VSTECS Holdings Limited
HKEX:0856.HK
4.65 (HKD) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||
Net Income
| 1,162.203 | 823.071 | 1,314.026 | 1,067.58 | 809.948 | 740.827 | 716.441 | 551.915 | 450.381 | 607.374 | 502.725 | 571.561 | 634.581 | 510.363 | 420.714 | 318.414 | 329.263 | 195.594 | 111.768 | 27.424 | 20.057 | 17.211 |
Depreciation & Amortization
| 118.049 | 142.222 | 132.164 | 124.35 | 119.533 | 35.253 | 28.624 | 21.669 | 22.369 | 19.513 | 19.805 | 19.354 | 16.519 | 15.475 | 12.544 | 16.206 | 8.188 | 1.123 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,433.156 | -214.847 | -154.194 | -167.531 | -61.777 | -82.411 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.114 | 10.228 | 8.92 | 0.086 | 2.3 | 1.978 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -650.168 | -1,162.77 | -791.435 | 1,253.501 | 49.27 | -3,672.118 | -3,957.005 | -386.113 | -1,793.369 | -1,231.26 | -1,434.27 | -1,357.712 | -28.432 | -239.43 | -304.421 | 388.328 | -340.313 | -191.762 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -2,343.813 | 1,966.144 | -1,570.252 | -961.491 | -54.197 | -1,839.331 | -3,401.596 | -651.796 | -904.508 | -790.598 | -1,512.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -1,236.39 | -735.448 | -3,835.009 | 483.925 | 117.277 | -1,832.787 | -555.409 | 265.683 | -888.861 | -440.662 | 78.653 | -595.783 | -158.325 | -451.379 | -471.014 | 235.152 | -227.757 | -124.242 | 0 | 0 | 0 | 0 |
Accounts Payables
| 2,930.035 | -2,393.466 | 4,613.826 | 1,731.067 | -13.81 | 1,904.322 | 896.857 | 823.509 | 1,777.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 2,930.035 | 0 | 0 | 0 | 0 | -1,904.322 | -1,793.714 | -1,647.018 | -3,555.244 | 0 | 0 | -761.929 | 129.893 | 211.949 | 166.593 | 153.176 | -112.556 | -67.52 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 310.798 | 49.612 | -74.688 | 5.806 | -80.341 | 2,043.943 | 1,117.085 | 953.028 | 1,842.846 | 448.457 | 924.375 | 68.067 | 91.816 | 52.874 | 29.62 | -0.268 | -36.803 | -35.475 | 94.733 | -3.681 | -36.284 | -2.806 |
Operating Cash Flow
| 640.23 | -147.865 | 580.067 | 2,451.237 | 898.41 | -852.095 | -2,094.855 | 1,140.499 | 522.227 | -155.916 | 13.749 | -903.349 | 569.21 | 171.837 | 98.98 | 724.658 | -39.665 | -30.52 | 206.501 | 23.743 | -16.227 | 14.405 |
Investing Activities: | ||||||||||||||||||||||
Investments In Property Plant And Equipment
| -38.822 | -24.036 | -52.502 | -29.381 | -35.605 | -40.277 | -51.637 | -175.551 | -77.22 | -23.689 | -14.911 | -13.801 | -31.042 | -19.101 | -76.578 | -21.546 | -7.182 | -1.58 | -0.831 | -1.481 | -0.765 | -12.769 |
Acquisitions Net
