HK Stock MarketDetailed Quotes

LUEN THAI (00311)

Watchlist
  • 0.390
  • -0.010-2.50%
Trading May 22 09:56 CST
403.30MMarket Cap11.47P/E (TTM)

LUEN THAI (00311) Cash Flow

All
YOY yoy
Hide blank lines yoy
(FY)Dec 31, 2025
(Q6)Jun 30, 2025
(FY)Dec 31, 2024
(Q6)Jun 30, 2024
(FY)Dec 31, 2023
(Q6)Jun 30, 2023
(FY)Dec 31, 2022
(Q6)Jun 30, 2022
(FY)Dec 31, 2021
(Q6)Jun 30, 2021
Cash flow from operating activities
Earning before tax
111.66%3.12M
----
-381.85%-26.77M
----
-153.86%-5.56M
----
-29.74%10.31M
----
153.18%14.68M
----
Profit adjustment
Interest (income) - adjustment
-51.44%-998K
----
56.30%-659K
----
-82.79%-1.51M
----
-49.73%-825K
----
-42.75%-551K
----
Attributable subsidiary (profit) loss
41.42%-314K
----
1.65%-536K
----
-190.68%-545K
----
-70.16%601K
----
140.91%2.01M
----
Impairment and provisions:
-66.59%1.91M
----
457.31%5.72M
----
-202.04%-1.6M
----
7.62%1.57M
----
-71.03%1.46M
----
-Impairment of property, plant and equipment (reversal)
----
----
----
----
81.56%-45K
----
-184.43%-244K
----
--289K
----
-Impairmen of inventory (reversal)
-64.71%2.06M
----
426.27%5.82M
----
-213.05%-1.79M
----
9.73%1.58M
----
64.83%1.44M
----
-Impairment of trade receivables (reversal)
-35.51%-145K
----
-146.52%-107K
----
-1.29%230K
----
185.98%233K
----
-106.52%-271K
----
Revaluation surplus:
178.08%228K
----
-1,436.84%-292K
----
-26.67%-19K
----
-1,400.00%-15K
----
-100.78%-1K
----
-Derivative financial instruments fair value (increase)
178.08%228K
----
-1,436.84%-292K
----
-26.67%-19K
----
-1,400.00%-15K
----
-100.78%-1K
----
Asset sale loss (gain):
-173.42%-776K
----
253.51%1.06M
----
864.52%299K
----
-96.32%31K
----
-27.97%842K
----
-Loss (gain) from sale of subsidiary company
-176.00%-456K
----
--600K
----
----
----
----
----
----
----
-Loss (gain) on sale of property, machinery and equipment
-338.81%-320K
----
106.15%134K
----
109.68%65K
----
-96.26%31K
----
-46.65%829K
----
-Loss (gain) from selling other assets
----
----
38.03%323K
----
--234K
----
----
----
103.38%13K
----
Depreciation and amortization:
-20.33%15.93M
----
-8.70%20M
----
-10.39%21.9M
----
-1.22%24.44M
----
8.16%24.75M
----
-Amortization of intangible assets
0.00%668K
----
0.00%668K
----
0.00%668K
----
0.00%668K
----
1.67%668K
----
Financial expense
-27.17%10.04M
----
-1.16%13.78M
----
55.29%13.94M
----
56.61%8.98M
----
0.28%5.73M
----
Special items
-78.48%916K
----
--4.26M
----
----
----
---141K
----
----
----
Operating profit before the change of operating capital
81.57%30.06M
----
-38.50%16.55M
----
-40.12%26.92M
----
-8.11%44.95M
----
529.51%48.92M
----
Change of operating capital
Inventory (increase) decrease
-160.49%-2.34M
----
-80.63%3.87M
----
287.56%19.98M
----
-542.34%-10.65M
----
-106.56%-1.66M
----
Accounts receivable (increase)decrease
115.18%3.73M
----
-140.88%-24.53M
----
-137.96%-10.18M
----
13,928.87%26.83M
----
98.83%-194K
----
Accounts payable increase (decrease)
45.23%10.05M
----
131.52%6.92M
----
26.36%-21.95M
----
-296.89%-29.81M
----
14.40%15.14M
----
Derivative financial instruments (increase) decrease
-171.77%-150K
----
697.14%209K
----
-128.69%-35K
----
194.57%122K
----
-578.95%-129K
----
Special items for working capital changes
117.82%698K
----
-102.38%-3.92M
----
-326.05%-1.94M
----
-33.44%856K
----
161.38%1.29M
----
