Daohe Global Group Limited
HKEX:0915.HK
0.07 (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 Q3 | 2017 Q1 | 2016 Q3 | 2016 Q1 | 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
| 15.373 | 16.602 | 14.04 | 14.482 | 15.628 | 16.104 | 12.064 | 12.249 | 10.699 | 12.723 | 6.719 | 17.192 | 14.327 | 13.278 | 15.045 | 14.797 | 27.252 | 24.956 | 24.919 | 17.044 | 16.203 | 15.151 | 14.301 | 24.335 | 22.576 | 19.813 | 19.992 | 17.538 | 17.065 | 20.953 | 22.283 | 23.674 |
Short Term Investments
| 3.542 | 3.538 | 4.884 | 3.724 | 0 | 0.125 | 0 | 0.064 | 0.27 | 0.528 | 6.546 | 0.054 | 1.807 | 0.765 | 1.807 | -2.571 | 2.262 | 0.525 | 0.084 | 0.498 | 0.084 | 0.54 | 0.084 | 0.366 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 18.915 | 20.14 | 18.924 | 18.206 | 15.628 | 16.104 | 12.064 | 12.249 | 10.699 | 12.723 | 13.265 | 17.192 | 14.327 | 14.043 | 16.852 | 14.797 | 27.252 | 24.956 | 24.919 | 17.044 | 16.203 | 15.151 | 14.301 | 24.335 | 22.576 | 19.813 | 19.992 | 17.538 | 17.065 | 20.953 | 22.283 | 23.674 |
Net Receivables
| 4.225 | 3.931 | 3.147 | 3.21 | 6.233 | 8.006 | 3.872 | 3.707 | 4.529 | 6.462 | 10.482 | 8.774 | 10.799 | 0 | 0 | 5.39 | 4.857 | 4.392 | 6.472 | 4.236 | 6.819 | 6.221 | 6.357 | 5.456 | 7.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1.103 | 0.861 | 0.704 | 0.837 | 1.512 | 0.772 | 1.118 | 0.571 | 0.311 | 0.313 | 0.297 | 0.262 | 0.234 | 0.055 | 0.127 | 0.052 | -4.857 | -4.392 | -6.472 | -4.236 | -6.819 | -6.221 | -6.357 | 0 | -7.829 | 0 | 0 | 0.025 | 0.141 | 0.069 | 0 | 2.44 |
Other Current Assets
| 2.863 | 2.352 | 2.804 | 2.372 | 10.063 | 12.214 | 8.254 | 8.254 | 7.395 | 11.391 | 14.165 | 13.19 | 17.78 | 0 | 11.316 | 14.75 | 7.556 | 7.402 | 8.791 | 7.541 | 9.875 | 8.669 | 11.113 | 9.602 | 11.911 | 8.699 | 12.609 | 7.835 | 10.665 | 12.746 | 12.179 | 25.548 |
Total Current Assets
| 27.106 | 27.284 | 25.579 | 24.815 | 27.203 | 29.09 | 21.436 | 21.074 | 18.405 | 24.427 | 27.727 | 30.644 | 32.341 | 27.329 | 28.295 | 29.599 | 34.808 | 32.358 | 33.71 | 24.585 | 26.078 | 23.82 | 25.414 | 33.937 | 34.487 | 28.512 | 32.601 | 25.398 | 27.871 | 33.768 | 34.462 | 51.662 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.306 | 1.7 | 2.114 | 1.07 | 2 | 1.341 | 1.6 | 1.553 | 2.298 | 1.715 | 2.812 | 0.716 | 0.879 | 0.595 | 0.614 | 0.269 | 0.356 | 0.416 | 0.345 | 0.334 | 0.377 | 0.459 | 0.785 | 1.041 | 1.384 | 0.998 | 0.736 | 0.36 | 0.477 | 0.786 | 1.071 | 1.364 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.336 | 68.531 | 66.699 | 26.373 | 26.373 | 26.857 | 26.333 | 26.333 | 26.333 | 34.827 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.123 | 0.123 | 0.167 | 0.167 | 0.135 | 0.135 | 0.135 | 0.135 | 0.27 | 0.27 | 15.033 | 18.476 | 47.257 | 54.565 | 55.9 | 0.229 | 0.229 | 0.229 | 0.084 | 0.084 | 0.084 | -8.494 | 0.084 | 0.084 | 0.084 | 0 | 0 | 26.333 | 26.333 | 26.333 | 26.333 | 26.489 |
Goodwill and Intangible Assets
| 0.123 | 0.123 | 0.167 | 0.167 | 0.135 | 0.135 | 0.135 | 0.135 | 0.27 | 0.27 | 15.033 | 18.476 | 104.593 | 123.096 | 122.599 | 26.373 | 26.373 | 26.857 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.333 | 26.489 |
