Herald Holdings Limited
HKEX:0114.HK
0.47 (HKD) • At close October 31, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||
Net Income
| -14.385 | 117.879 | -66.7 | 38.044 | 21.763 | -28.645 | -28.552 | 201.574 | 47.838 | 21.001 | 41.735 | 41.435 | 32.896 | 135.358 | 179.987 | 81.503 | 118.128 | 108.668 | 90.731 | 99.172 | 63.769 | 34.69 | -30.54 | 13.606 | 45.552 | 24.271 | -19.361 |
Depreciation & Amortization
| 33.653 | 46.454 | 30.836 | 32.273 | 31.554 | 30.113 | 31.115 | 29.11 | 27.495 | 24.704 | 27 | 30.587 | 28.09 | 33.282 | 31.537 | 29.611 | 26.959 | 27.745 | 26.796 | 27.441 | 26.581 | 25.268 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.24 | 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 | 1.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 97.913 | 10.101 | -52.215 | -7.79 | 16.007 | 51.887 | -42.926 | 53.006 | -5.081 | -3.44 | 3.332 | 9.547 | -54.753 | -29.216 | 37.917 | 37.062 | -5.257 | -37.721 | 34.351 | -22.667 | -41.141 | 1.995 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 38.32 | -3.683 | 14.482 | -24.43 | 2.311 | 30.361 | 18.268 | 45.651 | -29.003 | 1.028 | -13.958 | 37.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 58.984 | 66.39 | -111.709 | 3.966 | 25.427 | 47.693 | -42.735 | 18.193 | -12.904 | 21.054 | 0.072 | 6.743 | -27.272 | -29.463 | 36.183 | -13.676 | 7.186 | -40.17 | 27.335 | -25.289 | -24.946 | -4.9 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0.007 | -52.706 | 45.095 | 12.782 | -11.653 | -24.556 | -18.44 | -10.6 | 36.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.602 | 0.1 | -0.083 | -0.108 | -0.078 | -1.611 | -0.191 | 34.813 | 7.823 | -24.494 | 3.26 | 2.804 | -27.481 | 0.247 | 1.734 | 50.738 | -12.443 | 2.449 | 7.016 | 2.622 | -16.195 | 6.895 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -30.384 | -24.195 | 10.565 | -39.104 | -19.624 | -45.959 | 5.324 | -354.432 | -1.495 | -2.091 | -16.809 | -10.931 | -12.785 | -57.348 | -65.776 | 2.532 | -14.779 | -13.434 | -25.722 | 2.141 | 7.924 | 5.313 | 89.582 | -24.206 | 47.878 | 54.662 | 117.366 |
Operating Cash Flow
| 116.802 | 150.239 | -77.514 | 23.423 | 49.7 | 7.396 | -35.039 | -70.742 | 68.757 | 27.154 | 55.258 | 70.638 | -6.552 | 82.076 | 183.665 | 150.708 | 125.051 | 85.258 | 126.156 | 106.087 | 57.133 | 67.266 | 59.042 | -10.6 | 93.43 | 78.933 | 98.005 |
Investing Activities: | |||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.518 | -4.02 | -16.156 | -11.465 | -3.878 | -1.806 | -35.704 | -100.306 | -57.441 | -32.816 | -32.326 | -74.952 | -45.255 | -22.049 | -40.325 | -44.29 | -54.745 | -24.508 | -21.23 | -23.191 | -20.613 | -27.279 | -12.269 | -17.163 | -29.134 | -43.593 | -18.063 |
Acquisitions Net
| 0.984 | 26.48 | 6.143 | 1.651 | 37.698 | 48.702 | 3.225 | 5.839 | 22.967 | 5.112 | 9.122 | -1.4 | 2.67 | 0 | -33.941 | 2.381 | 0.099 | 2.661 | 3.228 | 0 | 0 | 0 | -7.77 | -3.266 | -13.999 | 0 | -2.754 |
Purchases Of Investments
| -15.6 | -5.74 | -7.604 | -1.651 | -9.15 | -8.053 | -34.183 | -38.546 | -9.523 | -85.084 | -105.02 | -286.467 | -445.556 | -531.963 | -492.217 | -522.868 | -515.472 | -141.828 | -61.13 | -2 | 0 | -1.589 | 0 | 3.266 | -5.79 | -0.678 | -0.795 |
