Sisram Medical Ltd
HKEX:1696.HK
3.46 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||
Net Income
| 6.3 | 6.3 | 9.45 | 9.45 | 9.775 | 9.775 | 10.311 | 10.311 | 7.433 | 7.433 | 8.19 | 8.19 | 3.92 | 3.92 | 2.752 | 2.752 | 3.788 | 3.788 | 6.605 | 6.605 | 5.289 | 5.289 | 5.627 | 5.627 | 1.616 | 1.616 | 2.768 | 6.338 | 1.177 | 1.177 | 3.655 | 2.984 |
Depreciation & Amortization
| 4.155 | 4.155 | 2.963 | 2.963 | 3.113 | 3.113 | 3.089 | 3.089 | 2.832 | 2.832 | 3.311 | 3.311 | 2.669 | 2.669 | 2.563 | 2.563 | 3.282 | 3.282 | 1.581 | 1.581 | 1.433 | 1.433 | 1.478 | 1.478 | 1.493 | 1.493 | 1.463 | 1.413 | 1.394 | 1.394 | 1.418 | 1.4 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 17.03 | 17.03 | 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 |
Stock Based Compensation
| -0.167 | -0.167 | 0.413 | 0.413 | 0.77 | 0.77 | 0.813 | 0.813 | 0.147 | 0.147 | 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
| -1.596 | -1.596 | 0 | 0 | -21.071 | -21.071 | 0 | 0 | -14.266 | -14.266 | 0 | 0 | -1.525 | -1.525 | 0 | 0 | -8.224 | -8.224 | 0 | 0 | -5.082 | -5.082 | 0 | 0 | -1.945 | -1.945 | 6.455 | -1.865 | -2.632 | -2.632 | 4.918 | -4.547 |
Accounts Receivables
| -1.896 | -1.896 | 0 | 0 | -8.12 | -8.12 | 0 | 0 | -11.68 | -11.68 | 0 | 0 | -1.022 | -1.022 | 0 | 0 | -7.36 | -7.36 | 0 | 0 | -1.063 | -1.063 | 0 | 0 | -3.87 | -3.87 | 2.245 | -2.245 | -3.078 | -3.078 | 2.459 | -2.459 |
Change In Inventory
| -2.042 | -2.042 | 0 | 0 | -9.681 | -9.681 | 0 | 0 | -9.722 | -9.722 | 0 | 0 | -2.786 | -2.786 | 0 | 0 | -2.483 | -2.483 | 0 | 0 | -2.554 | -2.554 | 0 | 0 | -1.513 | -1.513 | 2.788 | -2.788 | -0.772 | -0.772 | -0.215 | 0.215 |
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 |
Other Working Capital
| 2.341 | 2.341 | 0 | 0 | -3.271 | -3.271 | 0 | 0 | 7.136 | 7.136 | 0 | 0 | 2.282 | 2.282 | 0 | 0 | 1.619 | 1.619 | 0 | 0 | -1.466 | -1.466 | 0 | 0 | 3.438 | 3.438 | 1.422 | 0.923 | 1.218 | 1.218 | 2.674 | -4.762 |
Other Non Cash Items
| 9.272 | 9.272 | -8.821 | -8.821 | 13.089 | 13.089 | -8.868 | -8.868 | 9.626 | 9.626 | -1.084 | -1.084 | 7.86 | 7.86 | -5.37 | -5.37 | 7.388 | 7.388 | -3.901 | -3.901 | 4.952 | 4.952 | -5.578 | -5.578 | 2.695 | 2.695 | -5.815 | -1.418 | 4.79 | 4.79 | -3.713 | 0.441 |
Operating Cash Flow
| 17.964 | 17.964 | 4.004 | 4.004 | 5.676 | 5.676 | 5.344 | 5.344 | 5.772 | 5.772 | 10.417 | 10.417 | 12.924 | 12.924 | -0.055 | -0.055 | 6.234 | 6.234 | 4.285 | 4.285 | 6.591 | 6.591 | 1.527 | 1.527 | 3.859 | 3.859 | 4.871 | 4.468 | 4.729 | 4.729 | 6.278 | 0.278 |
Investing Activities: | ||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.624 | -2.624 | -1.66 | -1.66 | -1.563 | -1.563 | -0.814 | -0.814 | -0.471 | -0.471 | -1.012 | -1.012 | -1.553 | -1.553 | -3.084 | -3.084 | -0.923 | -0.923 | -0.663 | -0.663 | -0.512 | -0.512 | -0.121 | -0.121 | -0.154 | -0.154 | -2.207 | -0.187 | -0.297 | -0.297 | -0.37 | -0.075 |
Acquisitions Net
