
|
3
|
2
|
9
|
8
|
22
|
0
|
19
|
0
|
25
|
0
|
11
|
0
|
25
|
0
|
|
| Cash Taxes Paid |
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
6
|
0
|
9
|
0
|
20
|
0
|
12
|
0
|
12
|
0
|
8
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
8
|
0
|
6
|
0
|
4
|
0
|
3
|
0
|
10
|
0
|
12
|
0
|
8
|
0
|
6
|
0
|
4
|
0
|
3
|
0
|
3
|
0
|
9
|
0
|
8
|
0
|
6
|
2
|
4
|
2
|
4
|
4
|
4
|
4
|
3
|
3
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
3
|
4
|
5
|
5
|
5
|
|
| Change in Working Capital |
45
|
21
|
(18)
|
(14)
|
(17)
|
(20)
|
(50)
|
3
|
(22)
|
(13)
|
(15)
|
65
|
(12)
|
(77)
|
(211)
|
39
|
(17)
|
108
|
(38)
|
(53)
|
(201)
|
(282)
|
(39)
|
(83)
|
126
|
79
|
182
|
1
|
(27)
|
(7)
|
108
|
42
|
110
|
99
|
27
|
17
|
23
|
47
|
64
|
117
|
47
|
10
|
(57)
|
130
|
25
|
119
|
(2)
|
94
|
|
| Cash from Operating Activities |
39
N/A
|
21
-47%
|
(13)
N/A
|
(14)
-10%
|
(3)
+81%
|
(20)
-622%
|
(23)
-17%
|
3
N/A
|
16
+379%
|
(13)
N/A
|
19
N/A
|
65
+246%
|
64
-3%
|
(77)
N/A
|
(145)
-88%
|
39
N/A
|
151
+292%
|
108
-29%
|
10
-91%
|
(53)
N/A
|
(228)
-330%
|
(282)
-23%
|
(116)
+59%
|
(83)
+28%
|
28
N/A
|
79
+186%
|
53
-32%
|
1
-98%
|
(109)
N/A
|
(7)
+94%
|
33
N/A
|
39
+19%
|
107
+175%
|
98
-9%
|
31
-68%
|
54
+73%
|
94
+73%
|
127
+35%
|
162
+27%
|
174
+7%
|
172
-1%
|
136
-21%
|
99
-27%
|
130
+32%
|
154
+19%
|
120
-22%
|
138
+16%
|
94
-32%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
0
|
(8)
|
0
|
(12)
|
0
|
(9)
|
0
|
(7)
|
0
|
(11)
|
0
|
(14)
|
0
|
(9)
|
0
|
(7)
|
0
|
(30)
|
0
|
(11)
|
0
|
(25)
|
0
|
(10)
|
0
|
(3)
|
(2)
|
(9)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(5)
|
(12)
|
(10)
|
(12)
|
(9)
|
(1)
|
(10)
|
(14)
|
(5)
|
(0)
|
|
| Other Items |
(3)
|
(4)
|
5
|
3
|
42
|
24
|
3
|
(5)
|
16
|
18
|
18
|
56
|
63
|
3
|
16
|
(5)
|
4
|
(6)
|
5
|
(22)
|
88
|
137
|
180
|
96
|
5
|
2
|
8
|
(2)
|
0
|
(7)
|
2
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(87)
|
(144)
|
(56)
|
25
|
73
|
(10)
|
(122)
|
(123)
|
(15)
|
105
|
|
| Cash from Investing Activities |
(7)
N/A
|
(4)
+42%
|
(3)
+26%
|
3
N/A
|
30
+831%
|
24
-21%
|
(6)
N/A
|
(5)
+12%
|
9
N/A
|
18
+107%
|
7
-60%
|
56
+675%
|
50
-11%
|
3
-94%
|
7
+119%
|
(5)
N/A
|
(3)
+44%
|
(6)
-113%
|
(25)
-283%
|
(22)
+11%
|
77
N/A
|
137
+77%
|
156
+14%
|
96
-38%
|
(5)
N/A
|
2
N/A
|
5
+127%
|
(3)
N/A
|
(9)
-178%
|
(6)
+27%
|
0
N/A
|
(1)
N/A
|
(1)
+23%
|
(0)
+70%
|
(1)
-282%
|
(3)
-155%
|
(5)
-63%
|
(2)
+62%
|
(92)
-4 896%
|
(155)
-70%
|
(66)
+57%
|
13
N/A
|
64
+397%
|
(11)
N/A
|
(132)
-1 123%
|
(137)
-4%
|
(20)
+86%
|
105
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
0
|
0
|
157
|
157