Cash  from business operations
4,786.18%42.04M
136.12%994K
-107.01%-897K
10.68%-2.75M
-60.41%12.79M
78.02%-3.08M
-49.02%32.3M
-164.04%-14.02M
129.15%63.36M
-27.67%21.89M
Other taxs
37.27%-2.17M
60.05%-642K
-120.41%-3.46M
-61.35%-1.61M
48.88%-1.57M
44.76%-996K
-163.26%-3.07M
-160.93%-1.8M
70.51%-1.17M
79.98%-691K
Interest paid - operating
27.17%-10.04M
22.98%-5.2M
1.16%-13.78M
-1.24%-6.76M
-91.88%-13.94M
-92.55%-6.67M
-26.74%-7.27M
-29.53%-3.47M
-0.28%-5.73M
12.44%-2.68M
Net cash from operations
264.54%29.83M
56.35%-4.85M
-566.58%-18.13M
-3.40%-11.11M
-112.38%-2.72M
44.26%-10.75M
-61.09%21.97M
-204.11%-19.28M
213.98%56.47M
-22.03%18.52M
Cash flow from investment activities
Interest received - investment
51.44%998K
18.95%408K
-56.30%659K
-58.12%343K
82.79%1.51M
150.46%819K
49.73%825K
9.36%327K
42.75%551K
43.06%299K
Dividend received - investment
--712K
--414K
----
----
--649K
----
----
----
----
----
Decrease in deposits (increase)
113.74%101K
----
---735K
----
----
----
-99.73%1K
----
200.00%375K
----
Sale of fixed assets
-41.64%520K
17.90%303K
111.64%891K
87.59%257K
-18.41%421K
-54.18%137K
-55.82%516K
-81.00%299K
-59.54%1.17M
80.50%1.57M
Purchase of fixed assets
42.19%-1.68M
53.67%-651K
22.02%-2.9M
40.72%-1.41M
67.51%-3.72M
58.71%-2.37M
-26.05%-11.45M
3.38%-5.74M
64.28%-9.08M
63.37%-5.94M
Sale of subsidiaries
----
----
--2M
--1.03M
----
----
----
----
----
----
Cash on investment
----
----
----
----
----
----
76.00%-120K
---120K
-104.08%-500K
----
Net cash from investment operations
878.57%654K
111.61%474K
92.64%-84K
115.84%224K
88.83%-1.14M
72.98%-1.41M
-36.56%-10.23M
-28.66%-5.23M
71.79%-7.49M
77.57%-4.07M
Net cash before financing
267.37%30.49M
59.81%-4.38M
-371.65%-18.22M
10.47%-10.89M
-132.89%-3.86M
50.39%-12.16M
-76.02%11.74M
-269.63%-24.52M
671.48%48.98M
157.28%14.45M
Cash flow from financing activities
New borrowing
129.07%211.05M
107.80%99.91M
-67.71%92.13M
103.23%48.08M
475.83%285.33M
-54.65%23.66M
69.61%49.55M
482.57%52.17M
-65.52%29.22M
-66.37%8.96M
Refund
-160.72%-238.01M
-176.18%-73.83M
68.65%-91.29M
-7.47%-26.73M
-472.96%-291.18M
-2.28%-24.87M
-26.93%-50.82M
-60.26%-24.32M
56.14%-40.04M
11.34%-15.17M
Interest paid - financing
----
----
----
----
----
----
---1.71M
----
----
----
Dividends paid - financing
----
----
90.96%-273K
----
51.56%-3.02M
----
---6.24M
---452K
----
----
Absorb investment income
----
----
----
----
----
----
--150K
----
----
----
Net cash from financing operations
-844.42%-31.04M
41.65%23.57M
76.50%-3.29M
430.12%16.64M
4.32%-13.99M
-120.84%-5.04M
6.99%-14.62M
418.62%24.19M
-55.66%-15.72M
59.77%-7.59M
Effect of rate
570.42%668K
-80.70%-571K
55.76%-142K
65.54%-316K
86.16%-321K
18.13%-917K
-3,460.87%-2.32M
-451.72%-1.12M
-95.50%69K
12.12%-203K
Net Cash
97.41%-557K
233.87%19.19M
-20.45%-21.5M
133.41%5.75M
-520.26%-17.85M
-5,144.82%-17.2M
-108.65%-2.88M
-104.78%-328K
278.15%33.26M
151.77%6.86M
Begining period cash
-28.56%54.14M
-28.56%54.14M
-19.34%75.78M
-19.34%75.78M
-5.24%93.95M
-5.24%93.95M
50.63%99.15M
49.78%99.15M
-20.66%65.82M
-20.20%66.2M
Cash at the end
0.21%54.25M
-10.41%72.76M
-28.56%54.14M
7.09%81.21M
-19.34%75.78M
-22.38%75.83M
-5.24%93.95M
34.10%97.7M
50.63%99.15M
4.87%72.86M
Cash balance analysis
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Accounting Standards
