Net-a-Go Technology Company Limited
HKEX:1483.HK
1.09 (HKD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 105.424 | 95.368 | 47.684 | 109.946 | 54.973 | 123.358 | 61.679 | 138.913 | 69.457 | 173.948 | 86.974 | 158.099 | 79.05 | 131.684 | 65.842 | 123.759 | 61.88 | 226.188 | 63.757 | 235.721 | 50.976 | 112.92 | 112.92 | 92.869 | 92.869 | 95.835 | 95.835 | 88.581 | 88.581 | 92.947 | 92.947 | 88.956 | 88.956 | 100.864 | 100.864 | 88.85 | 110.956 | 117.825 | 100.516 | 77.025 | 102.701 | 115.078 | 81.47 | 75.444 | 89.78 |
Cost of Revenue
| 98.693 | 101.496 | 42.709 | 99.194 | 48.466 | 114.425 | 47.607 | 121.786 | 59.601 | 138.36 | 65.301 | 130.422 | 59.797 | 91.334 | 41.395 | 92.282 | 40.81 | 193.857 | 45.08 | 170.27 | 34.96 | 100.395 | 100.395 | 79.131 | 79.131 | 89.314 | 89.314 | 79.741 | 79.741 | 81.15 | 81.15 | 75.295 | 75.295 | 83.629 | 83.629 | 24.149 | 80.394 | 26.661 | 23.531 | 18.36 | 24.968 | 33.92 | 22.612 | 20.409 | 21.709 |
Gross Profit
| 6.731 | -6.128 | 4.975 | 10.752 | 6.507 | 8.933 | 14.073 | 17.127 | 9.856 | 35.588 | 21.674 | 27.677 | 19.253 | 40.35 | 24.447 | 31.477 | 21.07 | 32.331 | 18.677 | 65.451 | 16.016 | 12.525 | 12.525 | 13.738 | 13.738 | 6.521 | 6.521 | 8.841 | 8.841 | 11.798 | 11.798 | 13.662 | 13.662 | 17.235 | 17.235 | 64.701 | 30.562 | 91.164 | 76.985 | 58.665 | 77.733 | 81.158 | 58.858 | 55.035 | 68.071 |
Gross Profit Ratio
| 0.064 | -0.064 | 0.104 | 0.098 | 0.118 | 0.072 | 0.228 | 0.123 | 0.142 | 0.205 | 0.249 | 0.175 | 0.244 | 0.306 | 0.371 | 0.254 | 0.34 | 0.143 | 0.293 | 0.278 | 0.314 | 0.111 | 0.111 | 0.148 | 0.148 | 0.068 | 0.068 | 0.1 | 0.1 | 0.127 | 0.127 | 0.154 | 0.154 | 0.171 | 0.171 | 0.728 | 0.275 | 0.774 | 0.766 | 0.762 | 0.757 | 0.705 | 0.722 | 0.729 | 0.758 |
Reseach & Development Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 16.581 | 16.581 | 6.052 | 6.052 | 22.796 | 22.796 | 6.034 | 6.034 | 19.138 | 19.138 | 7.251 | 7.251 | 21.766 | 21.766 | 3.323 | 3.323 | 21.55 | 21.55 | 3.661 | 3.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.511 | 0 | -24.865 | 28.429 | 14.012 | 41.283 | 74.471 | 21.608 | 12.161 | 27.937 |
Selling & Marketing Expenses
| 0 | 17.286 | 7.696 | 5.347 | 0 | 5.869 | 6.237 | 5.465 | 0 | 18.521 | 0.313 | 6.695 | 0 | 3.693 | 0 | 2.19 | 0 | 28.124 | 0 | 56.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.421 | 0 | 2.243 | 2.137 | 2.703 | 2.773 | 2.541 | 1.753 | 2.439 | 1.889 |
SG&A
| 11.263 | 24.776 | 24.277 | 11.398 | 6.052 | 28.664 | 29.033 | 11.499 | 6.034 | 37.658 | 19.451 | 13.946 | 7.251 | 25.458 | 21.766 | 5.512 | 3.323 | 49.673 | 21.55 | 60.091 | 3.661 | 2.422 | 2.422 | 1.065 | 1.065 | 3.219 | 3.219 | 0.198 | 0.198 | 0 | 0 | 0 | 0 | 1.895 | 1.895 | 30.932 | 0 | -22.622 | 30.566 | 16.715 | 44.056 | 77.012 | 23.361 | 14.6 | 29.826 |
