Silver Grant International Holdings Group Limited
HKEX:0171.HK
0.106 (HKD) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||
Net Income
| -947.409 | -734.563 | -1,452.609 | -317.641 | -169.601 | -49.375 | 260.201 | -35.122 | -65.777 | 109.367 | 107.655 | 243.443 | 471.141 | 722.092 | 453.54 | 86.942 | 323.831 | 505.497 | 729.166 | 404.975 | 182.816 | 103.787 | 62.446 |
Depreciation & Amortization
| 15.932 | 17.351 | 16.224 | 14.16 | 12.475 | 240.232 | 231.668 | 69.424 | 39.814 | 42.341 | 44.321 | 43.741 | 23.478 | 12.501 | 11.776 | 13.031 | 7.809 | 7.462 | 7.159 | 11.255 | 10.874 | 10.259 | 10.963 |
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 |
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 |
Change In Working Capital
| -302.279 | 126.162 | -17.441 | 67.985 | 160.066 | 2.896 | -38.596 | -5.563 | -88.345 | -0.74 | -6.083 | 61.248 | -1.144 | 277.133 | 3.171 | 90.796 | -12.65 | 66.755 | 0.809 | 32.467 | 1.403 | 0.545 | -12.513 |
Accounts Receivables
| -2.428 | 0.443 | 2.94 | 1.418 | 48.137 | -1.161 | -69.491 | -6.789 | -0.907 | -0.164 | -4.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 39.823 | 4.057 | 30.895 | 1.226 | -87.438 | -0.576 | 0.788 | 38.951 | -10.209 | -0.029 | 18.753 | 7.611 | -0.011 | -0.057 | 0.809 | 0.809 | 0.23 | -0.363 | -0.41 |
Accounts Payables
| 0 | 0 | 0 | 0 | -3.946 | 4.456 | -30.63 | -179.192 | 166.087 | 0 | 4.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -299.851 | 125.719 | -20.381 | 66.567 | 76.052 | -4.456 | 30.63 | 179.192 | -166.087 | -16.92 | -2.853 | 22.297 | 9.065 | 277.162 | -15.582 | 83.185 | -12.639 | 66.812 | 0 | 31.658 | 1.173 | 0.908 | -12.103 |
Other Non Cash Items
| 781.89 | 169.198 | 1,158.273 | 360.874 | 174.971 | -140.401 | -120.395 | -579.378 | -275.468 | -222.783 | -201.75 | -457.125 | -558.114 | -751.526 | -460.799 | -93.127 | 244.401 | 215.3 | -1,326.425 | -244.124 | -190.807 | 23.981 | -334.527 |
Operating Cash Flow
| -451.866 | -421.852 | -295.553 | 125.378 | 177.911 | 53.352 | 332.878 | -550.639 | -389.776 | -71.815 | -55.857 | -108.693 | -64.639 | 260.2 | 7.688 | 97.642 | 563.391 | 795.014 | -589.291 | 204.573 | 4.286 | 138.572 | -273.631 |
Investing Activities: | |||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.112 | -0.346 | -20.321 | -3.252 | -5.874 | -199.208 | -284.61 | -278.574 | -946.772 | -832.089 | -750.224 | -651.841 | -113.404 | -3.609 | -288.542 | -63.978 | -4.773 | -3.006 | -5.722 | -5.695 | -8.051 | -49.495 | -4.207 |
Acquisitions Net
| 200.389 | -68.589 | -3.594 | 19.798 | -12.129 | 5.127 | 1.864 | 69.268 | 56.452 | 1,020.56 | -50.432 | 758.934 | -901.873 | -1,377.553 | 1,036.3 | -142.579 | -2.321 | 17.077 | 5 | 4,184.668 | -0.42 | 161.73 | 52.676 |
Purchases Of Investments
| 0 | -68.589 | -1,055.884 | -406.573 | -171.912 | -98.804 | -2,085.709 | -455.754 | -568.901 | -142.137 | 40.492 | -968.07 | -110.658 | -28.403 | -42.833 | -392.122 | -52.057 | -78.055 | -49.628 | -25.282 | 0 | -0.467 | -228.99 |