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
Audit Opinions
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
--
Auditor
PwC
--
PwC
--
PwC
--
PwC
--
PwC
--
(FY)Dec 31, 2025(Q6)Jun 30, 2025(FY)Dec 31, 2024(Q6)Jun 30, 2024(FY)Dec 31, 2023(Q6)Jun 30, 2023(FY)Dec 31, 2022(Q6)Jun 30, 2022(FY)Dec 31, 2021(Q6)Jun 30, 2021
Cash flow from operating activities
Earning before tax 111.66%3.12M-----381.85%-26.77M-----153.86%-5.56M-----29.74%10.31M----153.18%14.68M----
Profit adjustment
Interest (income) - adjustment -51.44%-998K----56.30%-659K-----82.79%-1.51M-----49.73%-825K-----42.75%-551K----
Attributable subsidiary (profit) loss 41.42%-314K----1.65%-536K-----190.68%-545K-----70.16%601K----140.91%2.01M----
Impairment and provisions: -66.59%1.91M----457.31%5.72M-----202.04%-1.6M----7.62%1.57M-----71.03%1.46M----
-Impairment of property, plant and equipment (reversal) ----------------81.56%-45K-----184.43%-244K------289K----
-Impairmen of inventory (reversal) -64.71%2.06M----426.27%5.82M-----213.05%-1.79M----9.73%1.58M----64.83%1.44M----
-Impairment of trade receivables (reversal) -35.51%-145K-----146.52%-107K-----1.29%230K----185.98%233K-----106.52%-271K----
Revaluation surplus: 178.08%228K-----1,436.84%-292K-----26.67%-19K-----1,400.00%-15K-----100.78%-1K----
-Derivative financial instruments fair value (increase) 178.08%228K-----1,436.84%-292K-----26.67%-19K-----1,400.00%-15K-----100.78%-1K----
Asset sale loss (gain): -173.42%-776K----253.51%1.06M----864.52%299K-----96.32%31K-----27.97%842K----
-Loss (gain) from sale of subsidiary company -176.00%-456K------600K----------------------------
-Loss (gain) on sale of property, machinery and equipment -338.81%-320K----106.15%134K----109.68%65K-----96.26%31K-----46.65%829K----
-Loss (gain) from selling other assets --------38.03%323K------234K------------103.38%13K----
Depreciation and amortization: -20.33%15.93M-----8.70%20M-----10.39%21.9M-----1.22%24.44M----8.16%24.75M----
-Amortization of intangible assets 0.00%668K----0.00%668K----0.00%668K----0.00%668K----1.67%668K----
Financial expense -27.17%10.04M-----1.16%13.78M----55.29%13.94M----56.61%8.98M----0.28%5.73M----
Special items -78.48%916K------4.26M---------------141K------------
Operating profit before the change of operating capital 81.57%30.06M-----38.50%16.55M-----40.12%26.92M-----8.11%44.95M----529.51%48.92M----
Change of operating capital
Inventory (increase) decrease -160.49%-2.34M-----80.63%3.87M----287.56%19.98M-----542.34%-10.65M-----106.56%-1.66M----
Accounts receivable (increase)decrease 115.18%3.73M-----140.88%-24.53M-----137.96%-10.18M----13,928.87%26.83M----98.83%-194K----
Accounts payable increase (decrease) 45.23%10.05M----131.52%6.92M----26.36%-21.95M-----296.89%-29.81M----14.40%15.14M----
Derivative financial instruments (increase) decrease -171.77%-150K----697.14%209K-----128.69%-35K----194.57%122K-----578.95%-129K----
Special items for working capital changes 117.82%698K-----102.38%-3.92M-----326.05%-1.94M-----33.44%856K----161.38%1.29M----
Cash  from business operations 4,786.18%42.04M136.12%994K-107.01%-897K10.68%-2.75M-60.41%12.79M78.02%-3.08M-49.02%32.3M-164.04%-14.02M129.15%63.36M-27.67%21.89M
Other taxs 37.27%-2.17M60.05%-642K-120.41%-3.46M-61.35%-1.61M48.88%-1.57M44.76%-996K-163.26%-3.07M-160.93%-1.8M70.51%-1.17M79.98%-691K
