| TTM (2025-3-31) | 2024 (2024-9-30) | 2023 (2023-9-30) | 2022 (2022-9-30) | 2021 (2021-9-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -4.83M | 10.65M | 9.80M | 8.25M | 6.02M | |||
| Depreciation Amortization | 1.91M | 2.01M | 2.03M | 2.34M | 2.83M | |||
| Income Taxes - Deferred | -1.95M | 393.40K | -1.72M | -420.00K | -1.12M | |||
| Change In Working Capital | -37.47M | 400.50K | -33.17M | -8.81M | 13.48M | |||
| Interest Paid | 26.80K | 19.60K | 38.00K | 44.00K | 196.00K | |||
| Taxes Paid | 593.50K | 4.04M | 5.44M | 4.04M | 593.00K | |||
| Other non cash items | 18.90M | 645.20K | 9.51M | 3.09M | -2.63M | |||
| OPERATING CASH FLOW | -23.44M | 14.10M | -13.54M | 4.45M | 18.58M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.12M | -3.25M | -775.00K | -2.30M | -2.89M | |||
| Other Investing Activity | 1.91M | N/A | 663.00K | 48.00K | 17.76M | |||
| INVESTING CASH FLOW | 793.70K | -3.25M | -112.00K | -2.25M | 14.87M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | N/A | 0.00 | -4.90M | |||
| Stock Issued/Repurchased | N/A | 25.18M | 4.96M | 0.00 | 8.00M | |||
| Other Financing Activity | 0.00 | 0.00 | -173.00K | -8.07M | -19.65M | |||
| FINANCING CASH FLOW | 4.96M | 25.18M | 4.79M | -8.07M | -16.55M | |||
| Exchange Rate Effect | -115.90K | -95.90K | 79.00K | -28.00K | -20.00K | |||
| CHANGE IN CASH | -17.80M | 35.94M | -8.79M | -5.90M | 16.88M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -23.44M | 14.10M | -13.54M | 4.45M | 18.58M | |||
| Capital Expenditure | -1.12M | -3.25M | -775.00K | -2.30M | -2.89M | |||
| FREE CASH FLOW | -24.56M | 10.85M | -14.31M | 2.16M | 15.69M | |||
All data in HKD