Daisho Microline Holdings Limited
HKEX:0567.HK
0.089 (HKD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 37.605 | 49.606 | 55.012 | 30.333 | 18.54 | 62.541 | 59.607 | 74.453 | 74.199 | 91.083 | 102.225 | 109.482 | 160.157 | 157.72 | 111.374 | 117.275 | 82.646 | 85.562 | 53.355 | 7.169 | 7.376 | 10.723 | 15.738 | 49.96 | 98.626 |
Short Term Investments
| 0 | 11.352 | 13.3 | 8.224 | 5.174 | 2.761 | 7.349 | 1.615 | 4.066 | 5.572 | 8.624 | 20.046 | 23.41 | 27.558 | 62.743 | 24.242 | 49.704 | 15.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 37.605 | 49.606 | 55.012 | 30.333 | 18.54 | 62.541 | 59.607 | 76.068 | 78.265 | 96.655 | 110.849 | 129.528 | 183.567 | 185.278 | 174.117 | 141.517 | 132.35 | 101.187 | 53.355 | 7.169 | 7.376 | 10.723 | 15.738 | 49.96 | 98.626 |
Net Receivables
| 27.051 | 15.883 | 30.871 | 38.376 | 0 | 473.024 | 85.473 | 35.246 | 28.43 | 47.373 | 48.79 | 39.365 | 65.104 | 80.097 | 79.198 | 37.954 | 76.496 | 96.518 | 144.613 | 65.756 | 0 | 0 | 0 | 0 | 42.167 |
Inventory
| 6.058 | 13.112 | 10.209 | 11.838 | 0.079 | 0.731 | 31.504 | 26.082 | 22.88 | 29.418 | 26.585 | 29.331 | 37.215 | 43.992 | 30.176 | 26.124 | 51.122 | 40.569 | 38.762 | 38.564 | 40.581 | 39.167 | 26.844 | 22.259 | 18.374 |
Other Current Assets
| 7.499 | 16.072 | 28.973 | 70.764 | 101.216 | 3.776 | 11.477 | 8.499 | 31.61 | 41.658 | 92.651 | 6.052 | 5.128 | 3.643 | 1.044 | 2.72 | 1.449 | 0 | 0 | 0 | 40.658 | 59.386 | 35.858 | 41.393 | 0.763 |
Total Current Assets
| 78.213 | 94.673 | 125.065 | 151.311 | 131.944 | 657.796 | 342.502 | 269.838 | 404.888 | 495.594 | 516.778 | 373.666 | 355.247 | 336.784 | 327.756 | 213.633 | 261.417 | 238.274 | 236.73 | 111.374 | 88.615 | 109.276 | 78.44 | 113.612 | 159.93 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 27.565 | 28.816 | 43.66 | 57.233 | 113.672 | 119.134 | 104.847 | 87.994 | 98.957 | 91.444 | 79.313 | 92.614 | 163.871 | 241.259 | 249.796 | 351.341 | 381.507 | 316.886 | 242.873 | 135.745 | 139.053 | 153.62 | 177.811 | 97.535 | 86.112 |
Goodwill
| 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 |
Intangible Assets
| 0.103 | 0.411 | 0.719 | 1.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.103 | 0.411 | 0.719 | 1.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 19.228 | 20.479 | 5.721 | 20.158 | 0 | 0 | 0 | 7.666 | 5.215 | 3.709 | 10.657 | 52.551 | 48.978 | 23.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0.224 | 0.443 | 0.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | -113.672 | -119.134 | 36.473 | 15.649 | 20.692 | 20.517 | 23.934 | 38.718 | 41.644 | -0.211 | 16.974 | 9.782 | 10.682 | 8.178 | 23.339 | 0 | 0 | 0 | 5.923 | 18.424 | 0 |
Total Non-Current Assets
| 46.896 | 49.93 | 50.543 | 78.851 | 125.672 | 135.019 | 141.32 | 111.309 | 124.864 | 115.67 | 113.904 | 183.883 | 254.493 | 309.854 | 272.57 | 361.123 | 392.189 | 325.064 | 266.212 | 135.745 | 139.053 | 153.62 | 183.734 | 115.959 | 86.112 |
Total Assets
| 125.109 | 144.603 | 175.608 | 230.162 | 257.616 | 792.815 | 483.822 | 381.147 | 529.752 | 611.264 | 630.682 | 557.549 | 609.74 | 646.638 | 600.326 | 574.756 | 653.606 | 563.338 | 502.942 | 247.119 | 227.668 | 262.896 | 262.174 | 229.571 | 246.042 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 16.342 | 22.272 | 14.821 | 17.754 | 5.873 | 355.611 | 77.044 | 34.391 | 5.901 | 34.861 | 57.764 | 33.926 | 60.775 | 43.056 | 50.525 | 34.316 | 76.071 | 62.344 | 89.427 | 51.685 | 43.537 | 54.241 | 36.068 | 24.674 | 19.163 |
Short Term Debt
| 0.237 | 0.748 | 9.182 | 81.329 | 80.111 | 98.461 | 101.829 | 110.958 | 240.549 | 241.782 | 237.324 | 161.745 | 97.39 | 82.438 | 88.23 | 29.406 | 27.15 | 41.293 | 32.208 | 43.343 | 25.736 | 46.993 | 39.438 | 19.031 | 28.129 |
Tax Payables
