Aidigong Maternal & Child Health Limited
HKEX:0286.HK
1.9 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -39.194 | -153.765 | -23.656 | -103.819 | -61.505 | -18.282 | 23.582 | -407.342 | 25.99 | 10.714 | 0.523 | -5.167 | 7.327 | -4.685 | 6.107 | 8.223 | 33.873 | 25.458 | 8.551 | 8.502 | 6.876 | 2.231 | 6.876 | 6.876 | 2.263 | 8.527 | 2.263 | 2.263 | -2.896 | -2.896 | -2.896 | -2.896 | 3.274 | 3.274 | 3.274 | 3.274 | -0.465 | -0.465 | -0.465 | -0.465 | 2.947 | 2.947 | 2.947 | 2.947 | -1.214 | -1.214 | -1.214 | -1.214 | 3.798 | 3.798 | 3.798 | 3.798 | 1.205 | 1.205 | 1.205 | 1.205 | 1.773 | 1.773 | 1.773 | 1.773 |
Depreciation & Amortization
| 72.637 | 89.644 | 89.51 | 91.813 | 105.36 | 76.889 | 69.247 | 93.155 | 46.873 | 43.541 | 10.895 | 11.884 | 2.322 | 6.764 | 1.701 | 7.376 | 1.078 | 4.481 | 0.776 | 1.329 | 0.15 | 0.088 | 0.15 | 0.15 | 0.038 | 0.076 | 0.038 | 0.038 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | -212.106 | 0 | -165.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.061 | 0 | 0 | 0 | 0 | 0 | 24.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 37.263 | 0 | 29.021 | 12.119 | 0.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 3.8 | 0 | 0 | 0 | 0.207 | 0.207 | 0.207 | 0.207 | 0 | 0 | 0 | 0 | 7.812 | 7.812 | 7.812 | 7.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -71.941 | 0 | -11.174 | 0 | -138.91 | 0 | -171.526 | 0 | -70.016 | 0 | -90.197 | 0 | -61.392 | 0 | -125.271 | 0 | 123.005 | 0 | 24.69 | -24.596 | -24.596 | -24.596 | -24.596 | -17.84 | -17.84 | -17.84 | -17.84 | 0.123 | 0.123 | 0.123 | 0.123 | -0.269 | -0.269 | -0.269 | -0.269 | 0.016 | 0.016 | 0.016 | 0.016 | -11.363 | -11.363 | -11.363 | -11.363 | -11.363 | -11.363 | -11.363 | -11.363 | -17.279 | -17.279 | -17.279 | -17.279 | 0.11 | 0.11 | 0.11 | 0.11 | 0.036 | 0.036 | 0.036 | 0.036 |
Accounts Receivables
| 0 | 4.798 | 0 | -1.317 | 0 | 8.369 | 0 | 25.43 | 0 | -4.047 | 0 | -17.968 | 0 | -4.72 | 0 | 3.717 | 0 | 34.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0.132 | 0 | 0.776 | 0 | 2.002 | 0 | -13.417 | 0 | -2.735 | 0 | -23.97 | 0 | 13.788 | 0 | -4.814 | 0 | -12.302 | 0 | -3.076 | -0.04 | -0.04 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -76.871 | 0 | -10.633 | 0 | -149.281 | 0 | -183.539 | 0 | -63.234 | 0 | -48.259 | 0 | -70.46 | 0 | -124.174 | 0 | 101.203 | 0 | 27.765 | -24.556 | -24.556 | -24.556 | -24.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -12.78 | 148.617 | 146.039 | 336.785 | 60.995 | 227.737 | -45.888 | 584.021 | -165.002 | 23.311 | -18.861 | 144.348 | -29.955 | 4.463 | -2.63 | -26.42 | -27.139 | -48.592 | 3.206 | -5.299 | -3.12 | -22.837 | -3.12 | -3.12 | -4.334 | -88.096 | -4.334 | -4.334 | -6.307 | -6.307 | -6.307 | -6.307 | -3.42 | -3.42 | -3.42 | -3.42 | 0.161 | 0.161 | 0.161 | 0.161 | -5.083 | -5.083 | -5.083 | -5.083 | -0.922 | -0.922 | -0.922 | -0.922 | -4.431 | -4.431 | -4.431 | -4.431 | -1.504 | -1.504 | -1.504 | -1.504 | -1.831 | -1.831 | -1.831 | -1.831 |
