Grand Ocean Advanced Resources Company Limited
HKEX:0065.HK
0.305 (HKD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -5.503 | -18.231 | 2.668 | 7.569 | 18.375 | -4.003 | -20.832 | -21.673 | -26.835 | 16.206 | 0 | -22.019 | 0 | -12.975 | -1.455 | -118.823 | 0 | -28.504 | -106.797 | -6.312 | -40.961 | 5.847 | -8.779 | -6.346 | -12.693 | -6.346 | -0.573 | -1.146 | -0.573 | 5.259 | 10.519 | 5.259 | 8.043 | 16.085 | 8.043 | 12.739 | 25.478 | 12.739 | 9.018 | 18.037 | 9.018 | 2.533 | 5.067 | 2.533 |
Depreciation & Amortization
| 9.949 | 10.527 | 8.293 | 7.386 | 8.075 | 6.655 | 8.241 | 8.508 | 12.788 | 10.371 | 0 | 10.184 | 0 | 9.831 | 31.881 | 13.968 | 0 | 31.114 | 30.664 | 31.41 | 24.433 | 21.972 | 11.62 | 9.936 | 19.871 | 9.936 | 8.408 | 16.816 | 8.408 | 5.832 | 11.664 | 5.832 | 1.986 | 3.971 | 1.986 | 1.397 | 2.793 | 1.397 | 1.099 | 2.198 | 1.099 | 0.361 | 0.722 | 0.361 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.723 | 7.446 | 3.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 10.44 | 0 | -3.287 | 0 | 10.189 | 0 | -3.819 | 0 | -60.748 | 0 | 0 | 0 | 0 | 0 | 0.892 | 0 | 0 | 0 | -26.973 | 0 | 43.877 | 7.872 | 7.872 | 4.639 | 9.279 | 4.639 | 23.801 | 47.601 | 23.801 | -11.666 | -23.331 | -11.666 | -15.867 | -31.734 | -15.867 | -19.705 | -39.41 | -19.705 | -9.359 | -18.717 | -9.359 | -3.829 | -7.658 | -3.829 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 7.571 | 0 | 3.965 | 0 | -11.653 | 0 | 0 | 0 | 0 | 0 | 51.876 | 0 | 0 | 0 | 10.616 | 0 | 3.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 8.78 | 0 | -7.168 | 0 | -1.213 | 0 | -1.7 | 0 | 0.786 | 0 | 0 | 0 | 0 | 0 | 4.807 | 0 | 0 | 0 | 8.065 | 0 | 21.718 | 5.43 | 5.43 | 1.401 | 2.802 | 1.401 | -4.948 | -9.895 | -4.948 | -5.415 | -10.83 | -5.415 | 0.771 | 1.542 | 0.771 | -4.437 | -8.874 | -4.437 | -1.744 | -3.488 | -1.744 | 0.758 | 1.516 | 0.758 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 1.66 | 0 | 3.881 | 0 | 3.831 | 0 | -6.084 | 0 | -49.881 | 0 | 0 | 0 | 0 | 0 | -55.791 | 0 | 0 | 0 | -45.654 | 0 | 18.796 | 2.443 | 2.443 | 3.239 | 6.477 | 3.239 | 28.748 | 57.496 | 28.748 | -6.251 | -12.501 | -6.251 | -16.638 | -33.276 | -16.638 | -15.268 | -30.537 | -15.268 | -7.615 | -15.23 | -7.615 | -4.587 | -9.173 | -4.587 |
Other Non Cash Items
| 49.004 | -28.807 | -0.486 | 22.468 | 18.831 | -0.444 | -8.81 | 52.945 | 74.45 | -70.768 | 0 | 20.953 | 0 | -51.243 | 48.736 | 111.656 | 0 | -26.633 | 138.058 | -27.824 | -58.638 | 35.195 | -2.783 | 0.254 | 0.507 | 0.254 | -6.327 | -12.655 | -6.327 | -3.682 | -7.364 | -3.682 | -0.951 | -1.902 | -0.951 | 1.591 | 3.181 | 1.591 | -2.506 | -5.012 | -2.506 | -1.129 | -2.258 | -1.129 |
Operating Cash Flow
| 63.89 | -57.565 | -6.111 | 22.651 | 29.131 | -11.102 | -37.883 | 22.764 | -0.345 | -44.191 | 0 | 9.118 | 0 | -54.387 | 80.054 | 6.801 | 0 | -24.023 | 34.952 | -2.726 | -31.289 | 63.014 | 7.931 | 12.205 | 24.41 | 12.205 | 25.308 | 50.616 | 25.308 | -4.256 | -8.513 | -4.256 | -6.79 | -13.58 | -6.79 | -3.979 | -7.958 | -3.979 | -1.747 | -3.495 | -1.747 | -2.064 | -4.127 | -2.064 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -24.794 | 0 | -20.587 | 0 | -3.361 | 0 | -6.835 | 0 | -4.096 | 0 | 0 | 0 | 0 | 0 | -23.166 | 0 | 0 | -13.57 | -15.311 | -3.725 | -72.339 | -52.983 | -2.283 | -7.202 | -14.404 | -7.202 | -17.215 | -34.43 | -17.215 | -25.015 | -50.03 | -25.015 | -34.958 | -69.917 | -34.958 | -29.605 | -59.211 | -29.605 | -22.424 | -44.849 | -22.424 | -0.031 | -0.062 | -0.031 |