Other Expenses
| 0 | -9.091 | 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 | 0 | 0 | 0 | 30.135 | 0 | 112.04 | 28.591 | 44.222 | 30.471 | 0 | 0 | 0 | 0 |
Operating Expenses
| 11.263 | 24.776 | 28.704 | 11.398 | 7.443 | 28.664 | 103.284 | 11.499 | 2.96 | 37.658 | 15.104 | 13.946 | 0.148 | 25.458 | 10.266 | 5.512 | 7.805 | 49.673 | 27.857 | 60.091 | 7.367 | 16.451 | 16.451 | 20.915 | 20.915 | 22.07 | 22.07 | 20.223 | 20.223 | 33.178 | 33.178 | 17.779 | 17.779 | 23.056 | 23.056 | 61.067 | 22.369 | 89.418 | 59.157 | 60.937 | 74.527 | 99.348 | 48.742 | 58.507 | 54.127 |
Operating Income
| -4.532 | -30.904 | -20.769 | -0.646 | -0.133 | -19.731 | -11.56 | 5.628 | 2.993 | -2.07 | -1.559 | 13.731 | 7.163 | 14.892 | 7.77 | 25.965 | 13.138 | -17.342 | 1.245 | 5.36 | 8.649 | -4.994 | -4.994 | -7.779 | -7.779 | -12.393 | -12.393 | -12.274 | -12.274 | -12.904 | -12.904 | -4.345 | -4.345 | -5.344 | -5.344 | 3.806 | 8.031 | 1.761 | 18.019 | -2.041 | 3.395 | -18.141 | 10.282 | -3.312 | 14.092 |
Operating Income Ratio
| -0.043 | -0.324 | -0.436 | -0.006 | -0.002 | -0.16 | -0.187 | 0.041 | 0.043 | -0.012 | -0.018 | 0.087 | 0.091 | 0.113 | 0.118 | 0.21 | 0.212 | -0.077 | 0.02 | 0.023 | 0.17 | -0.044 | -0.044 | -0.084 | -0.084 | -0.129 | -0.129 | -0.139 | -0.139 | -0.139 | -0.139 | -0.049 | -0.049 | -0.053 | -0.053 | 0.043 | 0.072 | 0.015 | 0.179 | -0.026 | 0.033 | -0.158 | 0.126 | -0.044 | 0.157 |
Total Other Income Expenses Net
| 0.123 | -15.667 | -2.517 | 1.878 | 0.749 | -157.104 | -76.858 | 8.032 | 3.838 | 20.375 | 10.712 | 25.043 | 12.224 | 13.478 | 6.415 | 2.385 | 1.038 | -41.162 | -10.302 | -2.894 | -0.567 | 1.054 | 1.054 | 0.08 | 0.08 | -3.499 | -3.499 | 0.511 | 0.511 | -8.782 | -8.782 | 0.101 | 0.101 | -0.303 | -0.303 | -6.291 | -0.026 | 18.571 | -10.903 | -0.935 | -0.079 | 30.978 | -12.185 | -6.308 | -0.047 |
Income Before Tax
| -4.409 | -46.571 | -23.286 | 1.232 | 0.616 | -176.835 | -88.418 | 13.66 | 6.83 | 18.305 | 9.153 | 38.774 | 19.387 | 28.37 | 14.185 | 28.35 | 14.175 | -58.504 | -9.057 | 2.466 | 8.082 | -3.94 | -3.94 | -7.7 | -7.7 | -15.891 | -15.891 | -11.763 | -11.763 | -21.686 | -21.686 | -4.244 | -4.244 | -5.647 | -5.647 | -2.485 | 8.005 | 20.332 | 7.116 | -2.976 | 3.316 | 12.837 | -1.903 | -9.62 | 14.045 |
Income Before Tax Ratio
| -0.042 | -0.488 | -0.488 | 0.011 | 0.011 | -1.434 | -1.434 | 0.098 | 0.098 | 0.105 | 0.105 | 0.245 | 0.245 | 0.215 | 0.215 | 0.229 | 0.229 | -0.259 | -0.142 | 0.01 | 0.159 | -0.035 | -0.035 | -0.083 | -0.083 | -0.166 | -0.166 | -0.133 | -0.133 | -0.233 | -0.233 | -0.048 | -0.048 | -0.056 | -0.056 | -0.028 | 0.072 | 0.173 | 0.071 | -0.039 | 0.032 | 0.112 | -0.023 | -0.128 | 0.156 |
Income Tax Expense
