EPS Creative Health Technology Group Limited
HKEX:3860.HK
0.52 (HKD) • At close November 5, 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 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||
Net Income
| -8.416 | -8.416 | -5.235 | -2.618 | -37.895 | -13.407 | -7.842 | -9.462 | -12.211 | -8.588 | -5.425 | -2.713 | 2.058 | 1.029 | 4.447 | 2.224 | 4 | 2 | 18.735 | -3.542 | 0.212 | 15.793 | 18.236 | -7.007 | 5.938 | 7.352 | 8.317 | -7.523 | -0.188 | 7.156 | 7.028 | -7.902 | 3.958 | 3.958 | 3.155 | 3.155 | 3.155 | 3.155 |
Depreciation & Amortization
| 4.4 | 4.4 | 5.219 | 2.61 | 2.839 | 1.304 | 1.643 | 0.938 | 1.824 | 0.978 | 1.64 | 0.82 | 1.64 | 0.82 | 1.398 | 0.699 | 1.095 | 0.548 | 1.112 | 0.271 | 0.271 | 0.271 | 0 | 0.25 | 0.25 | 0.25 | 0 | 0.196 | 0.296 | 0.147 | 0.132 | 0.428 | 0.428 | 0.428 | 0.506 | 0.506 | 0.506 | 0.506 |
Deferred Income Tax
| 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 | 0 | 0 | 0 |
Stock Based Compensation
| 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 | 0 | 0 | 0 |
Change In Working Capital
| 12.885 | 12.885 | 4.333 | -13.569 | 8.203 | 8.203 | -8.897 | -8.897 | 16.787 | 4.692 | 0 | 0 | -17.217 | -2.632 | 0.354 | 0.354 | 0.996 | 0.996 | 0 | -6.548 | -6.548 | -6.548 | 0 | 2.876 | 2.876 | 2.876 | 0 | 1.61 | 16.895 | 1.61 | 0 | -2.073 | -2.073 | -2.073 | 3.329 | 3.329 | 3.329 | 3.329 |
Accounts Receivables
| 7.059 | 7.059 | -24.094 | -12.047 | 2.53 | 2.53 | -4.613 | -4.613 | 6.416 | 6.416 | 0 | 0 | -1.947 | -1.947 | 0 | 0 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 5.826 | 5.826 | -3.043 | -1.522 | 5.673 | 5.673 | -4.285 | -4.285 | -1.725 | -1.725 | 0 | 0 | -0.685 | -0.685 | -0.301 | -0.301 | -0.602 | -0.602 | 0 | 0.203 | 0.203 | 0.203 | 0 | 0.186 | 0.186 | 0.186 | 0 | 1.777 | 12.878 | 1.777 | 0 | 4.509 | 4.509 | 4.509 | 1.308 | 1.308 | 1.308 | 1.308 |
Change In Accounts Payables
| -37.223 | 0 | 33.882 | 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
| 0.033 | 0 | -2.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.655 | 0.655 | 1.528 | 1.528 | 0 | -6.751 | -6.751 | -6.751 | 0 | 2.69 | 2.69 | 2.69 | 0 | -0.167 | 4.017 | -0.167 | 0 | -6.582 | -6.582 | -6.582 | 2.022 | 2.022 | 2.022 | 2.022 |
Other Non Cash Items
| -25.768 | -25.768 | 3.653 | 16.193 | 4.325 | -5.046 | 5.617 | 7.314 | -92.069 | -44.428 | 105.533 | 51.249 | 67.74 | 26.276 | -66.32 | -34.607 | 26.434 | 11.109 | -22.294 | 3.542 | -0.212 | -15.793 | -18.236 | 7.007 | -5.938 | -7.352 | -8.317 | 7.523 | -14.346 | 10.454 | 19.669 | 7.902 | -0.187 | -0.187 | 0.154 | 0.154 | 0.154 | 0.154 |
Operating Cash Flow
| -16.899 | -16.899 | 4.277 | 2.617 | -36.409 | -8.946 | -3.868 | -10.108 | -89.317 | -47.346 | 98.468 | 49.357 | 50.941 | 25.494 | -63.271 | -31.685 | 29.339 | 14.653 | -4.671 | 0.988 | 0.988 | 0.988 | 0 | 5.887 | 5.887 | 5.887 | 0 | 4.165 | 2.657 | 17.757 | 26.829 | 2.127 | 2.127 | 2.127 | 7.144 | 7.144 | 7.144 | 7.144 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.573 | -1.573 | -1.892 | -0.946 | -2.35 | -1.167 | -0.059 | -0.038 | -0.054 | -0.142 | 0 | 0 | -0.086 | -0.043 | -0.439 | -0.22 | -0.207 | -0.104 | -0.136 | -0.735 | -0.735 | -0.735 | 0 | -0.288 | -0.288 | -0.288 | 0 | -0.082 | -0.033 | -0.082 | -0.042 | -0.024 | -0.024 | -0.024 | -0.158 | -0.158 | -0.158 | -0.158 |
Acquisitions Net