Operating Cash Flow
| 20.663 | 49.818 | 32.873 | 141.153 | -105.87 | 132.566 | -91.553 | 83.524 | -185.885 | 7.55 | -7.443 | 60.868 | -20.306 | -54.85 | 5.178 | -136.056 | 11.612 | 104.352 | 12.533 | 29.221 | -20.484 | -20.518 | -20.484 | -20.484 | -19.873 | -79.493 | -19.873 | -19.873 | -1.258 | -1.258 | -1.258 | -1.258 | -0.416 | -0.416 | -0.416 | -0.416 | -0.288 | -0.288 | -0.288 | -0.288 | -13.497 | -13.497 | -13.497 | -13.497 | -13.497 | -13.497 | -13.497 | -13.497 | -17.909 | -17.909 | -17.909 | -17.909 | -0.189 | -0.189 | -0.189 | -0.189 | -0.023 | -0.023 | -0.023 | -0.023 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -36.338 | 0 | -35.186 | 0 | -23.505 | 0 | -10.035 | 0 | -17 | 0 | -25.531 | 0 | -20.945 | 0 | -79.311 | 0 | -5.337 | 0 | -1.339 | 17.724 | 17.724 | 17.724 | 17.724 | -0.003 | -0.011 | -0.003 | -0.003 | -0.147 | -0.147 | -0.147 | -0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.228 | -0.228 | -0.228 | -0.228 | -0.228 | -0.228 | -0.228 | -0.228 | -0.06 | -0.06 | -0.06 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.395 | 0 | -617.534 | 0 | 0 | 0 | -48.388 | 0 | -217.401 | 0 | -63.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.511 | -0.511 | -0.511 | -0.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.756 | -40.756 | -40.756 | -40.756 | -40.756 | -40.756 | -40.756 | -40.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.727 | 9.727 | 9.727 | 9.727 | 10.687 | 10.687 | 10.687 | 10.687 | 22.146 | 22.146 | 22.146 | 22.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1.796 | 31.42 | -5.564 | 16.054 | 0.002 | 47.738 | -159.347 | -167.793 | -6.698 | 84.922 | 0.45 | 11.154 | -6.982 | 176.666 | -125.842 | 457.965 | -154.35 | -70.638 | -16.772 | 1.339 | -17.213 | -3.366 | -17.213 | -17.213 | -9.724 | 45.079 | -9.724 | -9.724 | -10.54 | -10.54 | -10.54 | -10.54 | -22.146 | -22.146 | -22.146 | -22.146 | 0 | 0 | 0 | 0 | 40.983 | 40.983 | 40.983 | 40.983 | 40.983 | 40.983 | 40.983 | 40.983 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -1.796 | -4.918 | -5.564 | -19.132 | 0.002 | -31.681 | -159.347 | -28.095 | -6.698 | -549.612 | 0.45 | -14.377 | -6.982 | 107.333 | -125.842 | 161.253 | -154.35 | -139.24 | -16.772 | 5.586 | 17.213 | -3.366 | 17.213 | 17.213 | 9.724 | 45.068 | 9.724 | 9.724 | 30.54 | 30.54 | 30.54 | 30.54 | 22.146 | 22.146 | 22.146 | 22.146 | 0.281 | 0.281 | 0.281 | 0.281 | -40.983 | -40.983 | -40.983 | -40.983 | -40.983 | -40.983 | -40.983 | -40.983 | 11.32 | 11.32 | 11.32 | 11.32 | 0.462 | 0.462 | 0.462 | 0.462 | 0.107 | 0.107 | 0.107 | 0.107 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.23 | 1.483 | 1.483 | 1.483 | 1.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.437 | 49.437 | 49.437 | 49.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -0.844 | -0.421 | -12.12 | -1.372 | 0 | -0.521 | -0.498 | -0.