Champion Alliance International Holdings Limited
HKEX:1629.HK
0.151 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 111.03 | 119.086 | 81.853 | 93.561 | 160.885 | 177.505 | 95.288 | 117.72 | 149.796 | 180.828 | 157.406 | 186.747 | 66.459 | 75.854 | 36.09 | 39.505 | 35.694 | 39.147 | 38.929 | 45.532 | 5.912 | 6.738 | 12.98 | 16.24 | 14.776 | 17.347 | 16.581 | 18.714 | 23.833 | 27.718 | 8.142 | 0 |
Short Term Investments
| 2.338 | 2.279 | 0 | 0 | 1.632 | 1.591 | 0 | 0 | 39.271 | 38.641 | 0 | 0 | 0 | 6.322 | 0 | 0 | 12.919 | 12.661 | 0 | 0 | 3.144 | 3.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 111.03 | 121.365 | 81.853 | 93.561 | 160.885 | 177.505 | 95.288 | 117.72 | 149.796 | 219.469 | 157.406 | 186.747 | 66.459 | 82.177 | 36.09 | 39.505 | 35.694 | 51.808 | 38.929 | 45.532 | 5.912 | 9.886 | 12.98 | 16.24 | 14.776 | 17.347 | 16.581 | 18.714 | 23.833 | 27.718 | 8.142 | 9.319 |
Net Receivables
| 44.263 | 43.153 | 65.071 | 68.937 | 1.83 | 1.784 | 53.045 | 0 | 153.727 | 0 | 119.94 | 0 | 196.976 | 0 | 163.177 | 0 | 158.574 | 0 | 109.409 | 0 | 165.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 56.521 | 60.622 | 63.433 | 72.507 | 47.643 | 52.565 | 109.959 | 135.845 | 64.051 | 77.32 | 58.383 | 69.266 | 78.209 | 89.266 | 68.667 | 75.164 | 108.182 | 118.648 | 75.004 | 87.725 | 73.892 | 84.217 | 71.594 | 89.575 | 63.232 | 74.235 | 51.802 | 58.464 | 49.317 | 57.357 | 42.559 | 0 |
Other Current Assets
| 23.053 | 22.475 | 12.233 | 12.969 | 4.586 | 4.471 | 43.48 | 0 | 15.354 | 0 | 21.77 | 0 | 24.253 | 0 | 59.958 | 0 | 19.414 | 0 | 68.824 | 0 | 0.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 230.865 | 247.616 | 216.942 | 247.974 | 214.197 | 236.324 | 301.228 | 372.142 | 378.709 | 457.162 | 371.251 | 440.454 | 379.98 | 433.699 | 318.225 | 348.336 | 320.469 | 351.474 | 302.684 | 354.022 | 245.735 | 280.07 | 253.967 | 317.75 | 269.59 | 316.502 | 224.545 | 253.425 | 295.99 | 344.243 | 232.136 | 9.319 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 110.696 | 118.728 | 227.162 | 255.284 | 236.092 | 256.837 | 272.759 | 336.971 | 281.075 | 339.302 | 40.824 | 48.434 | 48.62 | 55.494 | 41.91 | 45.876 | 48.472 | 53.162 | 44.332 | 51.851 | 33.921 | 33.56 | 35.539 | 44.465 | 37.29 | 43.779 | 35.238 | 39.77 | 37.117 | 43.168 | 38.123 | 0 |
Goodwill
| 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 |
Intangible Assets
| 0.005 | 0.005 | 0.009 | 0.01 | 0.014 | 0.015 | 0.045 | 0.056 | 0.047 | 0.057 | 0.056 | 0.066 | 0.066 | 0.075 | 0.076 | 0.083 | 0.093 | 0.102 | 0.175 | 0.205 | 11.83 | 0.072 | 12.019 | 0.103 | 12.212 | 0.127 | 12.386 | 0.126 | 12.569 | 0.149 | 0.129 | 0 |
Goodwill and Intangible Assets
| 0.005 | 0.005 | 0.009 | 0.01 | 0.014 | 0.015 | 0.045 | 0.056 | 0.047 | 0.057 | 0.056 | 0.066 | 0.066 | 0.075 | 0.076 | 0.083 | 0.093 | 0.102 | 0.175 | 0.205 | 11.83 | 0.072 | 12.019 | 0.103 | 12.212 | 0.127 | 12.386 | 0.126 | 12.569 | 0.149 | 0.129 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 4.636 | 0 | 4.998 | 0 | 5.07 | 0 | 5.158 | 0 | 4.911 | 0 | 5.161 | 0 | 50.631 | 0 | 33.593 | 0 | 42.891 | 0 | 44.905 | 0 | 43.272 | 0 | 41.595 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | -4.636 | 0 | -4.998 | 0 | -5.07 | 0 | -5.158 | 0 | -4.911 | 0 | -5.161 | 0 | 1.703 | 0 | 1.703 | 0 | 0.285 | 0 | 0.485 | 0 | 0.908 | 0 | 1.424 | 0 | 1.236 | 0 |
