Maxnerva Technology Services Limited
HKEX:1037.HK
0.25 (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 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 189.756 | 166.866 | 189.064 | 212.436 | 183.786 | 140.138 | 143.819 | 194.535 | 180.264 | 57.373 | 44.413 | 48.18 | 85.663 | 88.069 | 146.704 | 109.836 | 93.163 | 92.351 | 86.349 | 69.021 | 72.172 | 64.523 | 64.031 | 100.318 | 57.491 | 40.72 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 1.33 | 30 | 0 | 0 | 9.731 | -27.665 | 11.859 | 0 | 0.327 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 189.756 | 166.866 | 189.064 | 212.436 | 183.786 | 141.468 | 173.819 | 194.535 | 180.264 | 57.373 | 44.413 | 48.18 | 85.663 | 88.069 | 146.704 | 109.836 | 93.163 | 92.351 | 86.349 | 69.021 | 72.172 | 64.523 | 64.031 | 100.318 | 57.491 | 40.72 |
Net Receivables
| 203.113 | 232.531 | 182.991 | 181.971 | 199.524 | 199.475 | 233.328 | 0 | 22.348 | 73.793 | 77.278 | 76.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164.167 | 128.861 | 100.036 | 100.032 | 0 | 122.791 | 76.373 |
Inventory
| 82.742 | 148.556 | 110.126 | 23.181 | 30.728 | 24.754 | 24.204 | 22.564 | 36.077 | 93.061 | 92.355 | 78.509 | 212.839 | 192.04 | 207.718 | 181.041 | 214.98 | 253.782 | 208.836 | 199.672 | 139.742 | 128.704 | 87.76 | 112.183 | 97.639 | 72.913 |
Other Current Assets
| 37.057 | 48.967 | 41.109 | 34.212 | 11.388 | 13.79 | 265.005 | 0 | 49.796 | 83.839 | 86.682 | 91.686 | 196.505 | 246.881 | 213.175 | 151.326 | 196.957 | 186.781 | 207.924 | 16.762 | 15.802 | 17.964 | 1.865 | 138.851 | 21.258 | 11.747 |
Total Current Assets
| 512.668 | 596.92 | 523.29 | 451.8 | 425.426 | 379.487 | 463.028 | 403.022 | 266.137 | 234.272 | 223.451 | 218.375 | 495.007 | 526.99 | 567.597 | 442.203 | 505.101 | 532.913 | 503.109 | 449.622 | 356.577 | 311.228 | 253.688 | 351.352 | 299.179 | 201.753 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 15.887 | 20.627 | 36.243 | 46.292 | 53.657 | 39.228 | 32.07 | 22.187 | 3.29 | 31.657 | 58.316 | 61.266 | 102.207 | 162.523 | 164.1 | 175.292 | 175.304 | 176.091 | 150.559 | 162.056 | 141.514 | 135.203 | 129.528 | 127.092 | 119.096 | 125.575 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.715 | 22.585 | 23.382 | 24.987 | 24.759 | 20.021 | 25.41 | 24.789 | 25.645 | 26.331 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3.544 | 16.552 | 19.641 | 1.262 | 2.09 | 2.437 | 5.924 | 7.375 | 1.401 | 1.675 | 7.526 | 8.295 | 10.994 | 16.892 | 18.292 | 18.793 | 22.715 | 25.082 | 26.97 | 0 | 0 | 0.498 | 0.82 | 0 | 0 | 0.24 |
Goodwill and Intangible Assets
| 3.544 | 16.552 | 19.641 | 1.262 | 2.09 | 2.437 | 5.924 | 7.375 | 1.401 | 1.675 | 28.24 | 30.88 | 34.376 | 41.88 | 43.051 | 38.814 | 48.125 | 49.871 | 52.615 | 26.331 | 0 | 0.498 | 0.82 | 0 | 0 | 0.24 |
Long Term Investments
