CK Life Sciences Int'l., (Holdings) Inc.
HKEX:0775.HK
0.405 (HKD) • At close December 24, 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
| 17.25 | 204.864 | 238.239 | 119.126 | 217.435 | 421.226 | 329.993 | 360.75 | 341.442 | 321.13 | 303.729 | 301.013 | 161.359 | 224.266 | 215.331 | -325.543 | 32.992 | 98.445 | 10.778 | 0.73 | 0.698 | -89.012 | -57.934 |
Depreciation & Amortization
| 233.741 | 230.914 | 246.884 | 220.365 | 204.41 | 138.293 | 144.847 | 136.436 | 127.191 | 136.303 | 136.497 | 103.896 | 101.75 | 94.563 | 107.576 | 110.856 | 80.429 | 68.253 | 33.594 | 23.829 | 21.789 | 18.183 | 6.668 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.405 | -110.763 | -64.753 | 0 | 0 | 5.107 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.208 | 0.832 | 0.073 | 0 | 0 | 0.526 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 69.572 | -121.12 | -141.593 | 156.739 | -2.401 | -268.763 | -106.558 | -30.712 | -223.305 | -155.322 | -48.632 | -112.376 | -220.917 | -46.185 | -104.818 | -196.582 | -112.495 | -33.406 | -31.2 | -12.449 | 15.995 | 7.369 | -24.592 |
Accounts Receivables
| 51.432 | -189.538 | -117.361 | 251.168 | 94.898 | -20.163 | -123.626 | 52.942 | -204.582 | 27.227 | -36.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 54.6 | -95.592 | 16.239 | -186.655 | 0.116 | -203.249 | -19.316 | -62.128 | -31.301 | -69.017 | -106.651 | -58.577 | -159.016 | -47.517 | 69.487 | -108.665 | 19.619 | -68.414 | -31.2 | -9.495 | -6.996 | 0.212 | -0.204 |
Accounts Payables
| -36.46 | 164.01 | -40.471 | 92.226 | -97.415 | -45.351 | 36.384 | -21.526 | 12.578 | -27.227 | 36.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -113.532 | 94.408 | -53.799 | -61.901 | 1.332 | -174.305 | -87.917 | -132.114 | 35.008 | 0 | -2.954 | 22.991 | 7.157 | -24.388 |
Other Non Cash Items
| 193.618 | 49.001 | 80.045 | 34.725 | -40.297 | -60.064 | -233.714 | -27.56 | 58.379 | 22.412 | -124.538 | 142.87 | 45.707 | 4.461 | -3.735 | 388.451 | -0.713 | 20.308 | 4.086 | -237.991 | -191.06 | -46.164 | 3.741 |
Operating Cash Flow
| 514.181 | 363.659 | 423.575 | 530.955 | 379.147 | 230.692 | 134.568 | 438.914 | 303.707 | 324.523 | 267.056 | 435.403 | 121.512 | 167.174 | 149.674 | -22.818 | 0.213 | 159.233 | 17.258 | -225.881 | -152.578 | -109.624 | -72.117 |
Investing Activities: | |||||||||||||||||||||||
Investments In Property Plant And Equipment
| -287.676 | -216.969 | -217.248 | -379.836 | -197.777 | -287.799 | -94.462 | -210.051 | -242.972 | -146.464 | -170.703 | -89.181 | -139.111 | -130.674 | -91.577 | -75.18 | -97.756 | -119.38 | -101.879 | -132.998 | -58.312 | -71.19 | -80.68 |
Acquisitions Net
| 0 | 24.662 | 1.138 | -3.585 | -149.63 | -85.921 | -60.229 | 13.791 | 8.503 | 20.41 | -1,168.362 | -255.516 | -183.757 | -55.121 | 46.458 | -188.998 | -670.858 | -1,256.545 | -514.76 | -37.052 | -33.361 | -27.293 | 0 |
Purchases Of Investments
