Vixtel Technologies Holdings Limited
HKEX:1782.HK
3.25 (HKD) • At close November 14, 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 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 122.62 | 122.62 | 142.166 | 142.166 | 171.366 | 171.366 | 167.688 | 167.688 | 64.061 | 64.061 | 61.692 | 61.692 | 85.912 | 85.912 | 79.488 | 79.488 | 80.873 | 80.873 | 64.85 | 64.85 | 70.669 | -66.623 | 66.623 | -74.533 | 74.533 | 56.205 | -89.078 | 89.078 | 8.833 | -20.412 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.821 | 5.821 | 0 | 0 | 0 | 0 | 0 | 133.246 | 0 | 149.066 | 0 | 26.038 | 178.156 | 0 | 0 | 40.824 |
Cash and Short Term Investments
| 122.62 | 122.62 | 142.166 | 142.166 | 171.366 | 171.366 | 167.688 | 167.688 | 64.061 | 64.061 | 61.692 | 61.692 | 85.912 | 85.912 | 79.488 | 85.309 | 80.873 | 80.873 | 64.85 | 64.85 | 70.669 | 66.623 | 66.623 | 74.533 | 74.533 | 56.205 | 89.078 | 89.078 | 8.833 | 20.412 |
Net Receivables
| 0 | 108.903 | 105.177 | 100.86 | 0 | 125.204 | 125.86 | 121.66 | 0 | 117.967 | 116.551 | 111.051 | 0 | 105.803 | 113.364 | 113.364 | 0 | 108.712 | 115.276 | 115.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 5.989 | 5.989 | 10.869 | 10.869 | 4.531 | 4.531 | 9.578 | 9.578 | 3.384 | 3.384 | 5.975 | 5.975 | 1.353 | 1.353 | 2.72 | 2.72 | 1.858 | 1.858 | 2.638 | 2.638 | 0.726 | 0 | 1.519 | 0 | 1.691 | 2.007 | 0 | 2.869 | 3.668 | 0 |
Other Current Assets
| 127.72 | 18.817 | 20.742 | 25.059 | 137.426 | 12.222 | 137.106 | 15.446 | 132.503 | 14.536 | 128.199 | 17.148 | 116.558 | 10.755 | 122.626 | 3.441 | 113.59 | 4.878 | 9.04 | 9.04 | 131.726 | 0 | 120.198 | 0 | 90.848 | 91.643 | 0 | 56.865 | 54.302 | 0 |
Total Current Assets
| 256.329 | 256.329 | 278.954 | 278.954 | 313.323 | 313.323 | 314.372 | 314.372 | 199.948 | 199.948 | 195.866 | 195.866 | 203.823 | 203.823 | 204.834 | 204.834 | 196.321 | 196.321 | 191.804 | 191.804 | 203.121 | 66.623 | 188.34 | 74.533 | 167.072 | 149.855 | 89.078 | 148.812 | 66.803 | 20.412 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7.045 | 7.045 | 4.713 | 4.713 | 3.708 | 3.708 | 1.777 | 1.777 | 2.416 | 2.416 | 2.035 | 2.035 | 2.87 | 2.87 | 2.107 | 2.107 | 3.166 | 3.166 | 1.325 | 1.325 | 1.138 | 0 | 1.426 | 0 | 1.645 | 1.342 | 0 | 0.886 | 0.757 | 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 |
Intangible Assets
| 21.535 | 21.535 | 19.335 | 8.205 | 10.169 | 10.169 | 12.373 | 12.373 | 14.626 | 14.626 | 13.064 | 13.064 | 12.8 | 12.8 | 10.497 | 10.497 | 9.208 | 9.208 | 6.411 | 6.411 | 5.779 | 0 | 3.867 | 0 | 2.995 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 21.535 | 21.535 | 19.335 | 8.205 | 10.169 | 10.169 | 12.373 | 12.373 | 14.626 | 14.626 | 13.064 | 13.064 | 12.8 | 12.8 | 10.497 | 10.497 | 9.208 | 9.208 | 6.411 | 6.411 | 5.779 | 0 | 3.867 | 0 | 2.995 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 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 |