| 77.007 | 81.698 | 47.777 | 16.318 | 17.529 | 0 | 0.479 | 0 | 0.449 | 1.979 | 40.035 | 0.263 | 11.99 | 0 | 0.269 | 0.149 | 0.288 | 4.291 | 0.001 | 1.114 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 7.317 | 4.952 | 2.01 | -16.318 | 0 | 0 | -0.479 | 0 | -0.449 | 0.092 | 0.193 | -0.263 | 0.418 | 0.916 | 0.816 | 0.152 | 1.249 | 0.693 | 1.125 | 2.404 | 1.925 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3.7 | 5.59 | 12.969 | 37.074 | 28.726 | 36.273 | 8.04 | 0.479 | 1.473 | 14.986 | 0.777 | 40.734 | 20.153 | 0.327 | 0.625 | 0.626 | 0.64 | 0.702 | 0.88 | 1.739 | 2.876 | 9.862 | 13.347 | 11.913 | 22.929 | 10.663 |
Total Non-Current Assets
| 107.455 | 129.419 | 118.64 | 84.628 | 102.002 | 77.938 | 46.034 | 30.04 | 6.165 | 50.389 | 127.561 | 132.88 | 169.144 | 205.646 | 208.86 | 215.032 | 225.607 | 231.648 | 205.18 | 193.645 | 146.314 | 145.563 | 143.696 | 139.006 | 142.024 | 136.478 |
Total Assets
| 620.123 | 726.339 | 641.93 | 536.428 | 527.428 | 457.425 | 509.062 | 433.062 | 272.302 | 284.661 | 351.012 | 351.255 | 664.151 | 732.635 | 776.458 | 657.236 | 730.708 | 764.561 | 708.289 | 643.266 | 502.891 | 456.791 | 397.384 | 490.358 | 441.203 | 338.231 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 109.696 | 168.081 | 121.31 | 104.617 | 102.716 | 56.729 | 111.843 | 63.221 | 34.012 | 46.374 | 67.529 | 52.396 | 116.483 | 157.015 | 227.777 | 122.419 | 145.142 | 178.092 | 210.23 | 171.736 | 126.86 | 101.625 | 90.362 | 123.154 | 123.509 | 66.493 |
Short Term Debt
| 3.082 | 8.548 | 12.482 | 12.277 | 0 | 0 | 2.885 | 16.467 | 14.335 | 59.883 | 84.398 | 91.255 | 210.562 | 235.759 | 171.043 | 142.668 | 156.402 | 138.712 | 89.98 | 61.015 | 52.317 | 2.056 | 21.809 | 83.134 | 30.7 | 25.066 |
Tax Payables
| 9.82 | 9.768 | 6.847 | 6.825 | 0 | 0 | 2.953 | 5.184 | 0 | 3.603 | 1.944 | 1.193 | 1.193 | 0.933 | 1.405 | 2.307 | 2.021 | 2.434 | 0 | 0 | 0 | 0 | 0 | 1.524 | 1.471 | 5.104 |
Deferred Revenue
| -3.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1.524 | 1.471 | 5.104 |
Other Current Liabilities
| 68.728 | 95.129 | 81.846 | 47.633 | 53.138 | 51.501 | 53.696 | 62.902 | 7.627 | 19.239 | 16.374 | 36.636 | 22.237 | 24.653 | 25.854 | 20.046 | 33.155 | 25.869 | 19.578 | 19.369 | 17.682 | 55.187 | 0 | 8.434 | 30.246 | 23.035 |
Total Current Liabilities
| 178.424 | 271.758 | 215.638 | 164.527 | 155.854 | 108.23 | 168.424 | 142.589 | 55.975 | 125.496 | 168.301 | 180.288 | 349.282 | 417.426 | 424.674 | 285.134 | 334.699 | 342.673 | 319.788 | 252.12 | 196.859 | 158.867 | 112.172 | 216.247 | 185.925 | 119.699 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 2.568 | 0.945 | 9.544 | 17.108 | 28.389 | 19.541 | 11.764 | 0 | 0 | 0 | 0 | 0.257 | 6.061 | 0.577 | 32.294 | 30.029 | 40.861 | 49.794 | 6.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -2.68 | -2.603 | -4.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.203 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.68 | 2.603 | 4.263 | 0 | 0 | 0 | 0 | 0 | 0 | 9.855 | 0.218 | 0.203 | 1.342 | 1.59 | 1.653 | 2.951 | 4.938 | 4.957 | 4.712 | 5.673 | 5.784 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.68 | 2.603 | 4.263 | 0 | 0 | 0 | 0 | 0 | 48.347 | 0 | 0 | 0.203 | 0 | -0 | 0 | 0 | 0 | 0 | 5.883 | 16.31 | 2.029 | 4.69 | 0.568 | 0.659 | 1.279 | 2.573 |