| -41.271 | 10.669 | 7.146 | -6.985 | 1.35 | 5.355 | 2.927 | 4.154 | -22.864 | -51.175 | -23.125 | 0 | 0 | -35.481 | 0 | 64.085 | -1,171.325 | 4.895 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -94.697 | -546.384 | -208.291 | 0 | 0 | -6.867 | -255.485 | -237.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | -7 | -10 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 315.895 | 42.094 | 206.609 | 0 | 0 | 1.512 | 252.558 | 233.081 | 0 | 0 | 0 | 0 | 0 | 0.707 | 0 | 14.138 | 12.305 | 8 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -93.149 | -583.3 | 37.719 | 28.642 | 48.472 | 14.751 | 23.037 | 19.095 | 70.129 | 25.714 | 21.101 | 22.136 | 17.347 | 8.103 | 10.012 | 8.09 | 19.116 | -10 | 20.768 | 16.48 | 1.241 | 24.759 |
Investing Cash Flow
| 137.756 | -517.657 | -47.038 | -36.366 | -34.255 | -25.526 | -281.158 | -389.537 | -29.955 | -49.15 | -16.935 | 8.335 | -13.695 | -45.772 | -66.566 | 64.767 | -1,167.086 | -5.685 | 9.937 | 14.999 | 0.476 | 11.99 |
Financing Activities: | ||||||||||||||||||||||
Debt Repayment
| -348.25 | -1,564.37 | -483.756 | -1,189.69 | -234.391 | -15,866.692 | -22,338.113 | -11,161.194 | -9,818.914 | -10,942.781 | -12,444.597 | -11,998.511 | -8,336.69 | -6,197.805 | -2,820.7 | -5,147.467 | -1,225.987 | 0 | -813.497 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 5.594 | 28.263 | 22.152 | 3.206 | 12.915 | 40.649 | 11,162.838 | 0.534 | 79.649 | 2.7 | 1.922 | 0 | 0 | 45.883 | 0 | 0 | 0 | 0 | 19.46 | 0 | 43.75 |
Common Stock Repurchased
| -64.162 | -49.127 | -22.758 | -43.823 | -34.563 | -25.907 | -0.699 | -1.644 | -153.088 | -1.821 | 12,441.897 | -0.631 | -18.755 | -6.46 | 2,939.509 | -13.27 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -246.656 | -392.896 | -320.138 | -242.413 | -220.908 | -215.19 | -180.406 | -180.35 | -180.001 | -119.524 | -99.203 | -99.203 | 0 | 0 | -41.467 | 0 | -42.857 | -69.676 | -18.48 | -7.7 | -7.7 | -18.42 |
Other Financing Activities
| -263.766 | 3,249.934 | -143.709 | 5.685 | 394.425 | 16,757.104 | 24,381.754 | 9,567.726 | 11,688.424 | 11,606.287 | 12,786.474 | 12,297.731 | 8,354.577 | 6,623.346 | -31.354 | 4,383.688 | 2,676.648 | 0 | 787.784 | -31.459 | 11.345 | -28.527 |
Financing Cash Flow
| -1,373.49 | 1,249.135 | -942.098 | -1,448.089 | -92.231 | 662.23 | 1,903.185 | -1,775.462 | 1,536.955 | 621.81 | 245.374 | 201.308 | -0.868 | 419.081 | 91.871 | -777.049 | 1,407.804 | -69.676 | -44.193 | -19.699 | 3.645 | -3.197 |
Other Information: | ||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.435 | -585.481 | 97.375 | 264.708 | 47.718 | -257.596 | 473.849 | -229.201 | -290.611 | -90.168 | -9.662 | 56.581 | 3.236 | 19.265 | 34.32 | -25.183 | -9.937 | 0.678 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -596.939 | 581.432 | -311.694 | 1,231.49 | 819.642 | -472.987 | 1.021 | -1,253.701 | 1,738.616 | 326.576 | 232.526 | -637.125 | 557.883 | 564.411 | 158.605 | -12.807 | 191.116 | -105.203 | 172.245 | 19.043 | -12.106 | 23.198 |
Cash At End Of Period
| 2,648.691 | 3,828.93 | 3,247.498 | 3,559.192 | 2,327.702 | 1,508.06 | 1,981.047 | 1,980.026 | 3,233.727 | 1,495.111 | 1,168.535 | 936.009 | 1,573.134 | 1,015.251 | 450.84 | 292.235 | 305.042 | 113.926 | 219.129 | 46.884 | 27.841 | 39.947 |