Interest paid - operating 27.17%-10.04M22.98%-5.2M1.16%-13.78M-1.24%-6.76M-91.88%-13.94M-92.55%-6.67M-26.74%-7.27M-29.53%-3.47M-0.28%-5.73M12.44%-2.68M
Net cash from operations 264.54%29.83M56.35%-4.85M-566.58%-18.13M-3.40%-11.11M-112.38%-2.72M44.26%-10.75M-61.09%21.97M-204.11%-19.28M213.98%56.47M-22.03%18.52M
Cash flow from investment activities
Interest received - investment 51.44%998K18.95%408K-56.30%659K-58.12%343K82.79%1.51M150.46%819K49.73%825K9.36%327K42.75%551K43.06%299K
Dividend received - investment --712K--414K----------649K--------------------
Decrease in deposits (increase) 113.74%101K-------735K-------------99.73%1K----200.00%375K----
Sale of fixed assets -41.64%520K17.90%303K111.64%891K87.59%257K-18.41%421K-54.18%137K-55.82%516K-81.00%299K-59.54%1.17M80.50%1.57M
Purchase of fixed assets 42.19%-1.68M53.67%-651K22.02%-2.9M40.72%-1.41M67.51%-3.72M58.71%-2.37M-26.05%-11.45M3.38%-5.74M64.28%-9.08M63.37%-5.94M
Sale of subsidiaries ----------2M--1.03M------------------------
Cash on investment ------------------------76.00%-120K---120K-104.08%-500K----
Net cash from investment operations 878.57%654K111.61%474K92.64%-84K115.84%224K88.83%-1.14M72.98%-1.41M-36.56%-10.23M-28.66%-5.23M71.79%-7.49M77.57%-4.07M
Net cash before financing 267.37%30.49M59.81%-4.38M-371.65%-18.22M10.47%-10.89M-132.89%-3.86M50.39%-12.16M-76.02%11.74M-269.63%-24.52M671.48%48.98M157.28%14.45M
Cash flow from financing activities
New borrowing 129.07%211.05M107.80%99.91M-67.71%92.13M103.23%48.08M475.83%285.33M-54.65%23.66M69.61%49.55M482.57%52.17M-65.52%29.22M-66.37%8.96M
Refund -160.72%-238.01M-176.18%-73.83M68.65%-91.29M-7.47%-26.73M-472.96%-291.18M-2.28%-24.87M-26.93%-50.82M-60.26%-24.32M56.14%-40.04M11.34%-15.17M
Interest paid - financing ---------------------------1.71M------------
Dividends paid - financing --------90.96%-273K----51.56%-3.02M-------6.24M---452K--------
Absorb investment income --------------------------150K------------
Net cash from financing operations -844.42%-31.04M41.65%23.57M76.50%-3.29M430.12%16.64M4.32%-13.99M-120.84%-5.04M6.99%-14.62M418.62%24.19M-55.66%-15.72M59.77%-7.59M
Effect of rate 570.42%668K-80.70%-571K55.76%-142K65.54%-316K86.16%-321K18.13%-917K-3,460.87%-2.32M-451.72%-1.12M-95.50%69K12.12%-203K
Net Cash 97.41%-557K233.87%19.19M-20.45%-21.5M133.41%5.75M-520.26%-17.85M-5,144.82%-17.2M-108.65%-2.88M-104.78%-328K278.15%33.26M151.77%6.86M
Begining period cash -28.56%54.14M-28.56%54.14M-19.34%75.78M-19.34%75.78M-5.24%93.95M-5.24%93.95M50.63%99.15M49.78%99.15M-20.66%65.82M-20.20%66.2M
Cash at the end 0.21%54.25M-10.41%72.76M-28.56%54.14M7.09%81.21M-19.34%75.78M-22.38%75.83M-5.24%93.95M34.10%97.7M50.63%99.15M4.87%72.86M
Cash balance analysis
Currency Unit USDUSDUSDUSDUSDUSDUSDUSDUSDUSD
Accounting Standards HKASHKASHKASHKASHKASHKASHKASHKASHKASHKAS
Audit Opinions Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--
Auditor PwC--PwC--PwC--PwC--PwC--

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.

Market Insights
China and the US begin implementing the Kuala Lumpur economic and trade consultation consensus.
China and the United States have successively adjusted multiple tariff and non-tariff measures, beginning to implement the consensus outcome Show More