361 Degrees International Limited (1361.HK)
HKD 4.27
(1.67%)
HKD 4.27
(1.67%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 407.8 Million | 380.33 Million | 371.95 Million | 20.66 Million | 630.16 Million | 295.02 Million |
| Net Income | 1.36 Billion | 1.06 Billion | 1.04 Billion | 701.55 Million | 722.42 Million | 570.67 Million |
| Depreciation & Amortization | 75.35 Million | 68.57 Million | 73.53 Million | 83.17 Million | 96.47 Million | 124.38 Million |
| Deferred income taxes | - | - | -257.39 Million | - | - | - |
| Stock-based compensation | - | 43.64 Million | 26.12 Million | - | - | - |
| Change in working capital | -678.79 Million | -620.21 Million | -470.93 Million | -510.7 Million | 78.75 Million | -303.09 Million |
| Other non-cash items | -63.41 Million | -176.4 Million | -44.45 Million | -253.35 Million | -267.48 Million | -96.94 Million |
| Investing Cash Flow | 416.77 Million | 85.08 Million | 1.07 Billion | 255.19 Million | 1.67 Billion | -821.22 Million |
| Investments in PPE | -63.97 Million | -30.95 Million | -9.59 Million | -7.41 Million | -13.03 Million | -32.78 Million |
| Acquisitions | - | - | 67.55 Million | 94.56 Million | 95.14 Million | 97.99 Million |
| Investment purchases | -1.6 Billion | -2 Billion | -2 Billion | -3 Billion | -3 Billion | -4.5 Billion |
| Sales/Maturities of investments | 2 Billion | 2 Billion | 3 Billion | 3 Billion | 4.5 Billion | 3.6 Billion |
| Other Investing Activities | 11.72 Million | 116.04 Million | 17.36 Million | 168.04 Million | 96.73 Million | 7.87 Million |
| Financing Cash Flow | -1.07 Billion | 59.42 Million | -1.55 Billion | -242.62 Million | -542.65 Million | 55.47 Million |
| Debt repayment | -129 Thousand | -181.29 Million | -1.82 Billion | -605.72 Million | -416.17 Million | -1.24 Million |
| Dividends payments | -121.8 Million | - | - | -27.8 Million | -169.54 Million | -194.35 Million |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | 289 Thousand | - | - | - | - | - |
| Other Financing Activities | -877.55 Million | 240.72 Million | 263.26 Million | 390.9 Million | 43.07 Million | 251.07 Million |
| Accounts receivables | -784.35 Million | -592.89 Million | -385.45 Million | -150.43 Million | 236.41 Million | -376.51 Million |
| Accounts payables | - | 592.89 Million | 385.45 Million | 150.43 Million | -236.41 Million | 376.51 Million |
| Inventory | -172.67 Million | -286.57 Million | -119.51 Million | 390.82 Million | -116.93 Million | -249.42 Million |
| Other working capital | 27.86 Million | -333.64 Million | -351.41 Million | -901.53 Million | 195.68 Million | -53.67 Million |
| Cash at beginning of period | 3.86 Billion | 3.33 Billion | 3.45 Billion | 3.42 Billion | 1.65 Billion | 2.11 Billion |
| Cash at end of period | 3.59 Billion | 3.86 Billion | 3.33 Billion | 3.45 Billion | 3.42 Billion | 1.65 Billion |
| Capital Expenditure | -63.97 Million | -30.95 Million | -9.59 Million | -7.41 Million | -13.03 Million | -32.78 Million |
| Effect of forex changes on cash | -9.14 Million | -3.42 Million | -1.37 Million | -4.2 Million | 4.66 Million | 5.58 Million |
| Net cash flow / Change in cash | -263.95 Million | 521.43 Million | -112.32 Million | 29.03 Million | 1.77 Billion | -465.14 Million |
| Free Cash Flow | 343.83 Million | 349.38 Million | 362.35 Million | 13.25 Million | 617.12 Million | 262.23 Million |
| Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 1.36 Billion | 257.78 Million | 703.64 Million | 196.2 Million | 1.06 Billion | 550.91 Million |
| Depreciation & Amortization | 75.35 Million | 34.68 Million | 40.67 Million | 36.99 Million | 68.57 Million | 31.57 Million |
| Deferred income taxes | - | - | - | 861.75 Million | - | - |
| Stock-based compensation | - | - | - | 17.7 Million | 43.64 Million | 25.93 Million |
| Change in working capital | -678.79 Million | -929.16 Million | - | -875.3 Million | -620.21 Million | - |
| Other non-cash items | -63.41 Million | 1.04 Billion | -742.08 Million | 981.28 Million | -176.4 Million | -584.98 Million |
| Investing Cash Flow | 416.77 Million | 379.63 Million | 37.13 Million | 21.14 Million | 85.08 Million | 63.93 Million |
| Investments in PPE | -63.97 Million | -49.07 Million | -14.9 Million | -12.73 Million | -30.95 Million | -18.22 Million |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | -1.6 Billion | - | - | - | -2 Billion | - |
| Sales/Maturities of investments | 2 Billion | - | - | - | 2 Billion | - |
| Other Investing Activities | 11.72 Million | 428.7 Million | 52.04 Million | 33.88 Million | 116.04 Million | 82.16 Million |
| Financing Cash Flow | -1.07 Billion | -733.54 Million | -345.83 Million | 64.91 Million | 59.42 Million | -5.48 Million |
| Debt repayment | -129 Thousand | - | -246.07 Million | - | -181.29 Million | -829 Thousand |
| Dividends payments | -121.8 Million | -121.8 Million | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | 289 Thousand | - | - | - | - | - |
| Other Financing Activities | -877.55 Million | -611.74 Million | -591.9 Million | 64.91 Million | 240.72 Million | -4.66 Million |
| Accounts receivables | -784.35 Million | -784.35 Million | - | -592.89 Million | -592.89 Million | - |
| Accounts payables | - | - | - | - | 592.89 Million | - |
| Inventory | -172.67 Million | -172.67 Million | - | -286.57 Million | -286.57 Million | - |
| Other working capital | 27.86 Million | 27.86 Million | - | 4.15 Million | -333.64 Million | - |
| Cash at beginning of period | 3.86 Billion | 3.55 Billion | 3.86 Billion | 3.42 Billion | 3.33 Billion | 3.33 Billion |
| Cash at end of period | 3.59 Billion | 3.59 Billion | 3.55 Billion | 3.86 Billion | 3.86 Billion | 3.42 Billion |
| Capital Expenditure | -63.97 Million | -49.07 Million | -14.9 Million | -12.73 Million | -30.95 Million | -18.22 Million |
| Effect of forex changes on cash | -9.14 Million | -5.52 Million | -3.62 Million | -6.04 Million | -3.42 Million | 2.62 Million |
| Net cash flow / Change in cash | -263.95 Million | 46.13 Million | -310.08 Million | 436.91 Million | 521.43 Million | 84.52 Million |
| Free Cash Flow | 343.83 Million | 356.5 Million | -12.67 Million | 344.15 Million | 349.38 Million | 5.22 Million |
RHCO
6488
DSRLF
058820
600785
5280