Hong Kong Education (Int'l) Investments Limited
HKEX:1082.HK
1.8 (HKD) • At close September 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||
Net Income
| -16.453 | -22.081 | -6.46 | -28.316 | -4.576 | -0.115 | 3.732 | -71.873 | -35.321 | -32.19 | -45.248 | -13.773 | 5.527 | -110.032 | -223.294 | -145.474 | 0.756 | 44.972 | -11.944 | -55.309 | -11.208 | -29.579 | -6.31 | 4.34 | 7.789 | 7.789 | 7.789 | 5.135 | 5.135 | 5.135 | 5.135 | 10.019 | 10.019 | 10.019 | 10.019 |
Depreciation & Amortization
| 3.362 | 3.463 | 3.385 | 3.163 | 3.7 | 4.004 | 4.423 | -2.991 | 16.15 | 5.077 | 5.125 | 4.26 | 4.199 | 3.925 | 3.76 | 3.403 | 2.78 | 2.58 | 2.67 | 3.152 | 3.464 | 4.321 | 2.132 | 4.205 | 2.193 | 2.193 | 2.193 | 2.364 | 2.364 | 2.364 | 2.364 | 2.361 | 2.361 | 2.361 | 2.361 |
Deferred Income Tax
| 0 | 0 | 0 | -44.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.665 | 0 | 0 | 0 | 0.842 | 0 | -6.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 19.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.568 | 0 | 0 | 0 | 0.551 | 1.834 | 3.974 | 1.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -2.219 | 0 | 11.573 | 0 | -28.663 | 0 | 18.231 | 0 | -2.772 | 0 | -10.368 | 0 | 24.583 | 0 | -21.729 | 0 | -19.933 | 0 | -1.779 | 0 | 6.107 | -3.542 | -3.542 | -2.104 | -2.104 | -2.104 | -2.83 | -2.83 | -2.83 | -2.83 | -1.162 | -1.162 | -1.162 | -1.162 |
Accounts Receivables
| 0 | -12.41 | 0 | 20.023 | 0 | -29.014 | 0 | 20.189 | 0 | 6.373 | 0 | 6.033 | 0 | 10.097 | 0 | -10.946 | 0 | -1.393 | 0 | 2.148 | 0 | 1.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0.265 | 0 | -0.552 | 0 | 0.015 | 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 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 9.926 | 0 | -7.898 | 0 | 0.336 | 0 | -1.958 | 0 | -9.145 | 0 | -16.401 | 0 | 14.486 | 0 | -10.783 | 0 | -18.54 | 0 | -3.927 | 0 | 4.808 | 0 | 0 | -2.104 | -2.104 | -2.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 25.548 | 35.298 | 8.888 | 59.596 | -3.604 | -6.569 | -23.28 | 55.032 | -0.598 | 17.478 | -2.395 | 4.835 | 1.545 | 68.772 | 219.294 | 19.074 | -275.396 | -43.049 | 19.078 | 21.265 | 35.282 | -16.859 | 0.187 | -2.669 | -0.001 | -0.001 | -0.001 | -1.464 | -1.464 | -1.464 | -1.464 | -1.125 | -1.125 | -1.125 | -1.125 |
Operating Cash Flow
| 5.733 | 9.754 | -0.957 | 28.117 | -11.88 | -10.688 | -23.971 | -1.601 | -19.769 | -12.407 | -42.518 | -15.046 | 11.271 | 0.816 | -0.24 | -144.726 | -271.86 | -14.879 | 11.638 | -28.697 | 29.461 | -36.01 | -7.534 | 5.876 | 7.877 | 7.877 | 7.877 | 3.205 | 3.205 | 3.205 | 3.205 | 10.093 | 10.093 | 10.093 | 10.093 |
Investing Activities: | |||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -3.336 | 0 | -1.34 | 0 | -0.579 | 0 | -0.177 | 0 | -2.272 | 0 | -4.978 | 0 | -12.784 | 0 | -15.561 | 0 | -5.58 | 0 | -6.628 | 0 | -12.98 | -16.324 | -16.324 | -1.761 | -1.761 | -1.761 | -0.931 | -0.931 | -0.931 | -0.931 | -3.792 | -3.792 | -3.792 | -3.792 |
Acquisitions Net