| 0 | 0.127 | 0.661 | 3.062 | 0.532 | 15.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.352 | 16.105 | 9.187 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 14.763 | 18.351 | 26.478 | -80.111 | -98.461 | 1.146 | 0.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.352 | 16.105 | 9.187 | 0 | 0 | 0 | -16.073 | -0.189 | -2.299 |
Other Current Liabilities
| 14.703 | 14.835 | 17.727 | 23.517 | 35 | 17.644 | 24.7 | 23.303 | 53.018 | 22.275 | 28.848 | 22.491 | 30.482 | 29.209 | 30.152 | 34.123 | 80.517 | 35.322 | 94.062 | 11.907 | 10.809 | 13.246 | 21.326 | 14.329 | 22.282 |
Total Current Liabilities
| 31.282 | 38.376 | 42.801 | 125.988 | 122.532 | 488.244 | 208.433 | 172.782 | 299.468 | 298.918 | 323.936 | 218.162 | 188.647 | 154.703 | 168.907 | 97.845 | 184.09 | 155.064 | 224.884 | 106.935 | 80.082 | 114.48 | 96.832 | 58.034 | 69.574 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 0 | 0.237 | 0 | 8.836 | 0.302 | 73.548 | 97.583 | 0 | 0 | 0 | 0 | 3.081 | 18.533 | 16.608 | 1.998 | 23.587 | 4.19 | 3.333 | 34.217 | 27.774 | 8.945 | 4.184 | 23.923 | 8.023 | 0.189 |
Deferred Revenue Non-Current
| 0 | -0.076 | 0 | 8.534 | -0.247 | 75.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.189 |
Deferred Tax Liabilities Non-Current
| 0.014 | 0.076 | 0.146 | 0.216 | 0.247 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0.2 | 5.295 | 9.079 | 0.2 | 6.5 | 0 | 0 | 0 | 0 | 0 | 2.796 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 1.449 | 1.643 | 27.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.153 | 0 | -12.14 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.014 | 0.313 | 0.146 | 9.052 | 1.998 | 75.361 | 124.969 | 0 | 0 | 0 | 0 | 3.081 | 18.533 | 18.608 | 2.198 | 28.882 | 13.269 | 34.686 | 40.717 | 15.634 | 8.945 | 4.184 | 23.923 | 8.023 | 2.985 |
Total Liabilities
| 31.296 | 38.689 | 42.947 | 135.04 | 124.53 | 563.605 | 333.402 | 172.782 | 299.468 | 298.918 | 323.936 | 221.243 | 207.18 | 173.311 | 171.105 | 126.727 | 197.359 | 189.75 | 265.601 | 122.569 | 89.027 | 118.664 | 120.755 | 66.057 | 72.559 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 21.856 | 68.123 | 18.201 | 326.78 | 420.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 161.328 | 161.328 | 161.328 | 80.664 | 57.624 | 57.624 | 57.624 | 57.624 | 48.024 | 48.024 | 48.024 | 48.024 | 48.024 | 48.024 | 48.024 | 48.024 | 0 | 0 | 0 | 0 | 46.601 | 46.601 | 46.601 | 46.601 | 46.601 |
Retained Earnings
| -294.878 | -283.005 | -236.738 | -207.61 | -142.211 | -54.963 | -155.429 | -75.352 | -24.343 | 36.558 | 22.266 | 59.811 | 128.329 | 220.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 84.058 | 64.538 | 76.921 | -193.694 | -191.72 | -428.074 | -379.841 | -483.202 | -635.49 | -659.588 | -736.609 | -667.983 | -558.848 | -501.457 | -398.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 227.363 | 143.533 | 143.533 | 145.147 | 137.871 | 137.871 | 137.871 | 137.871 | 100.862 | 100.862 | 100.862 | 100.862 | 100.862 | 91.483 | 91.483 | 91.483 | 139.507 | 92.031 | 90.613 | 124.55 | 92.04 | 97.631 | 94.818 | 116.913 | 126.882 |
Total Shareholders Equity
| 93.813 | 105.914 | 132.661 | 95.122 | 133.086 | 229.21 | 150.42 | 208.365 | 230.284 | 312.346 | 306.746 | 336.306 | 402.56 | 473.327 | 429.221 | 448.029 | 456.247 | 373.588 | 237.341 | 124.55 | 138.641 | 144.232 | 141.419 | 163.514 | 173.483 |
Total Equity
| 93.813 | 105.914 | 132.661 | 95.122 | 133.086 | 229.21 | 150.42 | 208.365 | 230.284 | 312.346 | 306.746 | 336.306 | 402.56 | 473.327 | 429.221 | 448.029 | 456.247 | 373.588 | 237.341 | 124.55 | 138.641 | 144.232 | 141.419 | 163.514 | 173.483 |
Total Liabilities & Shareholders Equity
| 125.109 | 144.603 | 175.608 | 230.162 | 257.616 | 792.815 | 483.822 | 381.147 | 529.752 | 611.264 | 630.682 | 557.549 | 609.74 | 646.638 | 600.326 | 574.756 | 653.606 | 563.338 | 502.942 | 247.119 | 227.668 | 262.896 | 262.174 | 229.571 | 246.042 |