Walnut Capital Limited
HKEX:0905.HK
0.229 (HKD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 1.595 | 2.12 | 2.371 | 2.681 | 3.857 | 38.5 | 7.017 | 7.016 | 20.882 | 104.632 | 20.343 | 2.785 | 19.599 | 44.528 | 13.516 | 27.963 | 2.321 | 6.305 | 0.052 | 0.04 |
Short Term Investments
| 73.828 | 98.679 | 238.818 | 299.63 | 316.419 | 361.79 | 339.954 | 393.821 | 371.075 | 56.046 | 0.704 | 0.615 | 0 | 12.4 | 0 | 0 | 0 | 0 | 3.096 | 0 |
Cash and Short Term Investments
| 75.423 | 100.799 | 241.189 | 302.311 | 320.276 | 400.29 | 346.971 | 400.837 | 391.957 | 160.678 | 21.047 | 2.785 | 19.599 | 56.928 | 13.516 | 27.963 | 2.321 | 6.305 | 3.148 | 0.04 |
Net Receivables
| 0.281 | 0.038 | 0.232 | 2.078 | 2.66 | 7.731 | 52.748 | 0.036 | 4.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 101.301 | 242.073 | 309.866 | 0 | -7.731 | -52.748 | -0.036 | -4.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -75.704 | -100.151 | -240.773 | -304.389 | -322.936 | 9.224 | 53.306 | 0.198 | 5.283 | 5.673 | 3 | 28.828 | 20.838 | 1.757 | 0.476 | 0.308 | 0.017 | 0.306 | 0.209 | 2.956 |
Total Current Assets
| 76.506 | 101.987 | 242.721 | 309.866 | 324.509 | 409.514 | 400.277 | 401.035 | 397.24 | 166.351 | 26.283 | 31.613 | 40.437 | 58.685 | 13.992 | 28.271 | 2.338 | 6.611 | 3.357 | 2.996 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.093 | 0.189 | 0.262 | 4.227 | 9.244 | 4.431 | 1.719 | 2.308 | 1.811 | 0.041 | 0.197 | 0.304 | 0.495 | 1.096 | 1.375 | 0 | 0 | 0.064 | 4.079 | 0.227 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 7.135 | 7.135 | 7.135 | 5.785 | 5.785 | 5.785 | 5.785 | 5.785 | 2.72 | 2.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 7.135 | 7.135 | 7.135 | 5.785 | 5.785 | 5.785 | 5.785 | 5.785 | 2.72 | 2.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 49.852 | 0.686 | 0.648 | 0 | 0 | 0 | -202.261 | -255.194 | -179.635 | 29.495 | 27.264 | 37.007 | 0 | 1.183 | 0 | 0 | 0 | 0 | 3.778 | 0 |
Tax Assets
| -50.654 | -1.836 | -1.948 | 0 | 0 | 0 | 0 | 393.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.802 | 1.15 | 1.3 | 0 | 0 | 0 | 339.954 | 0.904 | 371.075 | 56.046 | 0.704 | -24.997 | 65.41 | 42.4 | 14.254 | 0.189 | 0.01 | 0 | 3.096 | 9.464 |
Total Non-Current Assets
| 7.228 | 7.324 | 7.397 | 10.012 | 15.029 | 10.216 | 145.197 | 147.624 | 195.971 | 88.302 | 28.165 | 12.314 | 65.905 | 44.679 | 15.629 | 0.189 | 0.01 | 0.064 | 10.953 | 9.691 |
Total Assets
| 83.734 | 109.311 | 250.118 | 319.878 | 339.538 | 419.73 | 545.474 | 548.659 | 593.211 | 254.653 | 54.448 | 43.927 | 106.342 | 103.364 | 29.621 | 28.46 | 2.348 | 6.675 | 14.31 | 12.687 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 0 | 2.134 | 0 | 0 | 0 | 0 | 0 | 37.115 | 4.337 | 6.726 | 0.993 | 0.607 | 0.657 | 0.759 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 10.236 | 10.515 | 35.276 | 41.004 | 3.481 | 1.635 | 10.192 | 0.323 | 87.313 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.121 | 0.014 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | -2.134 | 0 | 0 | 0 | 0 | 0 | 0 | -4.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.615 | 1.619 | 0.629 | 0.631 | 26.216 | 19.871 | 6.202 | 10 | 4.65 | 2.005 | 0.125 | 1.178 | 0.775 | 0.198 | 0.51 | 0.555 | 0.482 | 1.467 | 1.14 | 1.531 |
