Playmates Holdings Limited
HKEX:0635.HK
0.57 (HKD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||
Net Income
| 10.34 | -176.868 | -4.779 | -481.791 | 446.822 | 552.586 | 372.119 | 43.239 | 702.135 | 1,182.938 | 1,433.375 | 1,195.73 | 695.171 | 290.65 | 239.408 | -514.579 | 346.626 | 314.722 | 195.99 | 260.378 | 71.649 | 1.272 | -86.799 | 114.046 | 5.992 | -17.773 |
Depreciation & Amortization
| 13.015 | 13.307 | 14.836 | 15.116 | 19.542 | 17.904 | 18.553 | 13.176 | 13.844 | 12.819 | 11.369 | 8.973 | 10.114 | 11.207 | 0 | 8.212 | 8.196 | 7.554 | 4.979 | 5.495 | 30.024 | 30.1 | 35.593 | 12.872 | 28.814 | 23.061 |
Deferred Income Tax
| 0 | 0 | 178.111 | 565.802 | -302.969 | 0 | 0 | 239.901 | -428.622 | -509.286 | -834.565 | -1,094.991 | -747.361 | 8.511 | 0 | 400.066 | -374.591 | -355.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0.357 | 1.796 | 4.218 | 4.349 | 0 | 0.507 | 2.265 | 5.85 | 11.235 | 5.778 | 5.129 | 11.867 | 0 | 2.921 | 4.491 | 10.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -108.401 | 36.275 | -39.187 | -10.253 | 104.498 | -16.711 | 74.708 | 101.369 | 78.368 | -144.833 | -164.392 | 49.478 | 41.602 | 83.045 | 0 | 53.354 | 143.655 | 16.731 | -54.597 | -59.17 | -47.527 | -80.457 | 90.723 | 284.488 | -188.587 | 225.095 |
Accounts Receivables
| -260.032 | 88.594 | -90.581 | 36.155 | 86.941 | -17.741 | 46.095 | 134.54 | 207.162 | -148.608 | -264.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -35.187 | 34.307 | -47.716 | 9.27 | 4.74 | -1.527 | -7.482 | 13.021 | 15.89 | -6.943 | -15.122 | -19.55 | 3.329 | 4.789 | 0 | 13.721 | 16.102 | 8.316 | -21.05 | -7.628 | -7.066 | -7.438 | 4.607 | -13.542 | 62.622 | -18.346 |
Accounts Payables
| 184.969 | -86.626 | 115.135 | -55.203 | -29.413 | -16.075 | 34.629 | -134.54 | -207.162 | 148.608 | 264.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 1.849 | 0 | -16.025 | -0.475 | 42.23 | 18.632 | 1.466 | -46.192 | -144.684 | 10.718 | 115.478 | 69.028 | 38.273 | 78.256 | 0 | 39.633 | 127.553 | 8.415 | -33.547 | -51.542 | -40.461 | -73.019 | 86.116 | 298.03 | -251.209 | 243.441 |
Other Non Cash Items
| 294.775 | 338.376 | 10.533 | 6.79 | -8.041 | -368.388 | -174.957 | 5.898 | 7.541 | 5.102 | 7.052 | 6.754 | 4.098 | -326.303 | -233.897 | 1.666 | -7.557 | -9.777 | -98.732 | -87.987 | 30.719 | -2.58 | -11.193 | -151.994 | 153.781 | -23.061 |
Operating Cash Flow
| 209.729 | 211.09 | 159.871 | 97.46 | 264.07 | 189.74 | 290.423 | 404.09 | 375.531 | 552.59 | 464.074 | 171.722 | 8.753 | 78.977 | 5.511 | -48.36 | 120.82 | -15.661 | 47.64 | 118.716 | 84.865 | -51.665 | 28.324 | 259.412 | 0 | 207.322 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.333 | -18.829 | -32.356 | -20.504 | -28.267 | -17.459 | -38.903 | -5.154 | -42.441 | -48.492 | -50.069 | -56.275 | -51.628 | -20.436 | 0 | -9.596 | -6.927 | -2.123 | -11.342 | -4.035 | -28.256 | -24.951 | -42.199 | -28.596 | -40.186 | -17.861 |
Acquisitions Net
| 0 | 0.135 | 59.94 | 0 | -0.073 | 12.812 | 20.997 | 0.523 | -235.434 | 0 | 0 | 0 | 0 | 0 | -0.353 | -7.02 | 5.98 | -228.437 | 0 | 37.623 | 0 | -14.239 | -231.56 | -38.3 | 0 | 0 |
Purchases Of Investments