Other Non-Current Assets
| 105.322 | 112.964 | 0 | 4.372 | 0 | 3.644 | 7.612 | 0 | 9.018 | 0 | 4.218 | 0 | 4.35 | 0 | 4.482 | 0 | 4.614 | -53.264 | -50.631 | -52.056 | -33.593 | 0 | -42.219 | -44.567 | -44.905 | -43.906 | -40.705 | -39.896 | -41.595 | -43.317 | 13.122 | 0 |
Total Non-Current Assets
| 216.023 | 231.697 | 227.171 | 259.666 | 236.106 | 260.496 | 280.416 | 337.026 | 290.14 | 339.359 | 45.098 | 48.5 | 53.036 | 55.569 | 46.468 | 45.959 | 53.179 | 53.264 | 46.21 | 52.056 | 47.454 | 33.632 | 48.515 | 44.567 | 49.987 | 43.906 | 51.099 | 39.896 | 51.11 | 43.317 | 52.61 | 0 |
Total Assets
| 446.888 | 479.313 | 444.113 | 507.64 | 450.303 | 496.821 | 581.644 | 0 | 668.849 | 0 | 416.349 | 0 | 433.016 | 0 | 364.693 | 0 | 373.648 | 0 | 348.894 | 0 | 293.189 | 0 | 302.482 | 0 | 319.577 | 0 | 275.644 | 0 | 347.1 | 0 | 284.746 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 16.525 | 17.724 | 21.516 | 24.594 | 16.513 | 18.219 | 97.704 | 120.705 | 125.891 | 151.971 | 185.976 | 220.643 | 175.379 | 200.173 | 160.653 | 175.854 | 143.72 | 157.625 | 72.628 | 84.946 | 91.872 | 172.636 | 104.806 | 131.128 | 112.455 | 205.18 | 81.961 | 92.502 | 110.04 | 127.979 | 102.394 | 0 |
Short Term Debt
| 19.75 | 21.183 | 0 | 0 | 0 | 0 | 41.716 | 0 | 41.585 | 0 | 48.663 | 0 | 61.302 | 0 | 57.175 | 0 | 61.532 | 0 | 77.224 | 0 | 74.6 | 0 | 75 | 0 | 77.293 | 0 | 76.607 | 0 | 108.123 | 0 | 106.83 | 0 |
Tax Payables
| 22.246 | 0 | 3.07 | 0 | 5.11 | 0 | 2.144 | 0 | 8.783 | 0 | 2.121 | 0 | 1.253 | 0 | 1.949 | 0 | 0.319 | 0 | 0.625 | 0 | 1.73 | 0 | 0.484 | 0 | 2.618 | 0 | 0.685 | 0 | 1.022 | 0 | 2.261 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | -61.744 | 0 | 134.169 | 0 | 0 | 0 | 54.722 | 0 | -64.823 | 0 | -74.362 | 0 | -98.611 | 0 | -18.886 | 0 | -89.546 | 0 | -20.38 | 0 | -88.616 | 0 | -122.634 | 0 | 0 | 0 |
Other Current Liabilities
| 40.297 | 43.221 | 47.884 | 54.733 | 46.904 | 51.749 | 137.05 | 144.571 | 0.524 | 212.796 | 44.05 | 109.995 | 17.646 | 152.567 | 86.533 | 86.349 | 120.526 | 118.115 | 176.821 | 181.797 | 31.963 | 32 | 93.073 | 98.249 | 32.299 | 31.58 | 91.292 | 89.48 | 138.739 | 144.48 | 12.144 | 0 |
Total Current Liabilities
| 76.572 | 82.128 | 69.4 | 79.327 | 63.417 | 69.968 | 214.726 | 265.276 | 302.169 | 364.766 | 278.689 | 330.638 | 309.049 | 352.74 | 239.538 | 262.204 | 251.416 | 275.74 | 228.062 | 266.743 | 179.549 | 204.637 | 183.333 | 229.377 | 201.667 | 236.76 | 161.244 | 181.982 | 234.268 | 272.459 | 221.368 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 15.44 | 17.649 | 14.759 | 16.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0 | 0.15 | 0 | 0 | 0 | 0 | 0 | -1.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 |
Deferred Revenue Non-Current