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
88
|
0
|
17
|
0
|
(13)
|
0
|
35
|
0
|
7
|
0
|
(4)
|
0
|
(68)
|
0
|
124
|
0
|
(133)
|
0
|
26
|
0
|
135
|
0
|
2
|
0
|
(82)
|
0
|
(58)
|
(22)
|
(43)
|
(21)
|
(27)
|
(6)
|
(10)
|
(53)
|
(65)
|
(44)
|
(52)
|
(57)
|
(46)
|
(39)
|
(42)
|
(61)
|
(93)
|
(25)
|
6
|
(44)
|
(41)
|
(18)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(5)
|
0
|
(5)
|
0
|
(10)
|
0
|
(9)
|
0
|
(6)
|
0
|
(6)
|
0
|
(4)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(13)
|
(27)
|
(18)
|
(4)
|
(94)
|
(94)
|
(27)
|
(27)
|
|
| Other |
(5)
|
(81)
|
(6)
|
15
|
(4)
|
(11)
|
(3)
|
26
|
(10)
|
33
|
(12)
|
(132)
|
(8)
|
97
|
(6)
|
(84)
|
(4)
|
(92)
|
(3)
|
71
|
(3)
|
130
|
(9)
|
29
|
(13)
|
(82)
|
(6)
|
(55)
|
(9)
|
110
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| Cash from Financing Activities |
83
N/A
|
(81)
N/A
|
12
N/A
|
15
+31%
|
(18)
N/A
|
(11)
+36%
|
28
N/A
|
26
-8%
|
(9)
N/A
|
33
N/A
|
(22)
N/A
|
(132)
-512%
|
(87)
+34%
|
97
N/A
|
110
+13%
|
(84)
N/A
|
(143)
-69%
|
(92)
+35%
|
18
N/A
|
71
+301%
|
127
+78%
|
130
+2%
|
(11)
N/A
|
29
N/A
|
25
-14%
|
(82)
N/A
|
(64)
+23%
|
80
N/A
|
106
+31%
|
(46)
N/A
|
(31)
+33%
|
(10)
+68%
|
(14)
-41%
|
(57)
-316%
|
(68)
-20%
|
(47)
+31%
|
(57)
-22%
|
(64)
-12%
|
(55)
+13%
|
(47)
+14%
|
(61)
-29%
|
(93)
-53%
|
(116)
-24%
|
(33)
+72%
|
(92)
-182%
|
(143)
-56%
|
(73)
+49%
|
(51)
+30%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
(0)
|
1
|
2
|
2
|
2
|
1
|
(1)
|
(2)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
115
N/A
|
(65)
N/A
|
(4)
+93%
|
4
N/A
|
10
+126%
|
(7)
N/A
|
(1)
+87%
|
24
N/A
|
17
-31%
|
39
+135%
|
6
-83%
|
(8)
N/A
|
30
N/A
|
26
-11%
|
(27)
N/A
|
(51)
-88%
|
7
N/A
|
11
+70%
|
5
-54%
|
(2)
N/A
|
(23)
-1 183%
|
(16)
+29%
|
27
N/A
|
42
+54%
|
49
+15%
|
(1)
N/A
|
(5)
-273%
|
78
N/A
|
(13)
N/A
|
(59)
-368%
|
2
N/A
|
28
+1 258%
|
92
+231%
|
41
-56%
|
(38)
N/A
|
5
N/A
|
32
+585%
|
62
+90%
|
15
-76%
|
(29)
N/A
|
45
N/A
|
55
+22%
|
47
-16%
|
86
+86%
|
(70)
N/A
|
(161)
-131%
|
46
N/A
|
148
+224%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
34
N/A
|
21
-39%
|
(21)
N/A
|
(14)
+31%
|
(15)
-6%
|
(20)
-29%
|
(32)
-62%
|
3
N/A
|
9
+165%
|
(13)
N/A
|
8
N/A
|
65
+728%
|
50
-24%
|
(77)
N/A
|
(154)
-100%
|
39
N/A
|
144
+273%
|
108
-25%
|
(19)
N/A
|
(53)
-174%
|
(239)
-350%
|
(282)
-18%
|
(141)
+50%
|
(83)
+41%
|
18
N/A
|
79
+337%
|
50
-36%
|
(1)
N/A
|
(117)
-16 664%
|
(8)
+93%
|
31
N/A
|
37
+21%
|
106
+185%
|
97
-8%
|
30
-69%
|
51
+69%
|
91
+77%
|
125
+38%
|
157
+25%
|
162
+3%
|
162
+0%
|
124
-23%
|
89
-28%
|
129
+44%
|
144
+12%
|
106
-27%
|
133
+26%
|
93
-30%
|
|