Total Non-Current Liabilities
| 5.248 | 3.548 | 13.807 | 17.108 | 28.389 | 19.541 | 11.764 | 0 | 48.347 | 9.855 | 0.218 | 0.46 | 7.403 | 2.168 | 33.947 | 32.98 | 45.8 | 54.751 | 17 | 21.984 | 7.813 | 4.69 | 0.568 | 0.659 | 1.279 | 2.573 |
Total Liabilities
| 183.672 | 275.306 | 229.445 | 181.635 | 184.243 | 127.771 | 180.188 | 142.589 | 55.975 | 135.351 | 168.519 | 180.747 | 356.686 | 419.594 | 458.62 | 318.114 | 380.499 | 397.424 | 336.788 | 274.104 | 204.672 | 163.557 | 112.74 | 216.906 | 187.204 | 122.271 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.923 | 0 | 61.032 | 76.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 68.447 | 68.447 | 68.447 | 64.479 | 64.479 | 65.111 | 65.111 | 58.713 | 55.222 | 35.002 | 34.969 | 31.573 | 25.622 | 25.644 | 26.76 | 26.776 | 27.414 | 27.492 | 28.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 84.059 | 101.175 | 75.527 | 42.634 | 54.223 | 44.231 | 37.705 | -7.62 | -69.923 | 76.329 | -61.032 | -76.987 | 0 | 0 | 0 | 0 | 0 | 0 | 88.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 154.139 | 37.668 | 27.055 | 33.946 | 36.972 | 32.385 | -22.706 | 0 | -101.806 | -132.962 | -134.919 | -130.795 | -120.64 | -146.493 | -148.415 | -122.046 | -110.304 | -111.316 | -101.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 129.806 | 243.743 | 241.456 | 213.734 | 187.511 | 187.927 | 248.764 | 239.379 | 262.911 | 170.769 | 282.271 | 269.558 | 402.525 | 433.912 | 439.18 | 433.974 | 432.305 | 449.788 | 354.642 | 368.497 | 297.501 | 291.181 | 282.752 | 271.432 | 252.078 | 215.96 |
Total Shareholders Equity
| 436.451 | 451.033 | 412.485 | 354.793 | 343.185 | 329.654 | 328.874 | 290.472 | 216.327 | 149.138 | 182.321 | 170.335 | 307.507 | 313.063 | 317.525 | 338.703 | 349.415 | 365.964 | 370.213 | 368.497 | 297.501 | 291.181 | 282.752 | 271.432 | 252.078 | 215.96 |
Total Equity
| 436.451 | 451.033 | 412.485 | 354.793 | 343.185 | 329.654 | 328.874 | 290.472 | 216.327 | 149.31 | 182.493 | 170.508 | 307.466 | 313.041 | 317.837 | 339.122 | 350.209 | 367.137 | 371.501 | 369.162 | 298.219 | 293.234 | 284.644 | 273.452 | 254 | 215.96 |
Total Liabilities & Shareholders Equity
| 620.123 | 726.339 | 641.93 | 536.428 | 527.428 | 457.425 | 509.062 | 433.062 | 272.302 | 284.661 | 351.012 | 351.255 | 664.151 | 732.635 | 776.458 | 657.236 | 730.708 | 764.561 | 708.289 | 643.266 | 502.891 | 456.791 | 397.384 | 490.358 | 441.203 | 338.231 |