| 0 | -42.9 | -44.788 | -81.845 | -69.216 | -186.855 | -38.791 | -102.776 | -84.484 | -162.445 | -78.103 | -30.059 | -187.461 | -276.683 | -268.088 | -592.402 | -243.223 | -508.147 | 0 | -1,383.72 | -378.3 | -2,647.345 | 0 |
Sales Maturities Of Investments
| 0 | 223.219 | 43.65 | 85.43 | 218.846 | 77.93 | 38.791 | 71.802 | 145.946 | 7.183 | 168.965 | 228.354 | 174.054 | 410.776 | 381.806 | 346.717 | 991.988 | 929.358 | 0 | 1,728.907 | 425.829 | 452.658 | 0 |
Other Investing Activites
| 219.715 | -10.131 | -40.636 | -77.476 | -56.14 | 108.756 | 81.234 | 200.445 | 42.536 | -132.723 | -13.326 | -44.88 | 34.584 | -42.097 | 112.639 | 12.443 | -0.248 | 227.98 | 94.689 | 196.407 | 166.211 | 55.243 | 0.014 |
Investing Cash Flow
| -67.961 | -22.119 | -257.884 | -457.312 | -253.917 | -373.889 | -112.248 | -26.789 | -130.471 | -414.039 | -1,261.529 | -191.282 | -301.691 | -93.799 | 181.238 | -497.42 | -20.097 | -726.734 | -521.95 | 371.544 | 122.067 | -2,237.927 | -80.666 |
Financing Activities: | |||||||||||||||||||||||
Debt Repayment
| -7.553 | -256.227 | 50 | 468 | 300 | 234.604 | 460.674 | -152.959 | -86.098 | 605.227 | 1,436.595 | 230.088 | 105.808 | -5.467 | -1.469 | 156.16 | 389.621 | -1,433.489 | 454.725 | 60.816 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.075 | 0 | 0 | 0 | 0.314 | 5.972 | 0 | 0 | 0 | 2,082.399 | 0 | 0.513 | 0.048 | 2,614 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -76.889 | -96.111 | -96.111 | -96.111 | -96.111 | -96.111 | -96.111 | -86.5 | -76.888 | -67.278 | -57.666 | -48.055 | -48.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -393.511 | -163.002 | -173.97 | -203.147 | -396.101 | -236.247 | -226.476 | -127.294 | -122.972 | -254.757 | -142.994 | -143.266 | -70.199 | -150.11 | -17.828 | -67.695 | -36.275 | -44.665 | -19.855 | -4.4 | 0 | -2.184 | 158.841 |
Financing Cash Flow
| -477.953 | -515.34 | -220.081 | 168.742 | -192.212 | -97.754 | 138.087 | -366.753 | -291.033 | 283.192 | 1,235.935 | -46.27 | -12.132 | -149.605 | -19.297 | 88.465 | 353.346 | 604.245 | 434.87 | 56.929 | 0.048 | 2,611.816 | 158.841 |
Other Information: | |||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 4.119 | -25.067 | -13.807 | 20.109 | -9.888 | -23.447 | 17.933 | -6.342 | -18.562 | -6.127 | -44.363 | -6.153 | -2.483 | 14.929 | 28.786 | -25.618 | 8.345 | 2.516 | -0.595 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -27.614 | -198.867 | -68.197 | 262.494 | -76.87 | -264.398 | 178.34 | 39.03 | -136.359 | 187.549 | 192.79 | 191.698 | -194.794 | -61.301 | 340.401 | -457.391 | 341.807 | 39.26 | -70.417 | 202.592 | -30.463 | 264.265 | 6.058 |
Cash At End Of Period
| 664.32 | 691.934 | 890.801 | 958.998 | 696.504 | 773.374 | 1,037.772 | 859.432 | 820.402 | 956.761 | 764.903 | 572.113 | 380.415 | 575.209 | 636.51 | 296.109 | 753.5 | 411.693 | 372.433 | 442.85 | 240.258 | 270.721 | 6.456 |