MasterBeef Group (MB) Cash Flow Statement
Where MB’s cash came from and went, 2025
December 31, 2025 · Hong Kong dollars- Cash from operations
- −HK$12.6M −121.0% vs 2024
- Capital expenditures
- HK$1.4M 0.3% of revenue
- Free cash flow
- −HK$14.0M −3.0% margin
- Returned to shareholders
- —
- Change in cash
- HK$30.4M cash at year-end HK$147.7M
Cash from operations
−HK$12.6M
Capital expenditures
−HK$1.4M
Acquisitions & other
+HK$62,934
Net borrowing (repayment)
−HK$9.4M
Shares issued
+HK$67.3M
Other financing
−HK$13.6M
Change in cash
HK$30.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
MB operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
MB cash flow trends, 2015–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −HK$144.0M2015 | −HK$12.6M2025 | — | |
| Capital expenditures | HK$76.9M2015 | HK$1.4M2025 | −48.9%/yr | |
| Free cash flow | −HK$220.8M2015 | −HK$14.0M2025 | — | |
| Free cash flow margin | −28.1%2015 | −3.0%2025 | +25.1 pts | |
| Operating cash flow / net income | 3.732022 | 1.692024 | −2.04 | |
| Stock-based compensation | HK$64.9M2015 | HK$11.7M2025 | −24.8%/yr | |
| Dividends paid | HK$13.5M2015 | HK$02025 | −100.0% | |
| Share buybacks (net) | HK$723.9M2015 | HK$1.81B2017 | +58.2%/yr | |
| Capex / revenue | 9.8%2015 | 0.3%2025 | −9.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
MB cash flow by activity
OperatingInvestingFinancingChange in cash
MB net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
MB cash flow statement in Hong Kong dollars
| 2025 | 2024 | 2023 | 2022 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −HK$45.6M | HK$35.6M | −HK$29.8M | HK$37.8M | −HK$115.4M | −HK$178.2M | −HK$279.7M |
| Depreciation & amortization | HK$66.6M | HK$78.6M | HK$84.3M | HK$68.6M | HK$71.4M | HK$60.1M | HK$50.5M |
| Stock-based compensation | HK$11.7M | HK$0 | HK$0 | — | HK$110.1M | HK$68.0M | HK$64.9M |
| Change in working capital | −HK$51.9M | −HK$5.5M | −HK$4.7M | HK$30.8M | HK$1.11B | −HK$68.4M | HK$648.4M |
| Other non-cash items | HK$6.5M | −HK$48.5M | HK$34.1M | HK$3.9M | −HK$1.09B | HK$88.3M | −HK$628.1M |
| Cash from operating activities | −HK$12.6M | HK$60.2M | HK$83.8M | HK$141.0M | HK$86.7M | −HK$30.2M | −HK$144.0M |
| Investing activities | |||||||
| Capital expenditures | −HK$1.4M | −HK$12.0M | −HK$44.5M | −HK$32.5M | −HK$53.5M | −HK$66.6M | −HK$76.9M |
| Investments (net) | — | −HK$12.2M | −HK$44.5M | −HK$32.3M | — | — | — |
| Acquisitions & other investing | HK$62,934 | HK$12.0M | HK$44.5M | HK$32.5M | −HK$28.6M | −HK$32.1M | −HK$17.8M |
| Cash from investing activities | −HK$1.3M | −HK$12.2M | −HK$44.5M | −HK$32.3M | −HK$82.1M | −HK$98.7M | −HK$94.7M |
| Financing activities | |||||||
| Dividends paid | HK$0 | HK$0 | HK$0 | HK$0 | — | — | −HK$13.5M |
| Share repurchases & issuance (net) | — | — | — | — | −HK$1.81B | −HK$666.0M | −HK$723.9M |
| Net borrowing (repayment) | −HK$9.4M | −HK$66.6M | −HK$70.1M | HK$30.6M | — | — | — |
| Shares issued | HK$67.3M | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 |
| Other financing | −HK$13.6M | −HK$10.2M | −HK$11.4M | −HK$7.6M | HK$2.94B | HK$737.1M | HK$1.43B |
| Cash from financing activities | HK$44.3M | −HK$76.8M | −HK$81.6M | HK$23.0M | HK$1.13B | HK$71.1M | HK$693.8M |
| Summary | |||||||
| Net change in cash | HK$30.4M | −HK$28.9M | −HK$50.1M | HK$131.7M | HK$1.14B | −HK$58.5M | HK$455.2M |
| Cash at end of period | HK$147.7M | HK$117.3M | HK$146.2M | HK$196.3M | HK$1.81B | HK$666.0M | HK$723.9M |
| Free cash flow | −HK$14.0M | HK$48.2M | HK$39.3M | HK$108.5M | HK$33.2M | −HK$96.8M | −HK$220.8M |
| Free cash flow margin | −3.0% | 9.6% | 7.9% | 23.8% | 2.3% | −9.0% | −28.1% |
| Capex / revenue | 0.3% | 2.4% | 8.9% | 7.1% | 3.8% | 6.2% | 9.8% |
| Operating cash flow / net income | — | 1.69 | — | 3.73 | — | — | — |
