Elegance Optical International Holdings Limited
HKEX:0907.HK
0.099 (HKD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| -59.359 | -36.826 | -176.377 | -15.274 | -98.399 | -99.09 | -14.117 | 8.038 | -86.729 | -84.23 | -68.3 | -61.866 | -16.701 | 1.887 | 10.361 | 15.292 | 51.369 | 61.323 | 27.896 | 35.645 | 20.265 | 57.348 | 83.311 | 102.619 | 78.201 |
Depreciation & Amortization
| 4.93 | 2.474 | 4.617 | 6.765 | 9.238 | 10.364 | 10.681 | 15.832 | 19.575 | 24.015 | 25.998 | 29.061 | 29.7 | 30.463 | 32.916 | 32.676 | 36.667 | 37.365 | 32.025 | 27.194 | 27.359 | 24.072 | 22.505 | 22.003 | 17.998 |
Deferred Income Tax
| 0 | 0 | -55.178 | 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 | 53.312 | 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
| 3.768 | 22.313 | -33.474 | -7.273 | 78.517 | -5.056 | 4.889 | 27.533 | 10.933 | 37.082 | 22.066 | -9.519 | 28.054 | -9.79 | 26.145 | -0.767 | 23.424 | -9.231 | -40.059 | -14.995 | -14.605 | -6.435 | 34.071 | -27.564 | -25.907 |
Accounts Receivables
| 2.169 | 4.323 | 4.272 | -5.847 | 14.685 | -11.517 | 4.12 | 18.687 | 5.14 | 22.827 | -0.358 | 16.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -0.147 | 5.267 | -0.963 | 3.976 | -1.084 | 6.461 | 0.769 | 8.846 | 5.793 | 14.255 | 22.424 | -22.211 | 3.047 | -5.835 | 5.152 | 7.622 | -5.774 | 3.821 | -24.59 | 1.701 | -0.389 | -7.096 | 13.014 | -5.3 | -5.456 |
Accounts Payables
| 1.339 | 0.154 | 4.059 | -1.51 | -2.594 | 0.577 | -0.41 | -4.338 | -5.387 | 0 | 0 | -16.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.595 | 12.569 | -40.842 | -3.892 | 67.51 | -0.577 | 0.41 | 4.338 | 5.387 | -5.301 | -0.717 | -3.911 | 25.007 | -3.955 | 20.993 | -8.389 | 29.198 | -13.052 | -15.469 | -16.696 | -14.216 | 0.661 | 21.057 | -22.264 | -20.451 |
Other Non Cash Items
| 0.584 | 12.171 | 156.282 | -15.208 | 30.554 | 35.134 | -118.261 | -123.489 | 11.74 | -6.23 | -12.946 | 2.639 | -38.681 | -0.667 | -3.24 | -5.034 | -24.094 | -7.494 | -2.328 | 4.333 | -11.501 | 13.172 | -4.558 | -27.879 | -13.677 |
Operating Cash Flow
| -8.294 | 0.132 | -50.818 | -30.99 | 19.91 | -58.648 | -116.808 | -72.086 | -44.481 | -29.363 | -33.182 | -39.685 | 2.372 | 21.893 | 66.182 | 42.167 | 87.366 | 81.963 | 17.534 | 52.177 | 21.518 | 88.157 | 135.329 | 69.179 | 56.615 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -11.339 | -0.484 | 0 | -0.583 | -1.366 | -7.53 | -2.88 | -0.462 | -4.129 | -8.948 | -17.52 | -19.502 | -15.278 | -20.811 | -18.811 | -30.876 | -32.171 | -44.248 | -40.93 | -51.678 | -56.656 | -41.065 | -25.611 | -40.753 | -66.474 |
Acquisitions Net
| 4.842 | 4.854 | 16.798 | -3.591 | 2.65 | 0.09 | 33.243 | 187.06 | 43.349 | 0 | 0 | -0.689 | 1.313 | 0.237 | 0 | -1.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.613 | -1.617 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | -10 | -70 | -0.188 | 0 | -0.194 | 0 | 0 | 0 | -1.313 | 0 | 0 | -9.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.254 | -3.428 |
Sales Maturities Of Investments
| 0.91 | 0 | 0 | 10.255 | 7.327 | 0.201 | -33.055 | 0 | 0.219 | 0 | 0 | 0 | 65.577 | 0 | 0 | 23.4 | 0 | 0 | 0 | 0.303 | 0 | 0 | 0 | 4.109 | 1.897 |
Other Investing Activites
| -10.953 | 4.95 | 16.809 | 13.263 | 10 | 0.013 | 33.211 | 0.575 | 0.291 | 1.03 | 0.042 | 3.303 | 5.49 | 1.198 | 2.244 | 1.907 | 69.477 | 17.08 | 2.328 | 6.882 | 2.202 | 4.54 | 6.201 | 2.114 | 3.387 |
Investing Cash Flow
| -5.46 | 4.37 | 16.798 | 19.344 | 8.611 | -77.226 | 30.331 | 187.173 | 39.536 | -7.918 | -17.478 | -16.888 | 55.789 | -19.376 | -16.567 | -15.943 | 37.306 | -27.168 | -38.602 | -44.493 | -54.454 | -36.525 | -19.41 | -41.397 | -66.235 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -12.548 | -14.609 | -8.787 | -15.379 | -16.893 | -1.261 | -0.157 | -1.319 | -9.385 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -59.767 | -62.612 | -5.781 | -2 | -2 | -2 | -8.586 | -2.869 | -4.696 |
Common Stock Issued
| 12.548 | 0 | 0 | 65.797 | 26.012 | 0 | 100.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.415 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.946 | -9.709 | -9.709 | -9.709 | -19.419 | -29.128 | -25.891 | -24.273 | -32.365 | -37.22 | -37.22 | -37.22 | 0 | 0 |
Other Financing Activities
| 12.548 | -2.072 | -1.001 | -0.245 | 32.939 | 9.686 | -35.521 | 1.319 | 9.385 | 35.88 | 0 | 0 | 0 | 0 | 0 | 0 | -0.836 | 42.32 | 40.6 | 37 | 8 | 1.95 | 5.35 | -0.227 | 11.262 |
Financing Cash Flow
| 12.548 | -16.681 | -9.788 | 50.173 | 42.058 | 8.425 | 64.638 | 1.319 | 9.385 | 35.88 | 0 | -12.946 | -9.709 | -9.709 | -9.709 | -24.419 | -89.731 | -46.183 | 10.546 | 2.635 | -31.22 | -37.27 | -40.456 | -3.096 | 14.945 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.857 | -0.181 | 0.124 | 0.464 | -0.417 | 2.604 | -1.352 | 0.602 | -0.46 | 0.044 | -0.029 | 0.279 | 1.743 | 1.082 | 0.161 | 0.232 | 2.054 | 0.09 | -0.023 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -0.349 | -11.367 | -21.308 | 11.637 | 14.504 | -124.845 | -23.191 | 117.008 | 3.98 | -1.357 | -50.689 | -69.24 | 50.195 | -6.11 | 40.067 | 2.037 | 36.995 | 8.702 | -10.545 | 10.319 | -64.156 | 14.362 | 75.463 | 24.686 | 5.325 |
Cash At End Of Period
| 7.054 | 7.403 | 18.77 | 40.078 | 28.441 | 13.937 | 138.782 | 161.973 | 44.965 | 40.985 | 42.342 | 93.031 | 162.271 | 112.076 | 118.186 | 78.119 | 76.082 | 39.087 | 30.385 | 134.374 | 124.055 | 188.211 | 173.849 | 98.386 | 73.7 |