Rare Earth Magnesium Technology Group Holdings Limited
HKEX:0601.HK
0.16 (HKD) • At close November 5, 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 Q3 | 2015 Q1 | 2014 Q3 | 2014 Q1 | 2013 Q3 | 2013 Q1 | 2012 Q3 | 2012 Q1 | 2011 Q3 | 2011 Q1 | 2010 Q3 | 2010 Q1 | 2009 Q3 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 41.164 | 39.954 | 32.666 | 28.599 | 26.289 | 25.078 | 7.086 | 36.104 | 32.687 | 254.813 | 123.926 | 131.276 | 160.677 | 172.854 | 70.101 | 137.757 | 290.618 | 152.266 | 112.052 | 39.789 | 33.496 | 52.665 | 80.782 | 112.251 | 138.99 | 155.049 | 163.9 | 164.173 | 201.343 | 187.04 | 227.296 |
Short Term Investments
| 0 | 0.19 | 0 | 0.253 | 0 | 0.397 | 0 | 0.208 | 0 | 0.292 | 0 | 0.265 | 0 | 70.821 | 0 | 22.245 | 0 | 0 | 5.147 | 0 | 12.557 | 0 | 3.578 | 8.249 | 8.261 | 8.346 | 8.45 | 40.063 | 40.654 | 41.133 | 40.89 |
Cash and Short Term Investments
| 41.164 | 39.954 | 32.666 | 28.599 | 26.289 | 25.078 | 7.086 | 36.104 | 32.687 | 254.813 | 123.926 | 131.276 | 160.677 | 172.854 | 70.101 | 160.002 | 290.618 | 152.266 | 112.052 | 39.789 | 33.496 | 52.665 | 80.782 | 120.5 | 147.251 | 163.395 | 172.35 | 204.236 | 241.997 | 228.173 | 268.186 |
Net Receivables
| 0.533 | 15.069 | 1.676 | 10.15 | 62.517 | 156.589 | 158.54 | 191.288 | 196.245 | 157.908 | 512.738 | 410.056 | 601.901 | 436.396 | 63.705 | 61.558 | 29.413 | 0 | 30.25 | 30.366 | 43.587 | 48.301 | 56.999 | 45.332 | 0 | 0 | 0 | 173.107 | 0 | 0 | 169.201 |
Inventory
| 94.864 | 103.387 | 163.71 | 192.274 | 196.513 | 215.41 | 274.602 | 287.135 | 283.728 | 186.807 | 174.609 | 146.419 | 115.724 | 151.941 | 78.598 | 83.826 | 70.099 | 42.139 | 35.531 | 51.851 | 47.039 | 65.721 | 65.554 | 65.777 | 77.367 | 102.645 | 116.063 | 130.873 | 125.314 | 109.854 | 96.743 |
Other Current Assets
| 160.303 | 182.821 | 178.791 | 186.979 | 299.517 | 369.661 | 410.749 | 449.669 | 483.024 | 446.678 | 1.318 | 1.319 | 1.377 | 1.876 | 94.378 | 3.978 | 48.576 | 44.322 | 5.147 | 59.343 | 78.89 | 98.968 | 94.072 | 90.505 | 103.536 | 148.461 | 142.495 | 0.314 | 150.269 | 179.504 | 0.596 |
Total Current Assets
| 296.864 | 341.231 | 386.14 | 427.7 | 522.319 | 610.149 | 692.437 | 772.908 | 799.439 | 888.298 | 812.591 | 689.07 | 879.679 | 763.067 | 243.077 | 309.364 | 409.293 | 238.727 | 182.98 | 150.983 | 159.425 | 217.354 | 240.408 | 276.782 | 328.154 | 414.501 | 430.908 | 508.53 | 517.58 | 517.531 | 534.726 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 990.203 | 1,052.233 | 1,311.674 | 1,424.535 | 1,582.371 | 1,677.07 | 1,801.047 | 1,751.784 | 1,550.561 | 1,621.816 | 1,584.525 | 1,581.325 | 1,608.257 | 1,639.054 | 399.309 | 326.452 | 307.747 | 120.046 | 128.465 | 132.741 | 133.106 | 134.486 | 125.894 | 119.728 | 121.525 | 108.965 | 101.091 | 89.909 | 85.581 | 84.228 | 89.993 |
Goodwill
| 0 | 0 | -43.438 | 0 | 0 | 0 | -49.073 | 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
| 44.286 | 44.934 | 61.177 | 20.939 | 21.828 | 73.4 | 79.132 | 32.141 | 31.825 | 34.661 | 92.38 | 92.066 | 99.335 | 121.028 | 42.314 | 42.103 | 44.842 | 16.561 | 17.311 | 17.732 | 17.175 | 17.353 | 17.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 44.286 | 44.934 | 17.739 | 20.939 | 21.828 | 73.4 | 30.059 | 32.141 | 31.825 | 34.661 | 92.38 | 92.066 | 99.335 | 121.028 | 42.314 | 42.103 | 44.842 | 16.561 | 17.311 | 17.732 | 17.175 | 17.353 | 17.