| 22.52 | 0 | 23.044 | 0 | 23.044 | 0 | 24.219 | 0 | 24.219 | 0 | 0.725 | 0 | 0.798 | 0 | 0.871 | 0 | 0.944 | 0 | 1.017 | 0 | 1.09 | 0 | 1.163 | 0 | 1.236 | 0 | 1.333 | 0 | 1.382 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 43.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.798 | 0 | -0.871 | 0 | 0 | 0 | 0 | 0 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 13.553 | 0 | 0.414 | 26.813 | -16.703 | 55.44 | 28.676 | 0 | 2.34 | 0 | 0 | 0 | 0.798 | 0 | 0.871 | 0 | 0 | 0 | 0 | 0 | 1.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.467 | 0 |
Total Non-Current Liabilities
| 36.073 | 0 | 38.898 | 44.462 | 65.008 | 71.724 | 52.895 | 0 | 26.559 | 0 | 0.725 | 0 | 1.259 | 0 | 1.021 | 0 | 0.944 | 0 | 1.017 | 0 | 1.09 | 0 | 1.163 | 0 | 1.236 | 0 | 1.333 | 0 | 1.382 | 0 | 11.467 | 0 |
Total Liabilities
| 112.645 | 82.128 | 108.298 | 123.789 | 128.425 | 141.692 | 267.621 | 265.276 | 328.728 | 364.766 | 279.414 | 330.638 | 310.308 | 352.74 | 240.559 | 262.204 | 252.36 | 275.74 | 229.079 | 266.743 | 180.639 | 204.637 | 184.496 | 229.377 | 202.903 | 236.76 | 162.577 | 181.982 | 235.65 | 272.459 | 232.835 | 0 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 4.838 | 5.189 | 4.838 | 5.53 | 4.838 | 5.338 | 4.838 | 5.977 | 4.838 | 5.84 | 4.459 | 5.29 | 4.459 | 5.089 | 4.459 | 4.881 | 4.459 | 4.89 | 4.459 | 5.215 | 4.459 | 5.082 | 4.459 | 5.579 | 4.459 | 5.235 | 4.459 | 5.032 | 4.459 | 5.186 | 0 | 0 |
Retained Earnings
| 22.325 | 32.857 | 87.419 | 34.426 | 7.974 | 14.785 | 36.732 | 38.748 | 39.797 | 63.763 | 63.204 | 49.602 | 15.436 | 32.483 | 19.671 | 35.789 | 16.44 | 32.315 | 13.214 | 15.455 | 6.199 | 21.909 | 11.885 | 14.87 | 10.823 | 27.997 | 7.466 | 8.426 | 6.099 | 22.24 | 15.971 | 0 |
Accumulated Other Comprehensive Income/Loss
| 61.204 | 59.67 | 4.202 | 62.649 | 62.757 | 61.18 | 16.636 | 0 | 20.973 | 0 | 18.219 | 0 | 17.83 | 0 | 14.392 | 0 | 15.125 | 0 | 116.184 | 0 | 17.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 162.851 | 171.73 | 153.419 | 183.016 | 158.235 | 176.653 | 163.081 | -44.725 | 180.088 | -69.604 | 49.389 | -54.893 | 84.076 | -37.573 | 85.612 | -40.67 | 85.264 | -37.205 | -14.042 | -20.671 | 84.759 | -26.991 | 101.642 | -20.449 | 101.392 | -33.232 | 101.142 | -13.459 | 100.892 | -27.426 | 35.94 | 0 |
Total Shareholders Equity
| 251.218 | 269.446 | 249.878 | 285.621 | 233.804 | 257.957 | 221.286 | 44.725 | 245.696 | 69.604 | 135.271 | 54.893 | 121.801 | 37.573 | 124.134 | 40.67 | 121.288 | 37.205 | 119.815 | 20.671 | 112.55 | 26.991 | 117.986 | 20.449 | 116.674 | 33.232 | 113.067 | 13.459 | 111.45 | 27.426 | 51.911 | 0 |
Total Equity
| 334.243 | 358.495 | 335.815 | 383.851 | 321.878 | 355.129 | 314.023 | 44.725 | 340.121 | 69.604 | 136.935 | 54.893 | 122.708 | 37.573 | 124.134 | 40.67 | 121.288 | 37.205 | 119.815 | 20.671 | 112.55 | 26.991 | 117.986 | 20.449 | 116.674 | 33.232 | 113.067 | 13.459 | 111.45 | 27.426 | 51.911 | 0 |
Total Liabilities & Shareholders Equity
| 446.888 | 440.623 | 444.113 | 507.64 | 450.303 | 496.821 | 581.644 | 0 | 668.849 | 0 | 416.349 | 0 | 433.016 | 0 | 364.693 | 0 | 373.648 | 0 | 348.894 | 0 | 293.189 | 0 | 302.482 | 0 | 319.577 | 0 | 275.644 | 0 | 347.1 | 0 | 284.746 | 0 |