Tongdao Liepin Group
HKEX:6100.HK
2.62 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2024 Q1 | 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 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||
Net Income
| 55.428 | -10.095 | -39.543 | 31.993 | 50.683 | -42.383 | -212.029 | 114.224 | 145.892 | -3.72 | 6.259 | 74.727 | 61.298 | -7.859 | -13.483 | 33.095 | 46.388 | -12.373 | 36.071 | 16.724 | 85.481 | -17.923 | 2.395 | 2.395 | 1.474 | 1.474 | 9.062 | 9.062 | -4.563 | -4.563 | 2.25 | -34.795 | -34.795 | -34.795 | -57.679 | -57.679 | -57.679 | -57.679 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 0 | 13.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.645 | 15.645 | 2.69 | 2.69 | 3.475 | 3.475 | 2.997 | 2.997 | 3.823 | 3.823 | 3.937 | 3.391 | 3.391 | 3.391 | 1.896 | 1.896 | 1.896 | 1.896 |
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
| 6.755 | 6.845 | -15.278 | 12.779 | 8.89 | 16.01 | 2.179 | 17.883 | 21.995 | 16.505 | 19.077 | 25.368 | 33.72 | 15.28 | 11.483 | 10.397 | 22.963 | 15.137 | 13.942 | 15.185 | 11.213 | 13.46 | 16.299 | 16.299 | 7.869 | 7.869 | 4.258 | 4.258 | 0.3 | 0.3 | 2.279 | 2.812 | 2.812 | 2.812 | 2.079 | 2.079 | 2.079 | 2.079 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.141 | -3.141 | -43.212 | -43.212 | 48.052 | 48.052 | -8.46 | -8.46 | 33.963 | 33.963 | 33.963 | 15.811 | 15.811 | 15.811 | 35.789 | 35.789 | 35.789 | 35.789 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.043 | -15.043 | 0 | 0 | -8.678 | -8.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 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 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 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.169 | -28.169 | 0 | 0 | 0.218 | 0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -62.183 | 3.25 | 54.821 | -44.772 | -59.573 | 26.373 | 209.85 | -132.107 | -167.887 | -12.785 | -25.336 | -100.095 | -95.018 | -7.421 | 2 | -43.492 | -69.351 | -2.764 | -50.013 | -31.909 | -96.694 | 4.463 | 65.127 | 65.127 | 45.789 | 45.789 | 75.858 | 75.858 | 12.215 | 12.215 | 5.317 | -2.729 | -2.729 | -2.729 | -2.19 | -2.19 | -2.19 | -2.19 |
Operating Cash Flow
| 0 | 0 | 0 | 0 | 8.89 | 16.01 | 66.634 | 17.883 | 21.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.298 | 62.298 | 43.3 | 43.3 | 58.606 | 58.606 | 83.715 | 83.715 | 11.775 | 11.775 | 47.745 | -15.51 | -15.51 | -15.51 | -20.106 | -20.106 | -20.106 | -20.106 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.128 | -4.128 | -4.631 | -4.631 | -5.062 | -5.062 | -1.244 | -1.244 | -1.742 | -1.742 | -1.493 | -5.302 | -5.302 | -5.302 | -2.263 | -2.263 | -2.263 | -2.263 |
Acquisitions Net
| 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,113.195 | -1,113.195 | -1,113.195 | 0 | -712.466 | -712.466 | -712.466 | 0 | -320.377 | -320.377 | -320.377 | -736.765 | -736.765 | -736.765 | -111.925 | -111.925 | -111.925 | -111.925 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,205.072 | 1,205.072 | 1,205.072 | 0 | 160.014 | 160.014 | 160.014 | 0 | 319.434 | 319.434 | 319.434 | 645.992 | 645.992 | 645.992 | 77.872 | 77.872 | 77.872 | 77.872 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -87.749 | -87.749 | -1,111.155 | -1,111.155 | 6.312 | 6.312 | 2.545 | 2.545 | -4.411 | -4.411 | 2.436 | 96.076 | 96.076 | 96.076 | 36.316 | 36.316 | 36.316 | 36.316 |
Investing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.911 | 87.911 | -1,115.786 | -1,115.786 | 1.25 | 1.25 | 1.301 | 1.301 | -6.153 | -6.153 | -1.741 | -94.006 | -94.006 | -94.006 | -35.945 | -35.945 | -35.945 | -35.945 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.251 | -21.251 | 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 | -8.254 | -8.254 | -4.127 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74.382 | -74.382 | 1,258.487 | 1,258.487 | -28.663 | -28.663 | -14.331 | 0 | -14.331 | 27.634 | 27.634 | 27.634 | 12.875 | 12.875 | 12.875 | 12.875 |
Financing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.006 | -21.006 | -74.382 | -74.382 | 1,250.233 | 1,250.233 | -28.663 | -28.663 | -14.331 | -14.331 | -14.331 | 27.634 | 27.634 | 27.634 | 12.875 | 12.875 | 12.875 | 12.875 |
Other Information: | ||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -201.497 | -201.497 | 34.708 | 34.708 | 0.565 | 0.565 | -0.409 | -0.409 | -0.386 | -0.386 | -1.082 | 91.154 | 91.154 | 91.154 | 51.806 | 51.806 | 51.806 | 51.806 |
Net Change In Cash
| 0 | 0 | 0 | 18.915 | 127.831 | -96.986 | 22.147 | 36.336 | 21.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72.294 | -72.294 | -72.294 | -1,112.16 | 2,809.815 | 99.247 | 99.247 | 55.944 | 107.212 | 30.59 | 30.59 | 9.272 | 9.272 | 9.272 | 8.631 | 8.631 | 8.631 | 8.631 |
Cash At End Of Period
| 0 | 0 | 0 | 584.723 | 565.809 | 437.978 | 534.964 | 512.817 | 21.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.789 | 89.789 | 89.789 | 1,760.491 | 2,872.651 | 162.083 | 162.083 | 195.402 | 139.458 | 62.836 | 62.836 | 32.247 | 32.247 | 32.247 | 22.975 | 22.975 | 22.975 | 22.975 |