Long Term Investments
| 0 | -3.415 | -4.717 | -3.557 | 0 | 0.01 | 0 | 0.077 | 0.071 | -0.258 | -6.269 | 0.008 | 0.237 | -0.527 | -1.568 | 2.81 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 3.415 | -0.167 | -0.167 | 0 | -0.145 | 0 | -0.212 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.012 | 0.013 | 0.012 | 0.01 | 0.01 | 0.013 | 0.012 | 0.009 | 0.009 | 0.019 | -0.011 | -0.011 | 0.113 | 0.139 | 0.109 | 0.109 | 0.094 | 0.086 | 0.086 |
Other Non-Current Assets
| 0.185 | 0.309 | 5.19 | 3.945 | 0.19 | 0.417 | 0.355 | 0.484 | 0.138 | 0.287 | 6.909 | 0.619 | 0.342 | 1.114 | 2.143 | 0.303 | 0.229 | 0.229 | 0.084 | 0.084 | 0.084 | 0.084 | 0.084 | 0.103 | 0.197 | 0.096 | 0.096 | 0.097 | 0.098 | 0.099 | 0.101 | 0.103 |
Total Non-Current Assets
| 1.614 | 2.132 | 2.587 | 1.458 | 2.325 | 1.758 | 2.09 | 2.037 | 2.781 | 2.018 | 18.489 | 19.823 | 106.055 | 124.29 | 123.801 | 29.767 | 26.978 | 27.522 | 26.785 | 26.773 | 26.813 | 26.895 | 27.231 | 27.488 | 27.925 | 27.54 | 27.304 | 26.899 | 27.017 | 27.312 | 27.591 | 28.042 |
Total Assets
| 28.72 | 29.416 | 28.166 | 26.273 | 29.528 | 30.848 | 23.526 | 23.111 | 21.186 | 26.445 | 46.216 | 50.467 | 138.396 | 151.619 | 152.096 | 59.366 | 61.786 | 59.88 | 60.495 | 51.358 | 52.891 | 50.715 | 52.645 | 61.425 | 62.412 | 56.052 | 59.905 | 52.297 | 54.888 | 61.08 | 62.053 | 79.704 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 1.757 | 1.502 | 1.371 | 0.885 | 2.409 | 4.253 | 2.296 | 1.894 | 1.571 | 1.82 | 3.469 | 3.799 | 6.613 | 5.384 | 6.35 | 4.659 | 5.242 | 5.1 | 5.453 | 4.762 | 5.306 | 5.682 | 6.043 | 5.526 | 6.55 | 5.997 | 8.799 | 6.672 | 7.953 | 5.371 | 6.409 | 22.282 |
Short Term Debt
| 3.856 | 5.143 | 5.587 | 4.969 | 5.823 | 5.972 | 4.896 | 5.706 | 6.015 | 5.564 | 6.417 | 3.856 | 3.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.348 | 0.43 | 0.446 | 0.375 | 0.305 | 0.273 | 0.142 | 0.135 | 0.296 | 1.537 | 2.446 | 2.602 | 2.487 | 2.58 | 2.48 | 2.629 | 2.388 | 1.798 | 2.035 | 1.911 | 1.636 | 2.013 | 1.686 | 1.648 | 1.468 | 1.442 | 1.413 | 1.753 | 1.771 | 1.847 | 2.143 |
Deferred Revenue
| 7.015 | -0.991 | 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 Current Liabilities
| 2.108 | 9.501 | 8.315 | 8.282 | 8.859 | 8.866 | 7.011 | 7.024 | 5.744 | 8.658 | 9.802 | 11.759 | 15.913 | 15.35 | 18.107 | 12.266 | 12.764 | 13.324 | 11.48 | 13.199 | 12.067 | 11.311 | 13.331 | 12.174 | 12.913 | 10.042 | 11.253 | 7.726 | 8.751 | 13.33 | 18.147 | 17.228 |
Total Current Liabilities
| 14.736 | 15.155 | 15.273 | 14.136 | 17.091 | 19.091 | 14.203 | 14.624 | 13.33 | 16.042 | 19.688 | 19.414 | 26.382 | 20.734 | 24.457 | 16.925 | 18.006 | 18.424 | 16.933 | 17.961 | 17.373 | 16.993 | 19.374 | 17.7 | 19.463 | 16.039 | 20.052 | 14.398 | 16.704 | 18.701 | 24.556 | 39.51 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.566 | 1.007 | 0.703 | 1.008 | 0.392 | 0.781 | 0.983 | 0.854 | 0.241 | 0.529 | 0 | 0 | 3.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.719 | 7.13 | 5.586 | 0 | 0 | -12.131 | 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 | 0.013 | 0.013 | 3.771 | 4.632 | 11.827 | 13.659 | 13.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.641 | 0.366 | 0.331 | 0.174 | 0.227 | 0.406 | 0.57 | 0.584 | -6.036 | -6.759 | -3.785 | 1.819 | 1.875 | 14.01 | 1.916 | 1.781 | 0.531 | 0.512 | 0.735 | 0.809 | 0.805 | 1.005 | 1 | 1.053 | 1.007 | 1.07 | 1.036 | 1.151 | 1.208 | 1.254 | 1.254 | 1.192 |
