Mainland Headwear Holdings Limited
HKEX:1100.HK
1.56 (HKD) • At close September 19, 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
| 177.177 | 250.861 | 173.113 | 53.844 | 72.144 | 70.736 | 85.578 | 83.822 | 56.05 | 35.952 | 10.211 | 12.474 | 56.598 | 11.231 | -52.548 | -26.963 | 41.702 | 83.522 | 75.672 | 83.665 | 68.321 | 64.526 | 69.362 | 47.727 | 33.329 |
Depreciation & Amortization
| 86.51 | 90.252 | 81.255 | 74.896 | 54.614 | 31.681 | 29.361 | 30.072 | 29.304 | 33.865 | 40.605 | 39.755 | 40.558 | 30.666 | 32.409 | 30.184 | 0 | 26.096 | 21.525 | 20.595 | 19.795 | 15.764 | 11.848 | 9.096 | 3.212 |
Deferred Income Tax
| 0 | 0 | -6.051 | -10.049 | -16.416 | 0 | 0 | -15.328 | 1.571 | -3.767 | 13.396 | 12.322 | 1.735 | 22.825 | 10.109 | 25.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0.092 | 0.447 | 0.968 | 1.76 | 3.05 | 3.618 | 0.484 | 0.169 | 0.036 | 0.128 | 1.176 | 1.235 | 2.536 | 1.975 | 0.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 161.158 | -107.114 | -167.896 | -19.666 | -34.14 | -81.452 | -21.796 | -18.837 | 10.194 | -37.087 | 4.05 | -53.852 | -71.779 | -27.914 | -14.953 | 26.77 | 0 | 4.383 | -63.998 | -38.408 | -13.497 | -8.658 | -30.59 | 3.483 | -13.682 |
Accounts Receivables
| 108.985 | -76.265 | -33.89 | -6.666 | -33.578 | -64.158 | -3.996 | -4.201 | 23.035 | 9.187 | 25.95 | -42.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 146.278 | -78.603 | -194.131 | -3.281 | -40.113 | -39.612 | -2.59 | -14.603 | 26.658 | -38.092 | -9.755 | -14.211 | -7.597 | -29.73 | 9.151 | 0.894 | 0 | 11.63 | -34.848 | -6.732 | -7.236 | -4.167 | -4.202 | 1.216 | -2.915 |
Accounts Payables
| -93.78 | 39.22 | 74.144 | -1.611 | 19.965 | 40.995 | -10.731 | 7.893 | -42.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.325 | 8.534 | -14.019 | -8.108 | 19.586 | -41.84 | -19.206 | -4.234 | -16.464 | 1.005 | 13.805 | -39.641 | -64.182 | 1.816 | -24.104 | 25.876 | 0 | -7.247 | -29.15 | -31.676 | -6.261 | -4.491 | -26.388 | 2.267 | -10.767 |
Other Non Cash Items
| -75.557 | 11.887 | 7.287 | 10.293 | 6.405 | -1.867 | -4.799 | 0.854 | -0.143 | -0.703 | 1.201 | 1.94 | 1.98 | -1.903 | 6.894 | -2.174 | 74.642 | -11.818 | -10.476 | -2.407 | -15.141 | -1.189 | -2.398 | 1.145 | -0.47 |
Operating Cash Flow
| 349.288 | 245.978 | 88.155 | 110.286 | 84.367 | 22.148 | 91.962 | 81.067 | 97.145 | 28.296 | 69.591 | 13.815 | 30.327 | 37.441 | -16.114 | 53.572 | 116.344 | 102.183 | 22.723 | 63.445 | 59.478 | 70.443 | 48.222 | 61.451 | 22.389 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -235.486 | -78.072 | -21.932 | -10.371 | -67.317 | -134.076 | -115.879 | -30.438 | -66.798 | -45.322 | -27.542 | -13.174 | -10.436 | -20.53 | -14.576 | -15.002 | -36.04 | -15.416 | -15.129 | -30.26 | -27.342 | -28.926 | -10.037 | 0 | 0 |
Acquisitions Net
| 95.31 | 0 | 0.086 | -0.7 | -68.043 | 0 | -1.861 | -0.389 | 0.15 | 0 | -6.333 | -49.767 | -1.955 | -4.68 | -1.452 | -42.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.963 | 0 |