Tax Assets
| 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 Non-Current Assets
| 4.948 | 4.948 | 2.606 | 13.736 | 2.172 | 2.172 | 3.036 | 3.036 | 3.312 | 3.312 | 2.108 | 2.108 | 2.108 | 2.108 | 1.959 | 1.959 | 1.959 | 1.959 | 0 | 0 | 0 | -66.623 | 0.056 | -74.533 | 0.028 | 0.028 | -89.078 | 0.225 | 0.225 | -20.412 |
Total Non-Current Assets
| 33.528 | 33.528 | 26.654 | 26.654 | 16.049 | 16.049 | 17.186 | 17.186 | 20.354 | 20.354 | 17.207 | 17.207 | 17.778 | 17.778 | 14.563 | 14.563 | 14.333 | 14.333 | 7.736 | 7.736 | 6.917 | -66.623 | 5.349 | -74.533 | 4.668 | 1.37 | -89.078 | 1.111 | 0.982 | -20.412 |
Total Assets
| 289.857 | 289.857 | 305.608 | 305.608 | 329.372 | 329.372 | 331.558 | 331.558 | 220.302 | 220.302 | 213.073 | 213.073 | 221.601 | 221.601 | 219.397 | 219.397 | 210.654 | 210.654 | 199.54 | 199.54 | 210.038 | 0 | 193.689 | 0 | 171.74 | 151.225 | 0 | 149.923 | 67.785 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 9.819 | 9.819 | 4.477 | 4.477 | 2.687 | 2.687 | 2.183 | 2.183 | 2.111 | 2.111 | 3.696 | 3.696 | 5.257 | 5.257 | 6.384 | 6.384 | 6.517 | 6.517 | 8.506 | 8.506 | 9.488 | 0 | 9.283 | 0 | 10.616 | 8.606 | 0 | 7.926 | 5.559 | 0 |
Short Term Debt
| 13.948 | 10 | 12.401 | 10 | 11.499 | 10 | 11.207 | 10 | 11.718 | 10 | 11.687 | 10 | 11.886 | 10 | 11.658 | 10 | 1.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 9.463 | 0 | 0 | 0 | 12.723 | 0 | 0.066 | 0 | 10.077 | 0 | 1.045 | 0 | 9.833 | 0 | 1.036 | 0 | 9.498 | 0 | 6.601 | 0 | 15.075 | 0 | 12.095 | 0 | 13.96 | 1.715 | 0 | 11.356 | 2.899 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 14.055 | 27.466 | 20.051 | 22.452 | 11.21 | 25.432 | 16.485 | 17.758 | 10.492 | 22.287 | 15.753 | 18.485 | 11.108 | 22.827 | 16.486 | 19.18 | 10.618 | 21.774 | 9.908 | 16.509 | 12.38 | 0 | 11.373 | 0 | 11.633 | 20.179 | 0 | 17.588 | 20.772 | 0 |
Total Current Liabilities
| 47.285 | 47.285 | 36.929 | 36.929 | 38.119 | 38.119 | 29.941 | 29.941 | 34.398 | 34.398 | 32.181 | 32.181 | 38.084 | 38.084 | 35.564 | 35.564 | 28.291 | 28.291 | 25.015 | 25.015 | 36.943 | 0 | 32.751 | 0 | 36.209 | 30.5 | 0 | 36.87 | 29.23 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 0.081 | 0.081 | 0 | 0 | 1.159 | 1.159 | 0 | 0 | 0.072 | 0.072 | 0 | 0 | 0.528 | 0.528 | 0.267 | 0.267 | 1.073 | 1.073 | 0.523 | 0.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.314 | 0 | -2.089 | 0 | -2.714 | 0 | -1.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.429 | 0 | 0.276 | 0 | 0.689 | 0 | 1.155 | 0 | 2.058 | 0 | 2.217 | 0 | 2.314 | 0 | 2.089 | 0 | 2.714 | 0 | 1.982 | 0 | 1.982 | 0 | 2.856 | 0 | 2.856 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0.429 | 0 | 0 | 0.719 | 0.719 | 0 | 0 | 2.177 | 2.177 | 0 | 0 | 0 | 2.314 | 0 | 2.089 | 0 | 2.714 | 0 | 1.