| 13.631 | 13.631 | -13.631 | -13.631 | 0 | 0 | 0 | 0 | -21.634 | -21.634 | 0 | 0 | 0 | 0 | 0 | 0 | 3.824 | 3.824 | -3.824 | -3.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 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 |
Sales Maturities Of Investments
| 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
| -15.391 | -15.391 | 3.178 | 3.178 | -28.467 | -28.467 | 4.787 | 4.787 | 3.597 | 3.597 | -3.864 | -3.864 | -16.382 | -16.382 | 4.264 | 4.264 | 0.627 | 0.627 | 27.803 | 27.803 | 0.685 | 0.685 | -2.08 | -2.08 | -25.124 | -25.124 | 9.5 | -1.293 | -2.392 | -2.392 | 2.609 | -0.969 |
Investing Cash Flow
| -4.384 | -4.384 | -12.114 | -12.114 | -30.03 | -30.03 | 3.973 | 3.973 | -18.508 | -18.508 | -4.876 | -4.876 | -17.935 | -17.935 | 1.18 | 1.18 | 3.528 | 3.528 | 23.316 | 23.316 | 0.173 | 0.173 | -2.2 | -2.2 | -25.278 | -25.278 | 7.293 | -1.48 | -2.689 | -2.689 | 2.239 | -1.044 |
Financing Activities: | ||||||||||||||||||||||||||||||||
Debt Repayment
| 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 | -7.177 | 0 | 0 | 0 | -6.393 | 0 |
Common Stock Issued
| 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 |
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 |
Dividends Paid
| -5.255 | -5.255 | 0 | 0 | -4.663 | -4.663 | 0 | 0 | -2.096 | -2.096 | 0 | 0 | -3.137 | -3.137 | 0 | 0 | -2.817 | -2.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -2.751 | -2.751 | -2.477 | -2.477 | -2.583 | -2.583 | -1.679 | -1.679 | 31.716 | 31.716 | -1.732 | -1.732 | -1.394 | -1.394 | -1.575 | -1.575 | -0.623 | -0.623 | -1.24 | -1.24 | -3.505 | -3.505 | -5.208 | -5.208 | 27.965 | 27.965 | -1.007 | 0.425 | -2.551 | -2.551 | -1.606 | 0.048 |
Financing Cash Flow
| -8.006 | -8.006 | -2.477 | -2.477 | -7.245 | -7.245 | -1.679 | -1.679 | 29.621 | 29.621 | -1.732 | -1.732 | -4.531 | -4.531 | -1.575 | -1.575 | -3.44 | -3.44 | -1.24 | -1.24 | -3.505 | -3.505 | -5.208 | -5.208 | 27.965 | 27.965 | -8.184 | 0.425 | -2.551 | -2.551 | -7.999 | 0.048 |
Other Information: | ||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.257 | -1.257 | -0.86 | -0.86 | -1.154 | -1.154 | 0.051 | 0.051 | 0.935 | 0.935 | -0.855 | -0.855 | 1.735 | 1.735 | 0.076 | 0.076 | 0.191 | 0.191 | 0.074 | 0.074 | -0.019 | -0.019 | 0.52 | 0.52 | -0.095 | -0.095 | -0.398 | 0.078 | 0.082 | 0.082 | 0.047 | -0.14 |
Net Change In Cash
| 4.317 | 4.317 | -11.446 | -11.446 | -32.753 | -32.753 | 7.689 | 7.689 | 17.82 | 17.82 | 2.954 | 2.954 | -7.807 | -7.807 | -0.374 | -0.374 | 6.513 | 6.513 | 26.435 | 26.435 | 3.24 | 3.24 | -5.361 | -5.361 | 6.452 | 6.452 | 3.582 | 3.491 | -0.429 | -0.429 | 0.565 | -0.858 |
Cash At End Of Period
| 4.317 | 4.317 | -11.446 | -11.446 | -32.753 | 107.546 | 140.298 | 7.689 | 17.82 | 107.101 | 89.281 | 2.954 | -7.807 | 91.18 | 98.987 | -0.374 | 6.513 | 93.223 | 86.71 | 26.435 | 3.24 | 30.6 | 27.36 | -5.361 | 6.452 | 31.63 | 25.178 | 21.596 | -0.429 | 18.534 | 18.963 | 18.398 |