Total Current Liabilities
| 11.851 | 12.134 | 35.905 | 41.635 | 29.697 | 21.506 | 16.394 | 47.438 | 91.65 | 88.731 | 1.118 | 1.785 | 1.432 | 0.957 | 0.51 | 0.555 | 0.482 | 1.467 | 1.261 | 1.545 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 12.81 | 9.899 | 9.862 | 10.017 | 10.303 | 9.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.565 | 0.052 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1.851 | 10.515 | 0.629 | 0.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0.993 | 0.607 | 0.657 | 0.759 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1.851 | 10.515 | 0.629 | 0.631 | 12.81 | 9.899 | 9.862 | 10.017 | 10.303 | 9.751 | 0.993 | 0.607 | 0.657 | 0.759 | 0 | 0 | 0 | 0 | 2.565 | 0.052 |
Total Liabilities
| 11.851 | 12.134 | 35.905 | 41.635 | 42.507 | 31.405 | 26.256 | 57.455 | 101.953 | 98.482 | 1.118 | 1.785 | 1.432 | 0.957 | 0.51 | 0.555 | 0.482 | 1.467 | 3.826 | 1.597 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 702.373 | 585.337 | 521.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7.003 | 7.003 | 7.003 | 7.003 | 7.003 | 7.003 | 7.003 | 7.003 | 350.706 | 77.935 | 54.947 | 54.947 | 54.947 | 53.28 | 37.2 | 36 | 0 | 0 | 0 | 0 |
Retained Earnings
| -772.997 | -747.703 | -630.667 | -566.637 | -550.51 | -459.215 | -334.234 | -360.702 | -273.632 | -209.579 | -198.657 | -215.543 | 0 | -130.025 | -123.712 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 45.33 | 45.33 | 45.33 | 45.33 | 47.991 | -3.331 | -2.657 | -2.095 | -1.673 | -1.503 | -1.349 | -0.654 | -0.463 | -0.428 | -0.125 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 792.547 | 90.174 | 207.21 | 271.24 | 792.547 | 843.868 | 849.106 | 846.998 | 415.857 | 289.318 | 198.389 | 203.392 | 50.426 | 179.58 | 115.748 | -8.095 | 1.866 | 5.208 | 10.484 | 11.09 |
Total Shareholders Equity
| 71.883 | 97.177 | 214.213 | 278.243 | 297.031 | 388.325 | 519.218 | 491.204 | 491.258 | 156.171 | 53.33 | 42.142 | 104.91 | 102.407 | 29.111 | 27.905 | 1.866 | 5.208 | 10.484 | 11.09 |
Total Equity
| 71.883 | 97.177 | 214.213 | 278.243 | 297.031 | 388.325 | 519.218 | 491.204 | 491.258 | 156.171 | 53.33 | 42.142 | 104.91 | 102.407 | 29.111 | 27.905 | 1.866 | 5.208 | 10.484 | 11.09 |
Total Liabilities & Shareholders Equity
| 83.734 | 109.311 | 250.118 | 319.878 | 339.538 | 419.73 | 545.474 | 548.659 | 593.211 | 254.653 | 54.448 | 43.927 | 106.342 | 103.364 | 29.621 | 28.46 | 2.348 | 6.675 | 14.31 | 12.687 |