HPH Trust USD
NS8U
Riverstone
AP4
NetLink NBN Tr
CJLU
SIA
C6L
TCIL HK$
T15
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 73.34%12.13M | 24.17%7M | -10.37%5.64M | 735.79%6.29M | -129.43%-989K | 7.96M | 5.07%-3.63M | -12.14%1.36M | -390.01%-6.68M | 562.17%3.36M |
Net profit before non-cash adjustment | -106.20%-998K | 300.80%16.11M | 18.07%4.02M | 675.00%3.4M | -122.96%-592K | --885K | -64.18%403K | -1,135.14%-766K | -30.75%-1.11M | -43.28%2.58M |
Total adjustment of non-cash items | 142.30%3.41M | -293.80%-8.06M | 39.28%4.16M | -16.17%2.99M | 290.89%3.56M | --695K | 273.46%1.07M | 167.58%883K | 693.04%912K | -197.90%-1.87M |
-Depreciation and amortization | 3.06%3.13M | -4.19%3.04M | 7.74%3.17M | 24.85%2.94M | 70.62%2.36M | --324K | 113.70%780K | 76.75%631K | 81.10%623K | 4.38%1.38M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | -191.23%-1.03M | ---- | ---- | ---- | ---- | 21.27%1.13M |
-Assets reserve and write-off | -131.22%-74K | 374.00%237K | 108.09%50K | -564.66%-618K | 183.65%133K | --1K | 45.95%54K | -47.22%19K | 137.11%59K | 65.05%-159K |
-Share of associates | --0 | -77.96%95K | 96.80%431K | -88.21%219K | 350.73%1.86M | --1.09M | 971.43%225K | 751.61%264K | 1,373.68%280K | 368.18%412K |
-Disposal profit | 100.55%66K | -8,190.60%-12.06M | 101.35%149K | 162.71%74K | 97.19%-118K | ---108K | 100.98%9K | -33.33%-16K | 62.50%-3K | -888.91%-4.2M |
-Remuneration paid in stock | ---- | ---- | -34.21%75K | 178.05%114K | --41K | --29K | --12K | ---- | ---- | --0 |
-Pension and employee benefit expenses | -31.96%66K | -16.38%97K | -3.33%116K | 48.15%120K | 6.58%81K | --21K | 66.67%20K | 150.00%20K | -33.33%20K | -16.48%76K |
-Other non-cash items | -58.44%219K | 217.47%527K | 24.81%166K | -44.58%133K | 147.15%240K | --370K | 78.95%-28K | 61.11%-35K | 39.64%-67K | 15.87%-509K |
Changes in working capital | 1,025.62%9.72M | 58.69%-1.05M | -2,392.16%-2.54M | 97.42%-102K | -249.51%-3.96M | --6.38M | -17.85%-5.11M | 8.65%1.24M | -313.03%-6.47M | 136.89%2.65M |
-Change in receivables | 316.78%8.42M | 330.86%2.02M | 77.71%-875K | 27.81%-3.93M | -1,211.86%-5.44M | --1.44M | -40.40%-3.47M | 69.34%-708K | -145.26%-2.69M | 106.61%489K |
-Change in inventory | 761.77%10.01M | 88.63%-1.51M | -316.28%-13.3M | -2,501.50%-3.19M | 104.10%133K | --1.29M | -17.95%-1.54M | 65.68%-616K | 37.69%1M | -1,733.33%-3.25M |
-Change in payables | -365.46%-8.77M | -116.11%-1.89M | 46.78%11.7M | 428.08%7.97M | -71.88%1.51M | --3.76M | 59.49%-224K | -48.90%2.68M | -29.23%-4.7M | 1,242.25%5.37M |
-Changes in other current assets | -79.20%68K | 536.00%327K | 92.16%-75K | -480.00%-957K | -571.43%-165K | ---105K | --131K | ---114K | ---77K | --35K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 31.10%-319K | -170.76%-463K | -18.75%-171K | -8.27%-144K | 44.35%-133K | 52K | 3.33%-58K | 1.69%-58K | -30.19%-69K | -68.31%-239K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 45.07%-863K | 6.54%-1.57M | -3.32%-1.68M | -16.21%-1.63M | 33.81%-1.4M | -515K | 48.51%-52K | 17.78%-37K | 40.51%-796K | 13.95%-2.12M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 120.55%10.95M | 31.18%4.96M | -16.23%3.78M | 279.10%4.52M | -350.70%-2.52M | --7.5M | 6.14%-3.74M | -12.39%1.27M | -927.77%-7.54M | 128.57%1.01M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -43.42%-1.23M | 16.11%-859K | 17.29%-1.02M | 42.28%-1.24M | -7.04%-2.15M | ---1.17M | 44.25%-344K | -27.46%-441K | 79.94%-186K | -165.08%-2M |