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.549 | 9.748 | 0 | 0 | 9.508 | 12.206 | -10.026 | 12.294 | 0 | 10.685 | 28.295 | 40.033 | 44.545 | 44.628 | 48.756 | 48.112 | 49.318 | 51.315 | 9.187 | 6.118 | -3.883 | -5.189 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.549 | -9.748 | 0 | 0 | -9.508 | -12.206 | 22.245 | -12.294 | 0 | -10.685 | -28.295 | -40.033 | -44.545 | -44.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 4.133 | -1,329.413 | -1,445.474 | -1,604.199 | -1,750.47 | -1,831.106 | -0.001 | -1,582.386 | 9.549 | 9.748 | 9.757 | 10.159 | 35.652 | 12.223 | 0.372 | 22.731 | 11.54 | 0.055 | 0.052 | 0.052 | 3.766 | 3.275 | 25.786 | 26.168 | 26.801 | 26.797 | 58.969 | 60.807 | 64.183 | 67.47 |
Total Non-Current Assets
| 1,034.489 | 1,101.3 | 1,329.413 | 1,445.474 | 1,604.199 | 1,750.47 | 1,831.106 | 1,783.924 | 1,582.386 | 1,666.026 | 1,686.653 | 1,683.148 | 1,717.751 | 1,795.734 | 453.846 | 381.146 | 375.32 | 148.147 | 156.516 | 178.82 | 190.366 | 200.15 | 191.552 | 194.27 | 195.805 | 185.084 | 179.203 | 158.065 | 152.506 | 144.528 | 152.274 |
Total Assets
| 1,331.353 | 1,442.531 | 1,715.553 | 1,873.174 | 2,126.518 | 2,360.619 | 2,523.543 | 2,556.832 | 2,381.825 | 2,554.324 | 2,499.244 | 2,372.218 | 2,597.43 | 2,558.801 | 696.923 | 690.51 | 784.613 | 386.874 | 339.496 | 329.803 | 349.791 | 417.504 | 431.96 | 471.052 | 523.959 | 599.585 | 610.111 | 666.595 | 670.086 | 662.059 | 687 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 9.437 | 15.472 | 19.998 | 17.449 | 20.119 | 13.364 | 14.04 | 36.216 | 46.867 | 47.993 | 49.006 | 41.849 | 71.485 | 113.516 | 44.284 | 48.417 | 40.118 | 22.509 | 18.053 | 28.79 | 40.145 | 52.916 | 43.389 | 38.205 | 39.666 | 46.191 | 38.554 | 74.276 | 83.75 | 81.972 | 117.696 |
Short Term Debt
| 121.26 | 111.228 | 111.862 | 114.592 | 837.663 | 876.043 | 873.316 | 796.938 | 406.844 | 700.837 | 135.486 | 65.706 | 64.002 | 83.815 | 16.364 | 21.285 | 24.887 | 25.91 | 27.781 | 31.375 | 23.814 | 20 | 20 | 20 | 20 | 25 | 0 | 0 | 0 | 0 | 15.428 |
Tax Payables
| 0 | 0 | 0 | 0 | 5.105 | 3.627 | 0.415 | 0 | 0 | 10.794 | 21.231 | 8.154 | 29.331 | 6.969 | 0.118 | 0.115 | 0.12 | 0.124 | 0.129 | 0.129 | 0.13 | 0.129 | 0.129 | 0.155 | 0.155 | 0.156 | 9.644 | 37.669 | 37.692 | 24.751 | 24.799 |
Deferred Revenue
| 16.479 | 26.477 | 21.673 | 14.598 | 9.211 | 26.321 | 9.902 | 13.993 | 17.849 | 19.742 | 14.71 | 0 | 0 | 0 | 0 | 50.069 | 0 | 0 | 0 | 0 | 36.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.194 |
Other Current Liabilities
| 31.959 | 31.574 | 29.184 | 26.115 | 187.427 | 177.936 | 120.454 | 106.562 | 28.848 | 36.005 | 61.947 | 64.523 | 301.313 | 103.512 | 73.816 | 21.285 | 149.07 | 41.057 | 41.922 | 71.612 | 2.002 | 44.473 | 32.834 | 52.631 | 52.74 | 73.874 | 97.849 | 97.904 | 91.739 | 70.211 | 0.096 |
Total Current Liabilities
| 179.135 | 184.751 | 182.717 | 172.754 | 1,054.42 | 1,093.664 | 1,017.712 | 953.709 | 500.408 | 804.577 | 261.149 | 172.078 | 436.8 | 300.843 | 134.464 | 141.056 | 214.075 | 89.476 | 87.756 | 131.777 | 102.861 | 117.389 | 96.223 | 110.836 | 112.406 | 145.065 | 136.403 | 172.18 | 175.489 | 152.183 | 158.414 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 582.157 | 570.79 | 547.523 | 525.56 | 0 | 0 | 0 | 75.381 | 445.88 | 171.677 | 642.7 | 661.257 | 684.438 | 696.951 | 121 | 681.585 | 119 | 110 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 65.295 | 66.881 | 66.482 | 69.354 | 71.752 | 75.018 | 73.585 | 72.834 | 67.053 | 68.283 | 69.71 | 69.772 | 72.65 | 73.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6.883 | 7.148 | 9.406 | 9.554 | 2.787 | 2.995 | 2.894 | 2.986 | 8.749 | 8.872 | 14.791 | 14.742 | 19.972 | 19.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.959 | 113.028 | 149.307 | 183.152 | 188.314 | 344.206 | 0 | -560.585 | -119 | 0 | -42 | 60.165 | 63.959 | 72.916 | 63.389 | 58.205 | 59.666 | 71.191 | 38.554 | 74.276 | 83.75 | 81.972 | 133.124 |