Sales Maturities Of Investments
| 0 | 1,263.405 | -0 | 0 | 196.585 | 1,613.354 | 21.912 | 62.35 | 48.849 | 118.151 | 228.9 | 392.897 | 174.181 | 22.022 | 66.71 | 13.333 | 380.897 | 0.214 | 10.7 | 34.376 | 0 | 19.202 | 84.404 |
Other Investing Activites
| 588.936 | -230.929 | -766.522 | -75.12 | -712.915 | -1,195.519 | 1,251.492 | 803.616 | 591.723 | 458.111 | 62.818 | -301.249 | 582.279 | 33.974 | 391.078 | 493.784 | 6.94 | -184.772 | -176.086 | -1,352.813 | 223.297 | -32.114 | 468.928 |
Investing Cash Flow
| 789.213 | 894.952 | -1,846.321 | -465.147 | -706.245 | 124.95 | -1,095.051 | 200.906 | -818.649 | 622.596 | -468.446 | -769.329 | -369.475 | -1,353.569 | 1,162.713 | -91.562 | 328.686 | -248.542 | -215.736 | 2,835.254 | 214.826 | 98.856 | 372.811 |
Financing Activities: | |||||||||||||||||||||||
Debt Repayment
| -366.626 | -613.396 | 1,788.3 | 956.35 | 153.83 | 444.665 | -93.713 | -9.099 | 145.052 | 598.561 | 112.203 | 460.091 | 387.752 | 54.233 | -178.426 | 19.196 | -648.957 | -1.15 | -753.531 | -26.851 | -1,263.627 | -173.846 | -1,007.102 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 352.596 | 718.764 | 0 | 0 | 0 | 25.93 | 0 | 836.31 | 0 | 0 | 70.935 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -165.301 | 0 | 0 | 0 | -56.485 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -115.242 | -115.242 | -115.242 | -115.242 | -230.485 | -218.485 | -163.864 | -145.657 | -127.45 | -108.403 | -87.934 | -61.689 | -39.367 | -26.244 | -12.847 |
Other Financing Activities
| -1.918 | -2.92 | 0 | -11.685 | 0 | -414.147 | 367.587 | 680.064 | 0 | -6.6 | 431.887 | -83.967 | -93.996 | -109.904 | 356.792 | -241.519 | 302.229 | -15.544 | 702.833 | 792.26 | 1,042.071 | 88.568 | 869.431 |
Financing Cash Flow
| -368.544 | -616.316 | 1,788.3 | 944.665 | 153.83 | 30.518 | 273.874 | 670.965 | 29.81 | 476.719 | 428.848 | 260.882 | 415.867 | 444.608 | 14.502 | -388.869 | -474.178 | -99.167 | -303.933 | 1,540.03 | -260.923 | -111.522 | -136.068 |
Other Information: | |||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -8.987 | 31.827 | 4.196 | -7.147 | -33.488 | -13.426 | 55.161 | -45.909 | -47.358 | -11.622 | 17.6 | 18.992 | 25.452 | 7.595 | 2.445 | 22.325 | 9.946 | 15.391 | 0.529 | -3,467.627 | 0 | 0 | 0 |
Net Change In Cash
| -40.184 | 631.126 | -652.315 | 580.952 | -647.164 | 195.394 | -433.138 | 275.323 | -1,225.973 | 1,015.878 | -77.855 | -598.148 | 7.205 | -641.166 | 1,187.348 | -360.464 | 427.845 | 462.696 | -1,108.431 | 1,112.23 | -41.811 | 125.906 | -36.888 |
Cash At End Of Period
| 57.333 | 772.331 | 141.205 | 793.52 | 212.568 | 497.244 | 301.85 | 734.988 | 459.665 | 1,685.638 | 669.76 | 747.615 | 1,345.763 | 1,338.558 | 1,979.724 | 792.376 | 1,152.84 | 724.995 | 262.299 | 1,370.73 | 258.5 | 300.311 | 174.405 |