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.925 | -27.925 | -27.925 | -27.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.985 | -1.985 | -1.985 | -1.985 | -1.985 | -1.985 | -1.985 | -1.985 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -27.74 | -46.421 | 2.659 | -201.686 | 92.511 | -135.043 | 289.167 | -130.194 | 184.031 | 601.818 | 20.862 | -38.428 | -26.398 | -6.648 | 20.258 | 113.568 | 126.867 | 53.499 | 15.1 | 0 | -1.483 | -0.005 | -1.483 | -1.483 | 0 | -0.008 | 0 | 1.547 | 27.925 | -0.027 | 27.925 | -0.027 | 0 | -1.852 | 0 | -1.852 | 0 | -0.607 | 0 | -0.607 | 45 | -45 | 45 | -45 | 45 | -45 | 45 | -45 | -47.451 | 49.437 | -47.451 | 49.437 | 1.985 | 0 | 1.985 | 0 | 5.787 | -5.827 | 5.787 | -5.827 |
Financing Cash Flow
| -27.74 | -47.265 | 2.238 | -134.256 | 91.139 | -135.043 | 288.646 | -47.484 | 183.533 | 601.818 | 20.862 | -38.428 | -26.398 | -6.648 | 20.258 | 113.568 | 126.867 | 53.499 | 15.1 | 13.23 | 3.029 | -0.005 | 3.029 | 3.029 | 1.547 | -0.008 | 1.547 | 1.547 | -27.951 | -27.951 | -27.951 | -27.951 | -1.852 | -1.852 | -1.852 | -1.852 | -0.607 | -0.607 | -0.607 | -0.607 | -45 | -45 | -45 | -45 | -45 | -45 | -45 | -45 | 47.451 | 47.451 | 47.451 | 47.451 | -1.985 | -1.985 | -1.985 | -1.985 | -5.827 | -5.827 | -5.827 | -5.827 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.533 | 1.412 | -2.138 | -26.022 | 19.206 | -5.205 | 7.714 | -3.766 | 6.303 | -2.121 | 0.578 | -9.408 | -3.991 | 1.028 | 10.86 | -45.634 | 3.057 | -7.053 | 0.19 | -42.385 | -0.017 | 0.152 | -0.017 | -0.017 | -0.006 | -0.006 | -0.006 | -0.006 | 0.056 | 0.056 | 0.056 | 0.056 | -0.665 | -0.665 | -0.665 | -0.665 | 0.613 | 0.613 | 0.613 | 0.613 | 1.436 | 1.436 | 1.436 | 1.436 | 1.436 | 1.436 | 1.436 | 1.436 | 25.626 | 25.626 | 25.626 | 25.626 | 16.839 | 16.839 | 16.839 | 16.839 | 8.684 | 8.684 | 8.684 | 8.684 |
Net Change In Cash
| 70.897 | -0.953 | 27.409 | -38.257 | 4.477 | -39.363 | 45.46 | 4.179 | -2.747 | 57.635 | 14.447 | -1.345 | -57.677 | 46.863 | -89.546 | 93.131 | -12.814 | 11.558 | 11.051 | -21.248 | -11.385 | 15.515 | -11.385 | -50.637 | -8.608 | 30.644 | -8.608 | -8.608 | 2.78 | 2.78 | 2.78 | 2.78 | -3.898 | -3.898 | -3.898 | -3.898 | -0.001 | -0.001 | -0.001 | -0.001 | -87.143 | -87.143 | -87.143 | -87.143 | -87.143 | -87.143 | -87.143 | -87.143 | 66.488 | 66.488 | 66.488 | 66.488 | 15.126 | 15.126 | 15.126 | 15.126 | 2.942 | 2.942 | 2.942 | 2.942 |
Cash At End Of Period
| 70.897 | 80.303 | 81.256 | 53.847 | 92.104 | 87.627 | 126.99 | 81.53 | 77.351 | 80.098 | 22.463 | 8.016 | 9.361 | 67.038 | 20.175 | 109.721 | 16.59 | 29.404 | 17.846 | 7.351 | 1.699 | 28.599 | 1.699 | 1.699 | 13.084 | 52.336 | 13.084 | 13.084 | 21.692 | 21.692 | 21.692 | 21.692 | 18.913 | 18.913 | 18.913 | 18.913 | 22.811 | 22.811 | 22.811 | 22.811 | 1.361 | 1.361 | 1.361 | 1.361 | 1.361 | 1.361 | 1.361 | 1.361 | 88.504 | 88.504 | 88.504 | 88.504 | 22.016 | 22.016 | 22.016 | 22.016 | 6.89 | 6.89 | 6.89 | 6.89 |