| 2.28 | -6.904 | 3.452 | 1.697 | 0.849 | -6.442 | 3.221 | 3.219 | 1.61 | 0.456 | 0.228 | 8.326 | 4.163 | 3.45 | 1.725 | 10.187 | 5.094 | 0.307 | 0.154 | 3.476 | 1.738 | 0.825 | 0.825 | 0.159 | 0.159 | 0.328 | 0.328 | 0.112 | 0.112 | 0.797 | 0.797 | 0.197 | 0.197 | 0.686 | 0.686 | 0.1 | 1.477 | 3.987 | 0.836 | -1.076 | 1.289 | 2.13 | 1.673 | -1.032 | 2.453 |
Net Income
| -4.811 | -32.9 | -16.45 | -1.945 | -0.973 | -164.814 | -82.407 | 7.404 | 3.702 | 14.769 | 7.385 | 22.846 | 11.423 | 14.325 | 7.263 | -1.219 | 4.689 | -60.454 | -10.032 | -10.549 | 1.574 | -5.772 | -5.772 | -7.858 | -7.858 | -16.219 | -16.219 | -11.874 | -11.874 | -22.483 | -22.483 | -4.441 | -4.441 | -4.961 | -4.961 | -2.585 | 6.528 | 16.345 | 5.906 | -1.9 | 2.027 | 10.177 | -3.008 | -9.403 | 10.59 |
Net Income Ratio
| -0.046 | -0.345 | -0.345 | -0.018 | -0.018 | -1.336 | -1.336 | 0.053 | 0.053 | 0.085 | 0.085 | 0.145 | 0.145 | 0.109 | 0.11 | -0.01 | 0.076 | -0.267 | -0.157 | -0.045 | 0.031 | -0.051 | -0.051 | -0.085 | -0.085 | -0.169 | -0.169 | -0.134 | -0.134 | -0.242 | -0.242 | -0.05 | -0.05 | -0.049 | -0.049 | -0.029 | 0.059 | 0.139 | 0.059 | -0.025 | 0.02 | 0.088 | -0.037 | -0.125 | 0.118 |
EPS
| -0.006 | -0.041 | -0.024 | -0.003 | -0.001 | -0.21 | -0.11 | 0.009 | 0.005 | 0.019 | 0.009 | 0.031 | 0.015 | 0.02 | 0.008 | -0.002 | 0.007 | -0.1 | -0.017 | -0.019 | 0.003 | -0.011 | -0.011 | -0.015 | -0.015 | -0.03 | -0.03 | -0.023 | -0.023 | -0.051 | -0.051 | -0.01 | -0.01 | -0.011 | -0.011 | -0.006 | 0.014 | 0.037 | 0.015 | -0.005 | 0.005 | 0.036 | -0.009 | -0.029 | 0.03 |
EPS Diluted
| -0.006 | -0.041 | -0.021 | -0.003 | -0.001 | -0.21 | -0.11 | 0.009 | 0.005 | 0.018 | 0.009 | 0.031 | 0.015 | 0.02 | 0.01 | -0.002 | 0.007 | -0.1 | -0.017 | -0.019 | 0.003 | -0.011 | -0.011 | -0.015 | -0.015 | -0.03 | -0.03 | -0.023 | -0.023 | -0.051 | -0.051 | -0.01 | -0.01 | -0.011 | -0.011 | -0.006 | 0.014 | 0.037 | 0.014 | -0.005 | 0.005 | 0.026 | -0.009 | -0.029 | 0.03 |
EBITDA
| -3.682 | -14.826 | -13.523 | 1.616 | 0.998 | -0.519 | -2.753 | 8.213 | 4.285 | 20.541 | 9.411 | 24.559 | 12.577 | 33.436 | 23.083 | 36.627 | 18.469 | 26.72 | 12.528 | 41.791 | 17.593 | 0.575 | 0.575 | -3.962 | -3.962 | -5.352 | -5.352 | -7.305 | -7.305 | -8.452 | -8.452 | -0.534 | -0.534 | -0.856 | -0.856 | 6.612 | 12.085 | 6.528 | 21.961 | 1.828 | 6.934 | -14.207 | 12.849 | 1.763 | 19.068 |
EBITDA Ratio
| -0.035 | -0.155 | -0.284 | 0.015 | 0.018 | -0.004 | -0.045 | 0.059 | 0.062 | 0.118 | 0.108 | 0.155 | 0.159 | 0.254 | 0.351 | 0.296 | 0.298 | 0.118 | 0.196 | 0.177 | 0.345 | 0.005 | 0.005 | -0.043 | -0.043 | -0.056 | -0.056 | -0.082 | -0.082 | -0.091 | -0.091 | -0.006 | -0.006 | -0.008 | -0.008 | 0.074 | 0.109 | 0.055 | 0.218 | 0.024 | 0.068 | -0.123 | 0.158 | 0.023 | 0.212 |