| -616.971 | -16.858 | -73.016 | -3.908 | -5.687 | -42.113 | -22.977 | -3.789 | -53.523 | 0 | -33.954 | 0 | 0 | 0 | -207.062 | -725.564 | -807.697 | -167.977 | -154.158 | -126.005 | -42.9 | -113.1 | 0 | -106.878 | -85.484 | -52.166 |
Sales Maturities Of Investments
| 49.098 | -0.135 | 23.759 | 0 | 5.76 | 65.439 | 32.001 | 15.444 | 17.366 | 0 | 0 | 0 | 0 | 0 | 0 | 775.302 | 626.717 | 134.381 | 72.839 | 24.282 | 28.921 | 84.435 | 0 | 409.898 | 0 | 0 |
Other Investing Activites
| 18.976 | 12.478 | -22.529 | 6.369 | 20.83 | 3.389 | -9.991 | 3.74 | 10.889 | 3.245 | 2.388 | 1.568 | -20.08 | 6.323 | 26.941 | -19.987 | 7.499 | 2.5 | 20.182 | 58.721 | 57.092 | -32.695 | 30.233 | 1.251 | 171.337 | 54.083 |
Investing Cash Flow
| -551.23 | -23.209 | -44.202 | -18.043 | -7.437 | 22.068 | -18.873 | 10.764 | -303.143 | -45.247 | -81.635 | -54.707 | -71.708 | -14.113 | -180.474 | 13.135 | -174.428 | -261.656 | -72.479 | -9.414 | 14.857 | -100.55 | -243.526 | 237.375 | 45.667 | -15.944 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -107.6 | -446.6 | 39.7 | -23.269 | 87.2 | 91.925 | 74.55 | -28.49 | 99.76 | -40.8 | -55.8 | -37.771 | 164.571 | 5 | 193.279 | 41.446 | 52.457 | 86.546 | -30.059 | -279.492 | -35.697 | 40.739 | -34.815 | 0 | 0 | 0 |
Common Stock Issued
| 0.578 | 0 | 0 | 0 | 0.076 | 0.418 | 1.018 | 5.707 | 4.836 | 305.85 | 16.098 | 18.043 | 0.063 | 82.442 | 7.688 | 3.964 | 360.427 | 1.365 | 428.85 | 5.596 | 270.505 | 52.471 | 107.633 | 7.86 | 0 | 0 |
Common Stock Repurchased
| -2.047 | -12.318 | -2.319 | -21.021 | -80.427 | -66.398 | -164.512 | -41.644 | -78.223 | -35.392 | -46.002 | -74.451 | -31.146 | -1.209 | -5.059 | -3.781 | 0 | 0 | -5.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -93.193 | -93.583 | -156.75 | -95.072 | -197.867 | -160.705 | -109.974 | -60.48 | -79.475 | -120.12 | -23.482 | -24.142 | -33.625 | -25.055 | 0 | -78.303 | -154.076 | -84.142 | -120.06 | -62.419 | -13.083 | 0 | -10.091 | -222.596 | -19.832 | -59.496 |
Other Financing Activities
| -27.494 | -15.755 | -3.34 | -1.909 | -2.845 | -17.409 | -48.549 | -61.272 | -91.857 | -121.062 | 0 | 0 | 0 | -1.241 | -0.387 | 3.964 | 0 | -0.391 | -0.9 | 0 | -4.263 | -1.6 | -2.508 | 220.876 | 19.832 | 59.496 |
Financing Cash Flow
| -229.756 | -568.256 | -122.709 | -141.271 | -193.863 | -152.169 | -247.467 | -186.179 | -144.959 | -11.524 | -109.186 | -118.321 | 99.863 | 59.937 | 178.55 | -36.674 | 258.808 | 3.378 | 272.954 | -336.315 | 217.462 | 91.61 | 45.082 | 6.14 | 0 | -8.298 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 4.293 | -0.99 | -3.782 | -3.969 | -0.624 | -4.077 | 10.837 | -0.707 | -0.276 | -1.332 | 0.073 | 0.557 | -1.265 | -0.687 | -0.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.516 | 1.244 | -4.709 | -2.62 |
Net Change In Cash
| -603.809 | -381.365 | -10.822 | -65.823 | 62.146 | 55.562 | 34.92 | 227.968 | -72.847 | 494.487 | 273.326 | -0.749 | 35.643 | 124.114 | 3.448 | -71.899 | 205.2 | -273.939 | 248.115 | -227.013 | 317.184 | -60.605 | -171.046 | 289.853 | -102.755 | 180.46 |
Cash At End Of Period
| 1,094.933 | 1,083.324 | 1,464.689 | 1,475.511 | 1,541.334 | 1,479.188 | 1,423.626 | 1,388.706 | 1,160.738 | 1,233.585 | 739.098 | 465.772 | 466.521 | 430.878 | 306.764 | 303.316 | 375.215 | 170.015 | 443.954 | 195.839 | 422.852 | 105.668 | 120.909 | 291.955 | 2.102 | 104.857 |