| -8.228 | -8.228 | 0 | 0 | -0.103 | -0.052 | 0.103 | 0 | -0.032 | 0 | 2.09 | 0 | 0.18 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0.671 | 0 | -0.671 | 0 | -3.54 | 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 | 0.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.925 | 0 | 6.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.165 | 0.165 | 0.38 | 0.38 | 4.836 | -1.937 | -5 | -2.55 | 1.266 | 1.266 | 1.052 | 1.052 | 0.093 | 0.093 | 0.053 | 0.053 | 0.019 | 0.019 | 0 | 0.735 | 0.735 | 0.735 | 0 | 0.288 | 0.288 | 0.288 | 0 | 0.082 | 0.003 | 0.001 | -0.001 | 0.024 | 0.024 | 0.024 | 0.158 | 0.158 | 0.158 | 0.158 |
Investing Cash Flow
| -9.636 | -9.636 | -1.892 | -0.566 | 3.054 | -3.104 | -5.627 | -2.588 | -3.626 | 1.124 | 2.09 | 1.052 | 0.094 | 0.05 | -0.439 | -0.167 | -7.132 | -0.085 | 6.789 | -0.501 | -0.501 | -0.501 | 0 | -2.751 | -2.751 | -2.751 | 0 | -0.084 | -0.03 | 0.001 | -0.043 | 0.143 | 0.143 | 0.143 | -0.203 | -0.203 | -0.203 | -0.203 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.191 | 0 | -0.698 | 0 | -2.856 | 0 | -21.123 | 0 | -0.508 | 0 | -0.508 | 0 | -0.508 | 0 | -3.809 | -3.809 | -0.593 | -3.809 | -0.593 | -4.043 | -4.043 | -4.043 | 0 | -6.782 | -6.782 | -6.782 | 0 | -19.404 | -0.038 | -0.018 | 0 | -6.076 | -6.076 | -6.076 | -5.548 | -5.548 | -5.548 | -5.548 |
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 | 13.164 | 13.164 | 13.164 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -8 | -1.875 | -1.875 | -1.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.75 | -1.75 | -1.75 | -1.75 |
Other Financing Activities
| 18.104 | 18.104 | 2.244 | -1.274 | -4.045 | 1.48 | -15.358 | -15.358 | 100 | 57.21 | -0.982 | -0.982 | -0.476 | -0.476 | -0.431 | -0.431 | -0.357 | -0.357 | 0 | 5.918 | 5.918 | 5.918 | 0 | -6.382 | -6.382 | -6.382 | 0 | 19.404 | -11.664 | -7.429 | -17.038 | 6.076 | 6.076 | 6.076 | 7.298 | 7.298 | 7.298 | 7.298 |
Financing Cash Flow
| 18.104 | 18.104 | -0.832 | -1.274 | -3.038 | 1.48 | -22.357 | -15.358 | 98.67 | 57.21 | -1.705 | -0.982 | -0.883 | -0.476 | -0.793 | -0.431 | -0.649 | -0.357 | -8.593 | -5.918 | -5.918 | -5.918 | 0 | 6.382 | 6.382 | 6.382 | 0 | -21.728 | -11.702 | -7.447 | -17.038 | -6.281 | -6.281 | -6.281 | -7.62 | -7.62 | -7.62 | -7.62 |
Other Information: | ||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.053 | -0.053 | -0.259 | -0.259 | 0.193 | 0.193 | 0.095 | 0.095 | 1.028 | 1.028 | 0.011 | 0.011 | 0.156 | 0.156 | -0.076 | -0.076 | 0.001 | 0.001 | 0 | 4.015 | 4.015 | 4.015 | 0 | 1.694 | 1.694 | 1.694 | 0 | 22.062 | 0.02 | -0.011 | -0.005 | 1.916 | 1.916 | 1.916 | 2.416 | 2.416 | 2.416 | 2.416 |
Net Change In Cash
| -16.967 | -8.484 | 1.036 | 0.518 | -27.519 | -187.413 | -29.96 | -27.958 | 5.704 | 12.016 | 98.874 | 49.437 | 50.463 | 25.224 | -64.654 | 5.454 | 88.141 | 5.454 | -6.475 | -1.416 | -1.416 | -1.416 | 0 | 11.212 | 11.212 | 11.212 | 0 | 4.415 | 4.415 | 4.415 | 9.743 | -2.095 | -2.095 | -2.095 | 1.737 | 1.737 | 1.737 | 1.737 |
Cash At End Of Period
| 124.54 | -8.484 | 141.507 | 0.518 | 140.471 | -20.855 | 167.99 | -17.48 | 197.95 | 196.125 | 192.246 | 49.437 | 93.372 | 60.012 | 42.909 | 24.876 | 107.563 | 24.876 | 79.079 | 19.422 | 19.422 | 19.422 | 0 | 20.838 | 20.838 | 20.838 | 0 | 9.626 | 9.626 | 9.626 | 9.743 | 5.211 | 5.211 | 5.211 | 7.306 | 7.306 | 7.306 | 7.306 |