Purchases Of Investments
| -15.091 | -26.798 | -25.635 | -0.7 | -9.593 | 0 | -30.498 | -0.018 | 0 | 0 | 0 | -0.711 | -1.689 | 0 | -0.393 | 0 | 0 | 0 | -0.841 | -15.977 | -34.193 | -7.75 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 17.065 | 0 | -0.086 | 21.267 | 13.526 | 8.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0.451 | 0 | 0 | 72.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -5.028 | 0.574 | 0.457 | 1.76 | 1.86 | 1.527 | 1.525 | 0.917 | 1.659 | 1.959 | -11.388 | -14.133 | -0.994 | 9.735 | 8.813 | 2.33 | -71.233 | 74.597 | -2.098 | 2.666 | -5.651 | 3.097 | -1.563 | -15.537 | -35.494 |
Investing Cash Flow
| -143.23 | -104.296 | -47.11 | 11.256 | -129.567 | -124.384 | -144.852 | -29.928 | -64.989 | -43.363 | -45.263 | -77.785 | -14.623 | -15.475 | -7.608 | 17.442 | -107.273 | 59.181 | -18.068 | -43.571 | -67.186 | -33.579 | -10.037 | -31.5 | -35.494 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -160.601 | -274.324 | -103.313 | -57.867 | -96.461 | -57.454 | -40.248 | -13.643 | -25.75 | -20.78 | -13 | -1.831 | -1.298 | 0 | 0 | -18 | -6 | 0 | -0.122 | -6.12 | -25.982 | -0.162 | 0 | -40 | 0 |
Common Stock Issued
| 3.111 | 1.128 | 0 | 0 | 0 | 0.146 | 0.168 | 5.775 | 0 | 0 | 0 | 0 | 0.548 | 35.482 | 27.442 | 0 | 0 | 0 | 0 | 0 | 2.621 | 0 | 0 | 47 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.656 | 0 | 0 | 20 | 0 |
Dividends Paid
| -38.576 | -37.106 | -24.32 | -20.266 | -20.266 | -20.266 | -20.255 | -15.944 | -11.958 | -7.972 | -11.958 | -19.929 | -12.394 | -11.518 | -13.407 | -22.288 | -55.863 | -40.074 | -34.342 | -31.237 | -22.771 | -19.264 | -15.6 | -8 | -8 |
Other Financing Activities
| -2.193 | 223.96 | 64.49 | 62.418 | 177.713 | 94.947 | 92.098 | 4.512 | 57.281 | 26.02 | -13 | 40 | 0 | 0 | -0.062 | 17.809 | 6.998 | -60.11 | 6.211 | 9.866 | 0.241 | 39.556 | 15.377 | 14 | 21.923 |
Financing Cash Flow
| -132.933 | -86.342 | -63.143 | -15.715 | 60.986 | 17.373 | 31.763 | -19.3 | 19.573 | -2.732 | -24.958 | 18.24 | -13.144 | 23.964 | 13.973 | -22.479 | -54.865 | -100.184 | -28.253 | -27.491 | -20.235 | 20.13 | -0.223 | 33 | 13.923 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -2.225 | -7.281 | 1.527 | 1.085 | -0.491 | -0.726 | 2.089 | -4.468 | -1.081 | -4.548 | 0.457 | 3.216 | 0.669 | 1.008 | -0.67 | 4.739 | 2.421 | 0.401 | -0.454 | 0.032 | -0.209 | 0 | -19.186 | -9.3 | -10.06 |
Net Change In Cash
| 70.9 | 48.059 | -20.571 | 106.912 | 15.295 | -85.589 | -19.038 | 27.371 | 50.648 | -22.347 | -0.173 | -42.514 | 3.229 | 46.938 | -10.419 | 53.274 | -43.373 | 61.581 | -24.052 | -7.585 | -28.152 | 56.994 | 18.776 | 53.651 | -9.242 |
Cash At End Of Period
| 317.849 | 246.949 | 198.89 | 219.461 | 112.549 | 97.254 | 182.843 | 201.881 | 174.51 | 123.862 | 146.209 | 146.382 | 188.896 | 185.667 | 138.729 | 149.148 | 95.874 | 139.247 | 77.666 | 101.718 | 109.303 | 137.455 | 80.461 | 61.685 | 8.034 |