Ajax-Loading

Company Selected - Xinyi Glass Holdings Ltd - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in HKD, Thousands06/30/202503/31/202512/31/202409/30/2024View Chart

Hid Net Income

1,965,2163,585,298.673,585,2995,947,140.00

Hid Depreciation

1,553,4021,588,522.001,588,5221,596,860.00

Hid Stock Based Compensation

86,327.0086,327.0086,327102,658.00

Hid Other Non-Cash Items

1,665,965459,848.33459,848-660,475.00

Hid [-] Change In Working Capital

1,792,6852,191,082.952,191,0831,204,677.95

HidHid Change Receivables

89,243.0089,243.0089,243-1,297,916.00

HidHid Change To Inventory

138,803.00138,803.00138,803539,556.00

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

0.00.00.00.0

[-] Total Cash From Operating Activities

5,498,9565,948,041.005,948,0416,227,823.00

Hid Capital Expenditures

-3,483,988-5,006,577.00-5,006,577-4,051,340.00

Hid Investments

- - - -

Hid Other Cashflows From Investing Activities

- - - -

[-] Total Cashflows From Investing Activities

-3,315,944-4,174,036.00-4,174,036-2,040,019.00

Hid Net Borrowings

0.00.00.0-4,833,012.00

Hid (+)Sale or (-)Purchase Of Stock

-33915,737.8815,73815,115.54

Hid Dividends Paid

-1,996,143.00-1,996,143.00-1,996,143-933,655.00

Hid Other Cashflows From Financing Activities

747,014.66747,014.66747,015-14,481.00

[-] Total Cashflows From Financing Activities

-1,535,668-2,170,543.00-2,170,543-6,703,185.00

Hid Begin Period CashFlow

1,480,796 - 1,337,493 -

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

702,560 - 211,916 -

[-] End Period Cash Flow

2,031,219 - 1,549,409 -

Free Cash Flow to the Firm (FCFF)

2,106,0821,122,863.911,122,8642,519,442.57

Free Cash Flow to Equity (FCFE)

1,266,871.001,266,871.001,266,871-2,331,122.00