| 0 | 0.001 | 0 | 0.021 | 0 | 0.194 | 0 | 0 | 0 | 0 | 0 | -3.158 | 0 | 0.143 | 0 | -16.809 | 0 | 0 | 0 | -0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | -0.037 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.143 | 3.77 | -3.733 | 1.373 | -0.837 | -0.275 | 22.821 | 1.198 | 20.39 | 4.19 | 14.261 | 59.276 | 175.032 | -54.762 | -76.975 | -57.598 | -76.739 | 32.64 | -45.231 | 28.057 | -84.95 | -43.18 | 21.324 | -24.695 | 1.761 | 1.761 | 1.761 | 0.931 | 0.931 | 0.931 | 0.931 | 3.792 | 3.792 | 3.792 | 3.792 |
Investing Cash Flow
| 0.143 | 0.369 | -3.733 | -1.541 | -0.837 | -0.957 | 22.821 | 1.021 | 20.39 | 1.918 | 14.261 | 51.14 | 175.032 | -67.403 | -76.975 | -89.968 | -76.739 | 27.06 | -45.231 | 21.275 | -84.95 | -56.16 | -14.323 | -24.695 | -12.104 | -12.104 | -12.104 | -0.931 | -0.931 | -0.931 | -0.931 | -3.792 | -3.792 | -3.792 | -3.792 |
Financing Activities: | |||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | -7.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.398 | -12.398 | -12.398 | -0.655 | -0.655 | -0.655 | -0.655 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 29.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.2 | 16.2 | 16.2 | 37.7 | 37.7 | 37.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | -2.5 | -2.5 | -15.087 | -15.087 | -15.087 | -15.087 | -5.25 | -5.25 | -5.25 | -5.25 |
Other Financing Activities
| -1.311 | -5.352 | 18.539 | -0.104 | -3.917 | -4.196 | 14.038 | -0.466 | -0.969 | 2.961 | 0 | -29.369 | -168.083 | 17.955 | 50.203 | 18.605 | 553.012 | -0.001 | 87.652 | 2.939 | 69.975 | 49.471 | -16.2 | 12.467 | -22.802 | -22.802 | -22.802 | 15.742 | 15.742 | 15.742 | 15.742 | 5.25 | 5.25 | 5.25 | 5.25 |
Financing Cash Flow
| -1.311 | -4.351 | 18.539 | -2.533 | -3.917 | -2.98 | 14.038 | -0.466 | -0.969 | 2.961 | 42.709 | -29.369 | -168.083 | 17.955 | 50.203 | 18.605 | 553.012 | -0.001 | 87.652 | 2.939 | 69.975 | 49.471 | 16.16 | 12.467 | 22.832 | 22.832 | 22.832 | -16.938 | -16.938 | -16.938 | -16.938 | -5.332 | -5.332 | -5.332 | -5.332 |
Other Information: | |||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 13.862 | -0.002 | 14.512 | -0.001 | 0.001 | -3.702 | 0.002 | -0.002 | -0.006 | -0.023 | -0.062 | -0.04 | 0.094 | -0.012 | 93.366 | -0.125 | 105.167 | 0.006 | 38.922 | 0.002 | 28.917 | -6.566 | -6.566 | -6.566 | -2.738 | -2.738 | -2.738 | 12.809 | 12.809 | 12.809 | 12.809 | 1.917 | 1.917 | 1.917 | 1.917 |
Net Change In Cash
| 4.565 | -14.499 | 13.849 | -6.955 | -16.633 | 19.773 | 12.89 | -1.048 | -0.354 | -7.551 | 14.39 | 6.685 | 18.314 | -48.644 | 66.354 | -216.214 | 309.58 | 12.186 | 92.981 | -4.481 | 43.403 | -64.387 | -12.263 | 52.124 | 15.867 | 15.867 | 15.867 | -1.856 | -1.856 | -1.856 | -1.856 | 2.887 | 2.887 | 2.887 | 2.887 |
Cash At End Of Period
| 18.427 | 13.862 | 28.361 | 14.512 | 21.467 | 38.1 | 18.327 | 5.437 | 6.485 | 6.839 | 14.39 | 42.709 | 36.024 | 17.71 | 66.354 | 93.366 | 309.58 | 105.167 | 92.981 | 38.922 | 43.403 | 7.229 | 7.229 | 71.616 | 19.492 | 19.492 | 19.492 | 3.625 | 3.625 | 3.625 | 3.625 | 5.481 | 5.481 | 5.481 | 5.481 |