Sales Maturities Of Investments
| 15.6 | 5.753 | 5.495 | 1.681 | 8.311 | 68.092 | 31.238 | 51.229 | 25.393 | 97.303 | 134.972 | 244.575 | 434.017 | 509.578 | 481.437 | 492.569 | 540.825 | 114.617 | 9.426 | 0 | 0 | 0 | 0 | 1.275 | 12.891 | 0 | 5.839 |
Other Investing Activites
| -2.66 | 0.043 | 1.369 | 2.173 | -0.556 | 22.514 | 14.392 | 241.895 | 1.444 | 12.957 | -5.135 | 29.356 | 57.928 | 7.347 | 10.814 | 30.955 | -59.316 | -21.495 | 5.697 | 3.087 | 2.305 | 7.864 | 0.281 | -2.022 | 0.228 | 0 | 3.251 |
Investing Cash Flow
| -0.534 | 22.516 | -10.753 | -7.611 | 32.425 | 129.449 | -21.032 | 160.111 | -17.16 | -2.528 | 1.613 | -88.888 | 3.804 | -37.087 | -74.232 | -41.253 | -88.609 | -70.553 | -64.009 | -22.104 | -18.308 | -21.004 | -19.758 | -17.91 | -35.804 | -44.271 | -12.522 |
Financing Activities: | |||||||||||||||||||||||||||
Debt Repayment
| -10 | -68.032 | -29.092 | -10.576 | -44.575 | -125.895 | -66.6 | -61.095 | -3.623 | -3.524 | -3.429 | -2.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.929 | 0 | -1.58 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 1.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.2 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.77 | 0 | 0 | 0 | 0 | 0 | 0 | -0.206 | -5.059 | -6.283 | -0.576 | -3.434 |
Dividends Paid
| -36.27 | -36.27 | -36.27 | -36.27 | -30.225 | -18.135 | -42.315 | -54.225 | -42.175 | -42.175 | -42.175 | -54.224 | -54.224 | -54.224 | -48.2 | 0 | -46.722 | -42.96 | -42.975 | -33.26 | -25.933 | -12.425 | -2.087 | -26.053 | -19.942 | -15.375 | -29.144 |
Other Financing Activities
| -11.115 | 15.145 | 74.32 | 1.786 | 0.816 | 56.525 | 117.034 | 37.41 | -0.507 | -1.076 | -1.545 | 17.078 | -1.463 | -1.359 | -0.591 | -50.251 | -0.634 | -5.856 | -0.145 | -0.275 | -1.216 | -3.191 | 2.087 | 26.053 | 22.451 | 15.375 | 29.144 |
Financing Cash Flow
| -53.142 | -89.157 | 8.958 | -45.06 | -73.984 | -87.505 | 10.059 | -77.91 | -46.305 | -46.775 | -47.149 | -39.381 | -55.687 | -55.583 | -48.791 | -53.021 | -47.356 | -48.816 | -43.12 | -33.535 | -27.149 | -16.545 | -0.206 | -6.639 | -3.774 | -0.576 | 15.766 |
Other Information: | |||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.608 | -3.032 | 0.472 | 7.878 | -4.776 | -4.833 | 6.043 | -5.433 | -1.421 | -2.187 | 2.754 | -0.779 | 1.235 | 2.39 | 2.932 | -3.937 | -0.475 | -2.121 | -3.196 | 0.786 | 1.468 | 0.804 | 0.082 | -2.144 | -21.172 | -19.914 | -33.347 |
Net Change In Cash
| 61.518 | 80.566 | -78.837 | -21.37 | 3.365 | 44.507 | -39.969 | 6.026 | 3.871 | -24.336 | 12.476 | -58.41 | -57.2 | -8.204 | 63.574 | 52.497 | -11.389 | -36.232 | 15.831 | 51.234 | 13.144 | 30.521 | 38.332 | -65.859 | 32.68 | 14.172 | 67.902 |
Cash At End Of Period
| 232.795 | 170.33 | 89.764 | 168.601 | 189.971 | 186.606 | 142.099 | 182.068 | 176.042 | 172.171 | 196.507 | 184.031 | 242.441 | 299.641 | 307.845 | 244.271 | 191.774 | 203.163 | 239.395 | 223.564 | 172.33 | 159.186 | 128.665 | 90.333 | 156.192 | 123.512 | 109.34 |