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.51 | 0.51 | 0.276 | 0 | 1.878 | 1.878 | 1.155 | 0 | 2.249 | 2.249 | 2.217 | 0 | 2.842 | 2.842 | 2.356 | 2.356 | 3.787 | 3.787 | 2.505 | 2.505 | 1.982 | 0 | 2.856 | 0 | 2.856 | 8.606 | 0 | 7.926 | 5.559 | 0 |
Total Liabilities
| 47.795 | 47.795 | 37.205 | 36.929 | 39.997 | 39.997 | 31.096 | 29.941 | 36.647 | 36.647 | 34.398 | 32.181 | 40.926 | 40.926 | 37.92 | 37.92 | 32.078 | 32.078 | 27.52 | 27.52 | 38.925 | 0 | 35.607 | 0 | 39.065 | 30.5 | 0 | 36.87 | 29.23 | 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 |
Common Stock
| 6.686 | 6.686 | 6.686 | 6.686 | 6.686 | 6.686 | 6.686 | 6.686 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 4.514 | 0 | 4.514 | 0 | 4.341 | 4.341 | 0 | 4.341 | 0.065 | 0 |
Retained Earnings
| -1.888 | 12.47 | 24.645 | 38.538 | 45.732 | 59.625 | 68.785 | 68.785 | 71.554 | 71.554 | 70.839 | 70.839 | 55.153 | 67.911 | 69.031 | 69.031 | 55.101 | 66.807 | 49.266 | 60.251 | 44.003 | 0 | 30.311 | 0 | 19.963 | 9.881 | 0 | 3.505 | 1.316 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 30.71 | 31.718 | 31.718 | 25.603 | 25.603 | -3.714 | 30.621 | 30.44 | 30.44 | -3.27 | 30.674 | 30.674 | 30.674 | -2.504 | 158.082 | 30.674 | 132.675 | -1.668 | 30.674 | 113.053 | -1.401 | -1.112 | 37.362 |
Other Total Stockholders Equity
| 237.821 | 192.753 | 237.356 | 192.753 | 237.356 | 192.753 | 192.83 | 192.83 | 119.683 | 74.072 | 76.581 | 76.581 | 119.96 | 76.581 | 76.581 | 76.581 | 118.961 | 76.581 | 118.24 | 76.581 | 122.596 | 0 | 123.257 | 0 | 108.371 | 106.503 | 0 | 105.207 | 38.286 | 0 |
Total Shareholders Equity
| 242.619 | 242.619 | 268.687 | 268.687 | 289.774 | 289.774 | 299.011 | 299.011 | 181.858 | 181.858 | 177.537 | 177.537 | 179.627 | 179.627 | 180.566 | 180.566 | 178.576 | 178.576 | 172.02 | 172.02 | 171.113 | 158.082 | 158.082 | 132.675 | 132.675 | 120.725 | 113.053 | 113.053 | 38.555 | 37.362 |
Total Equity
| 242.062 | 242.062 | 268.403 | 268.403 | 289.375 | 289.375 | 300.462 | 300.462 | 183.655 | 183.655 | 178.675 | 178.675 | 180.675 | 180.675 | 181.477 | 181.477 | 178.576 | 178.576 | 172.02 | 172.02 | 171.113 | 158.082 | 158.082 | 132.675 | 132.675 | 120.725 | 113.053 | 113.053 | 38.555 | 37.362 |
Total Liabilities & Shareholders Equity
| 289.857 | 289.857 | 305.608 | 305.608 | 329.372 | 329.372 | 331.558 | 330.403 | 220.302 | 220.302 | 213.073 | 210.856 | 221.601 | 221.601 | 219.397 | 219.397 | 210.654 | 210.654 | 199.54 | 199.54 | 210.038 | 158.082 | 193.689 | 132.675 | 171.74 | 151.225 | 113.053 | 149.923 | 67.785 | 37.362 |