Net business purchase and sale | --0 | ---1.14M | --0 | --2K | --0 | --0 | --0 | --0 | --0 | ---3.08M |
Net investment product transactions | -62.24%54K | 108.34%143K | -852.78%-1.72M | -1,400.00%-180K | -500.00%-12K | ---2.2M | -100.18%-3K | -127.27%-3K | 941.23%2.2M | -98.48%3K |
Repayment of advance payments to other parties and cash income from loans | ---- | --1.36M | ---- | ---- | 158.81%701K | ---- | ---- | ---- | ---- | ---1.19M |
Interest received (cash flow from investment activities) | 229.03%204K | -54.74%62K | -14.38%137K | -62.09%160K | -43.58%422K | --107K | -55.44%86K | -37.58%93K | -17.07%136K | 0.13%748K |
Net changes in other investments | 307.76%1.5M | ---722K | ---- | 231.43%46K | -147.95%-35K | ---104K | -52.22%43K | -20.93%68K | 61.47%-42K | -29.13%73K |
Investing cash flow | 145.54%526K | 55.61%-1.16M | -115.04%-2.6M | -13.19%-1.21M | 80.39%-1.07M | ---2.67M | 78.24%-218K | 78.33%-283K | 555.63%2.11M | -1,972.85%-5.45M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -309.26%-6.15M | 219.92%2.94M | -165.09%-2.45M | 242.81%3.76M | 195.31%1.1M | --1.51M | 300.44%1.83M | 358.54%1.45M | -514.33%-3.69M | -132.13%-1.15M |
Net common stock issuance | -74.38%52K | 97.09%203K | 165.61%103K | 75.20%-157K | -159.16%-633K | ---92K | -18.69%-381K | -106.12%-85K | ---75K | 337.25%1.07M |
Increase or decrease of lease financing | 6.12%-1.63M | 2.81%-1.73M | -6.39%-1.78M | -18.54%-1.68M | -1,245.71%-1.41M | ---440K | -2,247.06%-399K | -1,741.18%-313K | -2,075.00%-261K | -15.38%-105K |
Cash dividends paid | 0.00%-2.7M | -1.35%-2.7M | -9.09%-2.66M | 1.81%-2.44M | 1.27%-2.49M | --0 | 1.65%-896K | 1.06%-1.59M | ---- | -9.62%-2.52M |
Interest paid (cash flow from financing activities) | 8.73%-115K | 5.97%-126K | 10.67%-134K | -3.45%-150K | ---145K | ---- | ---- | ---- | ---- | --0 |
Financing cash flow | -643.61%-10.54M | 79.54%-1.42M | -949.55%-6.93M | 81.56%-660K | -32.30%-3.58M | --832K | 118.92%150K | -766.67%-540K | -557.19%-4.02M | -463.22%-2.71M |
Net cash flow | ||||||||||
Beginning cash position | 0.59%26.32M | -20.28%26.17M | 15.32%32.83M | -19.73%28.47M | -18.98%35.47M | --22.84M | -38.33%26.77M | -41.44%26.22M | -18.98%35.47M | -2.79%43.77M |
Current changes in cash | -60.83%937K | 141.64%2.39M | -317.04%-5.75M | 136.91%2.65M | -0.29%-7.17M | --5.66M | 34.09%-3.81M | 101.36%443K | -5,702.45%-9.46M | -187.73%-7.15M |
Effect of exchange rate changes | 66.85%-742K | -145.39%-2.24M | -153.21%-912K | 896.51%1.71M | 114.87%172K | ---26K | 89.34%-119K | 106.54%104K | -81.75%213K | -193.99%-1.16M |
End cash Position | 0.74%26.52M | 0.59%26.32M | -20.28%26.17M | 15.32%32.83M | -19.73%28.47M | --28.47M | -37.45%22.84M | -38.33%26.77M | -41.44%26.22M | -18.98%35.47M |
Free cash flow | 132.81%9.54M | 63.51%4.1M | -21.33%2.51M | 168.02%3.18M | -291.06%-4.68M | --6.34M | 11.01%-4.1M | -25.69%807K | -30,820.00%-7.73M | 73.29%-1.2M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |