Virtual Mind Holding Company Limited (HKG:1520)
Hong Kong
· Delayed Price · Currency is HKD 0.520
-0.060 (-10.34%)
Apr 29, 2026, 4:08 PM HKT
HKG:1520 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | -110.03 | -76.63 | -93.75 | -65.9 | -46.27 | Upgrade
|
| Depreciation & Amortization | 4.53 | 3.53 | 3.52 | 5.05 | 6.89 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.39 | -0.95 | -0.04 | -74.76 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 17.89 | 9.22 | 13 | 34.63 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 5.05 | 9.99 | 1.9 | 10.11 | 2.68 | Upgrade
|
| Loss (Gain) on Equity Investments | 1 | 0.12 | 0.11 | 0.16 | - | Upgrade
|
| Stock-Based Compensation | 22.77 | 0.83 | 17.11 | 8.64 | 3.74 | Upgrade
|
| Provision & Write-off of Bad Debts | 4.97 | 10.84 | 1.21 | 0.55 | -0.13 | Upgrade
|
| Other Operating Activities | 5.8 | 14.3 | -1.92 | 15.18 | 1.13 | Upgrade
|
| Change in Accounts Receivable | -2.01 | -20.09 | 6.78 | -11.67 | -7.9 | Upgrade
|
| Change in Inventory | 0.4 | -6.05 | -2.26 | -1.41 | 5.86 | Upgrade
|
| Change in Accounts Payable | -0.17 | 3.14 | -10.02 | -1.77 | -4.66 | Upgrade
|
| Change in Unearned Revenue | - | -1 | 0.08 | 0.36 | -2.02 | Upgrade
|
| Change in Other Net Operating Assets | -7.49 | -9.24 | 23.32 | -12.62 | -21.76 | Upgrade
|
| Operating Cash Flow | -69.11 | -77.71 | -27.73 | -81.01 | -58.79 | Upgrade
|
| Capital Expenditures | -1.78 | -1.39 | -1.12 | -1.48 | -0.73 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.14 | 75.77 | - | Upgrade
|
| Cash Acquisitions | - | - | - | 0.58 | - | Upgrade
|
| Divestitures | -0.04 | -0 | - | - | - | Upgrade
|
| Investment in Securities | -11.07 | - | - | -1 | - | Upgrade
|
| Other Investing Activities | 0.03 | 0.15 | 0.04 | 0.11 | 0 | Upgrade
|
| Investing Cash Flow | -12.86 | -1.24 | -0.93 | 73.98 | -0.73 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 50 | 4.06 | Upgrade
|
| Long-Term Debt Issued | 2.87 | 11.57 | - | - | - | Upgrade
|
| Total Debt Issued | 2.87 | 11.57 | - | 50 | 4.06 | Upgrade
|
| Long-Term Debt Repaid | -19.59 | -6.64 | -3.03 | -3.89 | -4.62 | Upgrade
|
| Net Debt Issued (Repaid) | -16.73 | 4.93 | -3.03 | 46.11 | -0.56 | Upgrade
|
| Issuance of Common Stock | 127.61 | 51.84 | 15.27 | - | - | Upgrade
|
| Repurchase of Common Stock | -4.52 | - | - | - | - | Upgrade
|
| Other Financing Activities | -0.95 | -2.93 | -1.99 | 0.55 | -0.37 | Upgrade
|
| Financing Cash Flow | 105.42 | 53.84 | 10.24 | 46.67 | -0.93 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.2 | 0.09 | -2.35 | -2.97 | -2.75 | Upgrade
|
| Net Cash Flow | 23.65 | -25.03 | -20.77 | 36.66 | -63.2 | Upgrade
|
| Free Cash Flow | -70.89 | -79.1 | -28.85 | -82.49 | -59.52 | Upgrade
|
| Free Cash Flow Margin | -47.34% | -61.03% | -43.49% | -92.04% | -42.57% | Upgrade
|
| Free Cash Flow Per Share | -0.09 | -0.14 | -0.06 | -0.18 | -0.14 | Upgrade
|
| Cash Interest Paid | 2.17 | 2.93 | 1.99 | 0.3 | 0.37 | Upgrade
|
| Cash Income Tax Paid | - | 1.08 | 6.86 | 0.08 | 0 | Upgrade
|
| Levered Free Cash Flow | -44.07 | -73.16 | 25.81 | -2.69 | -33.1 | Upgrade
|
| Unlevered Free Cash Flow | -42.71 | -69.02 | 29.76 | -0.2 | -32.87 | Upgrade
|
| Change in Working Capital | -6.1 | -46.69 | 16.64 | -35.87 | -48.84 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.