Tse Sui Luen Jewellery (International) Limited
Tse Sui Luen Jewellery (International) Limited, an investment holding company, manufactures, sells, and markets jewelry products in Hong Kong, Macau, Mainland China, Malaysia, and other countries. It operates through Retail Business, Wholesale Business, …
Luxury Goods
HK, Hung Hom [HQ]
Cash Flow Statement
15 Sheets · From 2023 to 2009Configuration
In Million HKD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 67.00 | -81.00 | -6.00 | 26.00 | -171.00 | 214.00 | 180.00 | 227.00 | 107.00 | 287.00 | 291.00 | 360.00 | 310.00 | 86.00 | 71.00 | |
| Operating Cash (Net) | 67.00 | -81.00 | -6.00 | 26.00 | -171.00 | 214.00 | 180.00 | 227.00 | 107.00 | 287.00 | 291.00 | 360.00 | 310.00 | 86.00 | 71.00 | |
| Accounts Receivable | - - | - - | - - | -16.00 | - - | -36.00 | -42.00 | 14.00 | 72.00 | -12.00 | 61.00 | -33.00 | 29.00 | 7.00 | -1.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 17.00 | 51.00 | -50.00 | -42.00 | 22.00 | -98.00 | 91.00 | 85.00 | 11.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -118.00 | -266.00 | -255.00 | -96.00 | -363.00 | 73.00 | 36.00 | 93.00 | -19.00 | 114.00 | 74.00 | 62.00 | 51.00 | -52.00 | 145.00 | |
| Other WC | 75.00 | 36.00 | 73.00 | -101.00 | -56.00 | -72.00 | -58.00 | 13.00 | 39.00 | 41.00 | 48.00 | -68.00 | 43.00 | 31.00 | -2.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -26.00 | -43.00 | -90.00 | -40.00 | -52.00 | -210.00 | -154.00 | 15.00 | 77.00 | -212.00 | -176.00 | -79.00 | -94.00 | -132.00 | -13.00 | |
| Capital Expenditure | -27.00 | -44.00 | -61.00 | -41.00 | -56.00 | -56.00 | -58.00 | -63.00 | -55.00 | -105.00 | -98.00 | -22.00 | -56.00 | -129.00 | -77.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | -110.00 | -81.00 | -69.00 | -49.00 | -13.00 | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | 110.00 | 81.00 | -2.00 | - - | 13.00 | 61.00 | |
| Property, Plant, Equipment (P&PE) | -27.00 | -44.00 | -61.00 | -41.00 | -56.00 | -56.00 | -58.00 | -63.00 | -55.00 | -105.00 | -98.00 | -22.00 | -56.00 | -129.00 | -77.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 2.00 | - - | - - | 2.00 | |
| Other Investing Activities | - - | - - | -29.00 | - - | 3.00 | -153.00 | -95.00 | 78.00 | 132.00 | -106.00 | -77.00 | 11.00 | 11.00 | -2.00 | 61.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -9.00 | -35.00 | -32.00 | -143.00 | -154.00 | -2.00 | -58.00 | -115.00 | -251.00 | -78.00 | -19.00 | -248.00 | -250.00 | -58.00 | -216.00 | |
| Debt Repayment | -34.00 | -19.00 | -17.00 | -176.00 | -40.00 | -50.00 | -108.00 | -679.00 | -241.00 | -161.00 | -605.00 | -256.00 | -138.00 | -500.00 | -113.00 | |
| Dividends Paid | -10.00 | -22.00 | -30.00 | -28.00 | -19.00 | -17.00 | -10.00 | -8.00 | -9.00 | -26.00 | -12.00 | - - | - - | -4.00 | - - | |
|
Common Stock
|
- - | - - | - - | 148 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | 250.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | 101.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 54.00 | 77.00 | 80.00 | -2.00 | 214.00 | 69.00 | 177.00 | 572.00 | -69.00 | 108.00 | 598.00 | 7.00 | -111.00 | 563.00 | 12.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 104.00 | 157.00 | 103.00 | 58.00 | 185.00 | 119.00 | 125.00 | 202.00 | 467.00 | 268.00 | 251.00 | 336.00 | 379.00 | 354.00 | 348.00 | |
| End of Period | 157.00 | 103.00 | 58.00 | 185.00 | 119.00 | 125.00 | 202.00 | 323.00 | 320.00 | 251.00 | 336.00 | 379.00 | 354.00 | 348.00 | 179.00 | |
| Change | 52.00 | -53.00 | -45.00 | 127.00 | -66.00 | 6.00 | 76.00 | 121.00 | -147.00 | -16.00 | 85.00 | 42.00 | -24.00 | -6.00 | -168.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 42.00 | 42.00 | 54.00 | 55.00 | 48.00 | 53.00 | 62.00 | 59.00 | 57.00 | 58.00 | 258.00 | 210.00 | 156.00 | 154.00 | 141.00 | |
| Stock Based Compensation | - - | - - | - - | - - | 9.00 | 7.00 | - - | -1.00 | - - | - - | - - | - - | - - | - - | - - | |
| Other | -56.00 | -87.00 | -41.00 | -32.00 | 50.00 | 56.00 | 35.00 | 22.00 | 197.00 | 14.00 | 18.00 | 87.00 | 41.00 | 31.00 | 293.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 39.00 | -125.00 | -67.00 | -15.00 | -227.00 | 157.00 | 121.00 | 163.00 | 51.00 | 181.00 | 193.00 | 338.00 | 253.00 | -43.00 | -6.00 | |
| Cash Conversion Cycle (CCC) | 173.00 | 246.00 | 198.00 | 216.00 | 263.00 | 297.00 | 291.00 | 269.00 | 235.00 | 196.00 | 273.00 | 271.00 | 269.00 | 269.00 | 190.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | 2.00 | 35.00 | 19.00 | -1.00 | 2.00 | - - | -7.00 | -5.00 | 9.00 | -13.00 | -10.00 | 10.00 | 10.00 | -19.00 | -9.00 |