Emperor Watch & Jewellery Limited (HKG:0887)
Hong Kong
· Delayed Price · Currency is HKD 0.5600
+0.0750 (15.46%)
May 30, 2025, 11:59 AM HKT
Emperor Watch & Jewellery Cash Flow Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 256.74 | 299.22 | 222.13 | 204.7 | 33.99 | Upgrade
|
| Depreciation & Amortization | 428.22 | 396.02 | 353.84 | 394.95 | 384.11 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.92 | 2.59 | 2.07 | 1.37 | 1.58 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5.13 | - | 0.63 | 14.67 | 15.94 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | -0.67 | 0.54 | Upgrade
|
| Other Operating Activities | 114.03 | 7.23 | 18.12 | 44.4 | -15.42 | Upgrade
|
| Change in Accounts Receivable | 59.63 | -41.32 | 24.57 | -14.63 | -7.2 | Upgrade
|
| Change in Inventory | -71.01 | -361.67 | -27.67 | 311.18 | 151.37 | Upgrade
|
| Change in Accounts Payable | -51.79 | 104.5 | 12.25 | 11.09 | 7.87 | Upgrade
|
| Change in Unearned Revenue | 17.35 | -0.38 | -5.27 | 8.78 | -2.08 | Upgrade
|
| Change in Other Net Operating Assets | 11.23 | -2.6 | 4.92 | -2.28 | 6.14 | Upgrade
|
| Operating Cash Flow | 772.44 | 403.59 | 605.58 | 973.56 | 576.84 | Upgrade
|
| Operating Cash Flow Growth | 91.39% | -33.35% | -37.80% | 68.78% | 33.15% | Upgrade
|
| Capital Expenditures | -79.57 | -101.9 | -37.23 | -34.29 | -15.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.29 | - | 0 | - | 0.01 | Upgrade
|
| Investment in Securities | 127.44 | 39.11 | -198.2 | - | - | Upgrade
|
| Other Investing Activities | 13.85 | -3.69 | 14.99 | 16.85 | 25.94 | Upgrade
|
| Investing Cash Flow | 62.01 | -66.48 | -220.44 | -17.44 | 10.02 | Upgrade
|
| Long-Term Debt Issued | 80 | - | 300 | 400 | 129.52 | Upgrade
|
| Long-Term Debt Repaid | -348.91 | -240.6 | -709.88 | -1,145 | -523.64 | Upgrade
|
| Net Debt Issued (Repaid) | -268.91 | -240.6 | -409.88 | -744.77 | -394.12 | Upgrade
|
| Common Dividends Paid | -82.03 | -93.56 | -49.49 | -47.46 | - | Upgrade
|
| Other Financing Activities | -24.12 | -10.23 | -6.9 | -16.38 | -33.14 | Upgrade
|
| Financing Cash Flow | -375.06 | -344.38 | -466.27 | -808.6 | -427.26 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.78 | -0.17 | -9.02 | 3.71 | 5.6 | Upgrade
|
| Net Cash Flow | 457.61 | -7.44 | -90.15 | 151.23 | 165.2 | Upgrade
|
| Free Cash Flow | 692.87 | 301.69 | 568.34 | 939.27 | 560.91 | Upgrade
|
| Free Cash Flow Growth | 129.66% | -46.92% | -39.49% | 67.45% | 48.11% | Upgrade
|
| Free Cash Flow Margin | 13.25% | 6.25% | 15.43% | 23.92% | 21.36% | Upgrade
|
| Free Cash Flow Per Share | 0.10 | 0.04 | 0.08 | 0.14 | 0.08 | Upgrade
|
| Cash Interest Paid | 24.12 | 10.23 | 6.9 | 16.38 | 33.14 | Upgrade
|
| Cash Income Tax Paid | 67.94 | 54.89 | 33.91 | 31.45 | 42.38 | Upgrade
|
| Levered Free Cash Flow | 625.11 | 247.9 | 557.87 | 871.64 | 474.06 | Upgrade
|
| Unlevered Free Cash Flow | 640.18 | 254.29 | 562.18 | 881.88 | 494.78 | Upgrade
|
| Change in Net Working Capital | -78.62 | 277.03 | -60.84 | -349.1 | -80.62 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.