Total Non-Current Liabilities
| 0.641 | 0.932 | 1.338 | 0.877 | 1.235 | 0.798 | 1.351 | 1.567 | 1.55 | 0.625 | 6.101 | 6.451 | 13.702 | 19.394 | 15.891 | 1.781 | 0.531 | 0.512 | 0.735 | 0.809 | 0.805 | 1.005 | 1 | 1.053 | 1.007 | 1.07 | 1.036 | 1.151 | 1.208 | 1.254 | 1.254 | 1.192 |
Total Liabilities
| 15.377 | 16.087 | 16.611 | 15.013 | 18.326 | 19.889 | 15.554 | 16.191 | 14.88 | 16.667 | 25.789 | 25.865 | 40.084 | 40.128 | 40.348 | 18.706 | 18.537 | 18.936 | 17.668 | 18.77 | 18.178 | 17.998 | 20.374 | 18.753 | 20.47 | 17.109 | 21.088 | 15.549 | 17.912 | 19.955 | 25.81 | 40.702 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 164.449 | 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
| 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 20.128 | 14.128 | 14.128 | 14.128 | 14.094 | 13.694 | 13.671 | 13.671 | 13.671 | 13.661 | 13.661 | 13.661 | 13.661 | 13.661 | 13.581 | 13.5 | 0 | 13.5 |
Retained Earnings
| -164.425 | -164.449 | -165.822 | -166.423 | -166.787 | -167.468 | -170.86 | -171.696 | -171.649 | -168.297 | -156.326 | -152.861 | -80.476 | -69.283 | -66.55 | 6.884 | 9.496 | 7.176 | 10.638 | 8.694 | 10.901 | 8.915 | 5.773 | 6.354 | 5.699 | 2.79 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 4.231 | -6.799 | 3.84 | 4.146 | 4.452 | 4.89 | 5.295 | 5.079 | 4.418 | -4.339 | 3.167 | -4.39 | 5.252 | 0 | 0 | 0 | 0 | -5.759 | 0 | -5.81 | 0 | -5.857 | 0 | -5.599 | 0 | -6.964 | 0 | -7.339 | 0 | -7.303 | 0 | -6.914 |
Other Total Stockholders Equity
| 153.409 | -0 | 153.409 | 153.409 | 153.409 | 153.409 | 153.409 | 153.409 | 153.409 | 162.286 | 153.409 | 161.66 | 153.409 | 160.654 | 158.177 | 19.653 | 19.629 | 25.473 | 18.095 | 16.01 | 10.141 | 15.988 | 12.827 | 28.256 | 22.582 | 29.456 | 25.156 | 30.426 | 23.395 | 34.928 | 36.243 | 32.416 |
Total Shareholders Equity
| 13.343 | 13.329 | 11.555 | 11.26 | 11.202 | 10.959 | 7.972 | 6.92 | 6.306 | 9.778 | 20.378 | 24.537 | 98.313 | 111.499 | 111.755 | 40.665 | 43.253 | 41.018 | 42.827 | 32.588 | 34.713 | 32.717 | 32.271 | 42.672 | 41.942 | 38.943 | 38.817 | 36.748 | 36.976 | 41.125 | 36.243 | 39.002 |
Total Equity
| 13.343 | 13.329 | 11.555 | 11.26 | 11.202 | 10.959 | 7.972 | 6.92 | 6.306 | 9.778 | 20.427 | 24.602 | 98.312 | 111.491 | 111.748 | 40.66 | 43.249 | 40.944 | 42.827 | 32.588 | 34.713 | 32.717 | 32.271 | 42.672 | 41.942 | 38.943 | 38.817 | 36.748 | 36.976 | 41.125 | 36.243 | 39.002 |
Total Liabilities & Shareholders Equity
| 28.72 | 29.416 | 28.166 | 26.273 | 29.528 | 30.848 | 23.526 | 23.111 | 21.186 | 26.445 | 46.216 | 50.467 | 138.396 | 151.619 | 152.096 | 59.366 | 61.786 | 59.88 | 60.495 | 51.358 | 52.891 | 50.715 | 52.645 | 61.425 | 62.412 | 56.052 | 59.905 | 52.297 | 54.888 | 61.08 | 62.053 | 79.704 |