Acquisitions Net
| 0 | 0 | 0.211 | 0 | 0 | 0 | 0 | 0 | 23.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 3.608 | -5.341 | 1.732 | -1.689 | 0.441 | -29.019 | -7.143 | -4.1 | 6.334 | 2.828 | -7.003 | -3.971 | 0 | -1.03 | 23.637 | -0.083 | 0 | 0 | 10.671 | -1.276 | -3.711 | 0 | 2.283 | 7.202 | 14.404 | 7.202 | 17.215 | 34.43 | 17.215 | 25.015 | 50.03 | 25.015 | 34.958 | 69.917 | 34.958 | 29.605 | 59.211 | 29.605 | 22.424 | 44.849 | 22.424 | 0.031 | 0.062 | 0.031 |
Investing Cash Flow
| -21.186 | -5.341 | -18.687 | -1.689 | 4.291 | -29.019 | -14.573 | -4.1 | 25.328 | 2.828 | -7.003 | -3.971 | 0 | -1.03 | 0.471 | -0.083 | 0 | -13.57 | -4.64 | -5.001 | -76.05 | -52.983 | -2.283 | -7.104 | -14.209 | -7.104 | -17.215 | -34.43 | -17.215 | -25.02 | -50.039 | -25.02 | -34.853 | -69.706 | -34.853 | -14.885 | -29.77 | -14.885 | -16.376 | -32.751 | -16.376 | -2.353 | -4.706 | -2.353 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.27 | 6.27 | 7.551 | 15.101 | 7.551 | 0.04 | 0.081 | 0.04 | 6.901 | 13.801 | 6.901 | 0 | 0 | 0 | 0 | 0 | 0 | 68.518 | 137.036 | 68.518 | 4.08 | 8.161 | 4.08 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.209 | -1.552 | -1.552 | -0.915 | -1.83 | -0.915 | -0.915 | -1.83 | -0.915 | -3.05 | -6.099 | -3.05 | -4.024 | -8.048 | -4.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.515 | -0.43 | 39.226 | -0.257 | -0.515 | -0.516 | -1.432 | -1.448 | -9.142 | -7.716 | -14.67 | 0.7 | 0 | -26.266 | -5.086 | -37.87 | 0 | 37.692 | 56.256 | 7.686 | 62.678 | 26.632 | 1.583 | 9.219 | -16.609 | -8.304 | 44.251 | -86.673 | -43.337 | 11.01 | -15.922 | -7.961 | 6.092 | 21.809 | 10.905 | 0 | 0 | 0 | -65.549 | 131.098 | 65.549 | -3.543 | 7.086 | 3.543 |
Financing Cash Flow
| -0.515 | -0.43 | 39.226 | -0.257 | -0.515 | -0.516 | -1.432 | -1.448 | -9.142 | -7.716 | -14.67 | 0.7 | 0 | -26.266 | -5.086 | -37.87 | 0 | 37.692 | 56.256 | 7.686 | 56.469 | 25.08 | 0.03 | -9.219 | -18.438 | -9.219 | -44.251 | -88.503 | -44.251 | -11.01 | -22.021 | -11.01 | 6.881 | 13.762 | 6.881 | 0 | 0 | 0 | 65.549 | 131.098 | 65.549 | 3.543 | 7.086 | 3.543 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.308 | -1.296 | -1.06 | -2.559 | 0.767 | -0.127 | 12.697 | -4.167 | -0.753 | 155.635 | 0 | 105.286 | 0 | 93.238 | 0.762 | 48.189 | 0 | 105.358 | 1.979 | 16.852 | -1.927 | -10.1 | -10.1 | 4.449 | 8.897 | 4.449 | 30.871 | 61.741 | 30.871 | 39.414 | 78.829 | 39.414 | 13.666 | 27.331 | 13.666 | 0 | 0 | 0 | 0.996 | 1.992 | 0.996 | 2.477 | 4.955 | 2.477 |
Net Change In Cash
| 51.076 | -61.175 | 8.02 | 23.086 | 33.777 | -40.706 | -44.974 | 16.845 | 19.846 | 102.005 | -111.133 | 111.133 | -11.555 | 11.555 | 76.201 | 17.037 | -105.457 | 105.457 | 88.547 | 16.811 | -69.649 | 61.015 | -4.422 | 0.33 | 0.33 | 0.33 | -5.288 | -5.288 | -5.288 | -0.872 | -0.872 | -0.872 | -21.097 | -21.097 | -21.097 | -14.819 | -14.819 | -14.819 | 48.422 | 48.422 | 48.422 | 1.604 | 1.604 | 1.604 |
Cash At End Of Period
| 103.938 | 61.275 | 122.45 | 114.43 | 91.344 | 57.567 | 98.273 | 143.247 | 126.402 | 106.556 | 0 | 111.133 | 0 | 11.555 | 93.238 | 17.037 | 0 | 105.457 | 105.358 | 16.811 | 0 | 69.649 | 4.213 | 8.635 | 8.635 | 8.635 | 8.304 | 8.304 | 8.304 | 13.592 | 13.592 | 13.592 | 14.464 | 14.464 | 14.464 | 35.56 | 35.56 | 35.56 | 50.379 | 50.379 | 50.379 | 1.957 | 1.957 | 1.957 |