| Sep '18 | Jun '18 | Mar '18 | Dec '17 | Sep '17 | Jun '17 | Mar '17 | Dec '16 | Sep '16 | Jun '16 | Mar '16 | Dec '15 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −HK$134.8M | −HK$132.5M | −HK$13.3M | −HK$22.5M | −HK$28.4M | −HK$34.1M | −HK$30.4M | −HK$30.6M | −HK$45.7M | −HK$50.8M | −HK$51.1M | −HK$75.6M |
| Depreciation & amortization | HK$76.4M | HK$50.6M | HK$20.8M | HK$18.8M | HK$18.3M | HK$18.0M | HK$16.2M | HK$16.2M | HK$15.6M | HK$14.0M | HK$14.3M | HK$14.4M |
| Stock-based compensation | HK$59.6M | HK$58.1M | HK$37.8M | HK$32.6M | HK$30.6M | HK$27.4M | HK$19.4M | HK$16.7M | HK$17.9M | HK$18.5M | HK$14.8M | HK$24.2M |
| Change in working capital | −HK$14.1M | HK$833.4M | −HK$93.4M | HK$39.1M | HK$20.0M | HK$1.04B | HK$5.7M | HK$3.9M | −HK$9.6M | −HK$31.6M | −HK$31.2M | −HK$43.3M |
| Other non-cash items | −HK$5.8M | −HK$850.1M | HK$48.6M | −HK$24.5M | −HK$29.9M | −HK$1.03B | −HK$3.0M | −HK$4.5M | HK$18.6M | HK$42.0M | HK$32.2M | HK$43.7M |
| Cash from operating activities | −HK$18.7M | −HK$40.6M | HK$431,626 | HK$43.6M | HK$10.6M | HK$24.5M | HK$8.0M | HK$1.8M | −HK$3.2M | −HK$7.9M | −HK$20.9M | −HK$36.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −HK$15.2M | −HK$15.8M | −HK$15.5M | −HK$8.3M | −HK$14.4M | −HK$19.8M | −HK$10.9M | −HK$16.5M | −HK$20.7M | −HK$20.6M | −HK$8.8M | −HK$15.0M |
| Acquisitions & other investing | −HK$1.34B | −HK$1.07B | −HK$127.4M | −HK$15.3M | −HK$2.0M | HK$0 | −HK$11.3M | HK$0 | −HK$32.2M | −HK$31,035 | HK$155,093 | HK$720,764 |
| Cash from investing activities | −HK$1.35B | −HK$1.09B | −HK$142.9M | −HK$23.6M | −HK$16.4M | −HK$19.8M | −HK$22.2M | −HK$16.5M | −HK$52.9M | −HK$20.7M | −HK$8.7M | −HK$14.2M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | HK$1.34B | −HK$848.2M | −HK$1.71B | −HK$52.3M | −HK$11.9M | −HK$1.06B | −HK$683.2M | HK$3.3M | HK$12.6M | HK$27.5M | −HK$709.2M | HK$52.0M |
| Shares issued | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 | HK$0 |
| Other financing | −HK$1.31B | HK$2.83B | HK$1.74B | HK$84.2M | HK$29.4M | HK$2.12B | HK$712.7M | HK$8.8M | HK$30.9M | −HK$26.4M | HK$723.6M | −HK$53.2M |
| Cash from financing activities | HK$29.5M | HK$1.98B | HK$30.2M | HK$31.8M | HK$17.6M | HK$1.06B | HK$29.4M | HK$12.1M | HK$43.5M | HK$1.1M | HK$14.4M | −HK$1.3M |
| Summary | ||||||||||||
| Net change in cash | −HK$1.34B | HK$848.2M | −HK$112.3M | HK$52.3M | HK$11.9M | HK$1.06B | HK$16.1M | −HK$3.3M | −HK$12.6M | −HK$27.5M | −HK$15.2M | −HK$52.0M |
| Cash at end of period | HK$1.20B | HK$2.56B | HK$1.71B | HK$1.81B | HK$1.76B | HK$1.75B | HK$683.2M | HK$666.0M | HK$669.2M | HK$682.1M | HK$709.2M | HK$723.9M |
| Free cash flow | −HK$33.9M | −HK$56.4M | −HK$15.0M | HK$35.3M | −HK$3.8M | HK$4.7M | −HK$2.9M | −HK$14.7M | −HK$23.9M | −HK$28.5M | −HK$29.7M | −HK$51.4M |
| Free cash flow margin | −6.8% | −11.7% | −3.6% | 9.1% | −1.1% | 1.4% | — | — | — | — | — | — |
| Capex / revenue | 3.1% | 3.3% | 3.7% | 2.1% | 4.0% | 5.8% | — | — | — | — | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in Hong Kong dollars as reported; data from EODHD.
MB cash generation
In fiscal 2025 (ended December 31, 2025), MasterBeef generated -HK$12.6 million of cash from operations (down 121.0%) and spent HK$1.4 million on capital expenditures, leaving free cash flow of -HK$14.0 million, −3.0% of revenue. Cash and equivalents rose by HK$30.4 million over the year.
Related: MB income statement, MB balance sheet. See the MB stock overview for the latest quote and news.
MB cash flow FAQ
What is MasterBeef's free cash flow?
MasterBeef's free cash flow was -HK$14.0 million in fiscal 2025: -HK$12.6 million of operating cash flow minus HK$1.4 million of capital expenditures It was HK$48.2 million a year earlier..
How much cash does MasterBeef generate from operations?
MasterBeef generated -HK$12.6 million of cash from operating activities in fiscal 2025.
How much does MasterBeef spend on capital expenditures?
MasterBeef spent HK$1.4 million on capital expenditures in fiscal 2025, 0.3% of revenue, compared with HK$12.0 million the year before.