NagaCorp Ltd. (3918.HK)
HKD 2.84
(0.35%)
HKD 2.84
(0.35%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 289.11 Million | 306.53 Million | 35.95 Million | 213.11 Million | 690.21 Million | 476.68 Million |
| Net Income | 177.96 Million | 107.46 Million | -140.74 Million | 132.13 Million | 551.64 Million | 399.39 Million |
| Depreciation & Amortization | 96.66 Million | 113.69 Million | 119.17 Million | 99.86 Million | 99.84 Million | 92.98 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | -528 Thousand | 68.63 Million | 22.62 Million | -24.41 Million | 49.7 Million | -26.74 Million |
| Other non-cash items | 18.28 Million | 16.74 Million | 34.9 Million | 5.52 Million | -10.97 Million | 11.05 Million |
| Investing Cash Flow | -42.91 Million | -124.43 Million | -145.24 Million | -118.69 Million | -424.1 Million | -316.9 Million |
| Investments in PPE | -54.86 Million | -128.2 Million | -150.24 Million | -161.82 Million | -450.98 Million | -243.27 Million |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | - | - | - | - | - | -76.44 Million |
| Sales/Maturities of investments | - | - | - | 39.09 Million | 23.08 Million | - |
| Other Investing Activities | 928 Thousand | 3.77 Million | 5 Million | 4.03 Million | 3.79 Million | 2.81 Million |
| Financing Cash Flow | -53.83 Million | -128.82 Million | -225.73 Million | 69.94 Million | -309.27 Million | 103.96 Million |
| Debt repayment | -16.29 Million | -73 Million | -300 Million | -3.93 Million | -7.82 Million | -288.83 Million |
| Dividends payments | - | - | -81.67 Million | -233.31 Million | -273.33 Million | -170.81 Million |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -37.53 Million | -55.82 Million | 155.94 Million | 307.19 Million | -28.12 Million | 274.77 Million |
| Accounts receivables | 3.63 Million | 22.65 Million | 51.03 Million | 4.64 Million | -14.37 Million | -17.92 Million |
| Accounts payables | - | -22.65 Million | -51.03 Million | -4.64 Million | 14.37 Million | - |
| Inventory | 553 Thousand | -1.1 Million | 191 Thousand | 783 Thousand | -716 Thousand | -256 Thousand |
| Other working capital | -4.71 Million | 69.73 Million | 22.43 Million | -25.19 Million | 50.42 Million | -26.48 Million |
| Cash at beginning of period | 156 Million | 102.72 Million | 437.74 Million | 273.37 Million | 316.53 Million | 52.79 Million |
| Cash at end of period | 348.38 Million | 156 Million | 102.72 Million | 437.74 Million | 273.37 Million | 316.53 Million |
| Capital Expenditure | -54.86 Million | -128.2 Million | -150.24 Million | -161.82 Million | -450.98 Million | -243.27 Million |
| Effect of forex changes on cash | - | - | - | - | - | - |
| Net cash flow / Change in cash | 192.37 Million | 53.28 Million | -335.01 Million | 164.36 Million | -43.15 Million | 263.74 Million |
| Free Cash Flow | 234.25 Million | 178.33 Million | -114.29 Million | 51.28 Million | 239.23 Million | 233.4 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -481.5 Thousand | -481.5 Thousand | 177.96 Million | 47.37 Million | 47.37 Million | 41.48 Million |
| Depreciation & Amortization | 23.09 Million | 23.09 Million | 96.66 Million | 23.71 Million | 23.71 Million | 24.61 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | - | - | -528 Thousand | 2.09 Million | 2.09 Million | - |
| Other non-cash items | 62.98 Million | 62.98 Million | 18.28 Million | 4.36 Million | 4.36 Million | 899 Thousand |
| Investing Cash Flow | -243.62 Million | -243.62 Million | -42.91 Million | -11.17 Million | -11.17 Million | -10.27 Million |
| Investments in PPE | -13.18 Million | -13.18 Million | -54.86 Million | -14.63 Million | -14.63 Million | -12.79 Million |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -230.44 Million | -230.44 Million | 928 Thousand | 3.45 Million | 3.45 Million | 2.52 Million |
| Financing Cash Flow | 23.67 Million | 23.67 Million | -53.83 Million | -13.22 Million | -13.22 Million | -13.68 Million |
| Debt repayment | - | - | -16.29 Million | - | - | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | 23.67 Million | 23.67 Million | -37.53 Million | -13.22 Million | -13.22 Million | -13.68 Million |
| Accounts receivables | - | - | 3.63 Million | 1.81 Million | 1.81 Million | - |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | 553 Thousand | 276.5 Thousand | 276.5 Thousand | - |
| Other working capital | - | - | - | - | - | - |
| Cash at beginning of period | - | - | 156 Million | - | - | - |
| Cash at end of period | -134.35 Million | -134.35 Million | 348.38 Million | 53.14 Million | 53.14 Million | 43.03 Million |
| Capital Expenditure | -13.18 Million | -13.18 Million | -54.86 Million | -14.63 Million | -14.63 Million | -12.79 Million |
| Effect of forex changes on cash | - | - | - | - | - | - |
| Net cash flow / Change in cash | -134.35 Million | -134.35 Million | 192.37 Million | 53.14 Million | 53.14 Million | 43.03 Million |
| Free Cash Flow | 72.41 Million | 72.41 Million | 234.25 Million | 62.92 Million | 62.92 Million | 54.2 Million |
EMA-PH
MHO
HDVY
UEPCO
AVTBF
DNPUF