Total Non-Current Liabilities
| 654.335 | 644.819 | 623.411 | 604.468 | 74.539 | 78.013 | 76.479 | 151.201 | 546.641 | 361.86 | 876.508 | 928.923 | 965.374 | 1,134.714 | 121 | 121 | 119 | 110 | 42 | 60.165 | 63.959 | 72.916 | 63.389 | 58.205 | 59.666 | 71.191 | 38.554 | 74.276 | 83.75 | 81.972 | 133.124 |
Total Liabilities
| 833.47 | 829.57 | 806.128 | 777.222 | 1,128.959 | 1,171.677 | 1,094.191 | 1,104.91 | 1,047.049 | 1,166.437 | 1,137.657 | 1,101.001 | 1,402.174 | 1,435.557 | 255.464 | 262.056 | 333.075 | 199.476 | 129.756 | 131.777 | 102.861 | 117.389 | 96.223 | 110.836 | 112.406 | 145.065 | 136.403 | 172.18 | 175.489 | 152.183 | 158.414 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 122.283 | 38.829 | 1,223.514 | 1,032.131 | 791.721 | 804.304 | 885.74 | 0 | 0 | 0 | 1,512.444 | 0 | 25.293 | 0 | 16.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5.926 | 5.926 | 3.95 | 3.95 | 658.439 | 658.439 | 658.439 | 658.439 | 658.439 | 657.439 | 657.439 | 657.439 | 657.439 | 657.439 | 287.439 | 287.439 | 287.439 | 143.719 | 143.719 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 | 119.766 |
Retained Earnings
| 11.579 | -1,530.909 | 259.621 | 362.694 | -1,237.35 | -1,138.606 | -851.581 | -804.304 | -830.107 | 683.688 | 626.189 | 515.381 | 408.533 | 304.676 | -414.687 | -414.081 | -413.899 | -401.911 | -384.864 | -323.288 | -277.404 | -229.563 | -196.995 | -172.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -1,801.061 | -143.495 | -122.283 | -38.829 | 13.836 | 106.475 | 59.86 | -371.792 | -55.633 | -253.846 | 18.474 | -177.775 | -1,512.444 | -471.546 | -25.293 | -379.63 | -16.195 | 0 | 0 | 0 | -358.449 | 0 | -368.374 | 0 | -369.672 | 0 | -366.628 | 0 | -388.272 | 0 | -374.284 |
Other Total Stockholders Equity
| 2,281.439 | 2,281.439 | 645.854 | 729.308 | 339.12 | 530.503 | 770.913 | 1,165.275 | 676.337 | 300.606 | 59.485 | 276.172 | 137.06 | 640.511 | 575.767 | 942.039 | 584.865 | 452.718 | 457.456 | 407.36 | 766.596 | 408.086 | 777.995 | 410.331 | 657.309 | 336.816 | 716.829 | 371.485 | 759.648 | 387.689 | 778.976 |
Total Shareholders Equity
| 497.883 | 612.961 | 909.425 | 1,095.952 | 997.559 | 1,188.942 | 1,429.352 | 1,451.922 | 1,334.776 | 1,387.887 | 1,361.587 | 1,271.217 | 1,203.032 | 1,131.08 | 448.519 | 435.767 | 458.405 | 194.526 | 216.311 | 203.838 | 250.509 | 298.289 | 332.392 | 357.358 | 407.403 | 456.582 | 469.967 | 491.251 | 491.142 | 507.455 | 524.458 |
Total Equity
| 497.883 | 612.961 | 909.425 | 1,095.952 | 997.559 | 1,188.942 | 1,429.352 | 1,451.922 | 1,334.776 | 1,387.887 | 1,361.587 | 1,271.217 | 1,195.256 | 1,123.244 | 441.459 | 428.454 | 451.538 | 187.398 | 209.74 | 198.026 | 246.93 | 300.115 | 335.737 | 360.216 | 411.553 | 454.52 | 473.708 | 494.415 | 494.597 | 509.876 | 528.586 |
Total Liabilities & Shareholders Equity
| 1,331.353 | 1,442.531 | 1,715.553 | 1,873.174 | 2,126.518 | 2,360.619 | 2,523.543 | 2,556.832 | 2,381.825 | 2,554.324 | 2,499.244 | 2,372.218 | 2,597.43 | 2,558.801 | 696.923 | 690.51 | 784.613 | 386.874 | 339.496 | 329.803 | 349.791 | 417.504 | 431.96 | 471.052 | 523.959 | 599.585 | 610.111 | 666.595 | 670.086 | 662.059 | 687 |