Zuoli Kechuang Micro-finance Company Limited
HKEX:6866.HK
0.285 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2024 Q1 | 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 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 24.755 | 42.441 | 17.478 | 33.615 | 116.01 | 21.717 | 16.595 | 31 | 81.22 | 37.995 | 42.678 | 7.76 | 11.458 | 72.009 | 78.229 | 20.962 | 24.166 | 20.17 | 55.31 | 8.708 | 0 | 41.707 | 41.707 | 20.157 | 20.157 | 37.235 | 37.235 | 128.027 | 128.027 | 29.208 | 29.208 | 157.289 | 157.289 | 82.572 | 82.572 | 119.463 | 119.463 | 24.488 | 24.488 | 56.068 | 56.068 | 81.1 | 81.1 | 0 |
Short 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 24.755 | 42.441 | 17.478 | 33.615 | 116.01 | 21.717 | 16.595 | 31 | 81.22 | 37.995 | 42.678 | 7.76 | 11.458 | 72.009 | 78.229 | 20.962 | 24.166 | 20.17 | 55.31 | 8.708 | 0 | 41.707 | 41.707 | 20.157 | 20.157 | 37.235 | 37.235 | 128.027 | 128.027 | 29.208 | 29.208 | 157.289 | 157.289 | 82.572 | 82.572 | 119.463 | 119.463 | 24.488 | 24.488 | 56.068 | 56.068 | 81.1 | 81.1 | 0 |
Net Receivables
| 0 | 0 | 20.892 | 0.463 | 29.277 | 0 | 23.097 | 0 | 24.854 | 0 | 31.65 | 0 | 33.322 | 0 | 30.97 | 0 | 30.099 | 0 | 37.41 | 21.951 | 0 | 23.097 | 0 | 21.517 | 0 | 20.391 | 0 | 15.219 | 0 | 19.033 | 0 | 12.591 | 0 | 14.852 | 0 | 9.978 | 0 | 9.795 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 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 |
Other Current 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 24.755 | 42.441 | 17.478 | 33.615 | 145.287 | 21.717 | 39.692 | 31 | 106.074 | 37.995 | 74.328 | 7.76 | 44.78 | 72.009 | 109.199 | 20.962 | 54.265 | 20.17 | 92.72 | 30.659 | 0 | 64.804 | 41.707 | 41.674 | 20.157 | 57.626 | 37.235 | 143.246 | 128.027 | 48.241 | 29.208 | 169.88 | 157.289 | 97.424 | 82.572 | 129.441 | 119.463 | 34.283 | 24.488 | 56.068 | 56.068 | 81.1 | 81.1 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 31.811 | 33.119 | 21.923 | 40.401 | 21.176 | 35.687 | 37.504 | 39.417 | 41.252 | 43.132 | 45.08 | 46.034 | 47.922 | 49.846 | 50.888 | 52.884 | 40.546 | 42.31 | 44.045 | 47.758 | 0 | 43.589 | 43.589 | 44.356 | 44.356 | 29.58 | 29.58 | 20.022 | 20.022 | 18.983 | 18.983 | 5.611 | 5.611 | 4.162 | 4.162 | 2.83 | 2.83 | 1.636 | 1.636 | 1.987 | 1.987 | 1.63 | 1.63 | 0 |
Goodwill
| 18.005 | 18.005 | 18.005 | 18.776 | 18.776 | 18.776 | 18.776 | 19.899 | 19.899 | 19.899 | 19.899 | 20.94 | 20.94 | 20.94 | 20.94 | 22.502 | 22.502 | 22.502 | 22.502 | 22.502 | 0 | 22.502 | 22.502 | 22.502 | 22.502 | 22.502 | 22.502 | 22.502 | 22.502 | 22.502 | 22.502 | 18.005 | 18.005 | 18.005 | 18.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0.236 | 0.377 | 0.519 | 0.673 | 0.827 | 0.981 | 1.136 | 1.29 | 1.444 | 1.599 | 1.753 | 2.67 | 0 | 3.141 | 3.141 | 3.529 | 3.529 | 3.964 | 3.964 | 1.861 | 1.861 | 0.036 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 18.005 | 18.005 | 18.005 | 18.776 | 18.776 | 18.776 | 18.776 | 19.993 | 20.135 | 20.276 | 20.418 | 21.613 | 21.767 | 21.921 | 22.076 | 23.792 | 23.946 | 24.101 | 24.255 | 25.172 | 0 | 25.643 | 25.643 | 26.031 | 26.031 | 26.466 | 26.466 | 24.363 | 24.363 | 22.538 | 22.538 | 18.005 | 18.005 | 18.005 | 18.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0.01 | 0 | 1.01 | 0 | 0.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.52 | 0 | 30.22 | 0 | 72.7 | 0 | 42.77 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,533.968 | 2,602.034 | 2,599.911 | -59.177 | -39.952 | 2,730.892 | -56.28 | 2,747.034 | -61.397 | 2,611.201 | -65.508 | 2,614.371 | -69.699 | 2,556.295 | -73.974 | 2,450.148 | -64.991 | 2,564.129 | -68.3 | -72.93 | 0 | -69.232 | 2,316.532 | -70.387 | 2,290.883 | -83.566 | 2,123.981 | -74.605 | 2,094.104 | -114.221 | 1,962.537 | -66.386 | 1,601.909 | -22.167 | 1,417.831 | -2.83 | 1,330.87 | -1.636 | 1,151.293 | 1,062.74 | 1,062.74 | 694.018 | 694.018 | 0 |
Total Non-Current Assets
| 2,583.784 | 2,653.158 | 2,639.839 | 59.177 | 39.952 | 2,785.355 | 56.28 | 2,806.444 | 61.397 | 2,674.609 | 65.508 | 2,682.018 | 69.699 | 2,628.062 | 73.974 | 2,526.824 | 64.991 | 2,630.54 | 68.3 | 72.93 | 0 | 69.232 | 2,385.764 | 70.387 | 2,361.27 | 83.566 | 2,180.027 | 74.605 | 2,138.489 | 114.221 | 2,004.058 | 66.386 | 1,625.525 | 22.167 | 1,439.998 | 2.83 | 1,333.7 | 1.636 | 1,152.929 | 1,064.727 | 1,064.727 | 695.648 | 695.648 | 0 |
Total Assets
| 2,608.539 | 2,695.599 | 2,657.317 | 2,670.723 | 2,691.985 | 2,807.072 | 2,787.638 | 2,837.444 | 2,775.239 | 2,712.604 | 2,651.212 | 2,689.778 | 2,633.27 | 2,700.071 | 2,604.379 | 2,547.786 | 2,494.136 | 2,650.71 | 2,527.413 | 2,513.649 | 0 | 2,427.471 | 2,427.471 | 2,381.427 | 2,381.427 | 2,217.262 | 2,217.262 | 2,266.516 | 2,266.516 | 2,033.266 | 2,033.266 | 1,782.814 | 1,782.814 | 1,522.57 | 1,522.57 | 1,453.163 | 1,453.163 | 1,177.417 | 1,177.417 | 1,120.795 | 1,120.795 | 776.748 | 776.748 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.553 | 0 | 5.116 | 0 | 0 | 0 | 0.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 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 |
Tax Payables
| 0 | 0 | 38.576 | 28.543 | 23.573 | 0 | 47.389 | 0 | 57.501 | 0 | 52.861 | 0 | 27.283 | 0 | 48.172 | 0 | 23.151 | 0 | 43.299 | 50.87 | 0 | 46.257 | 0 | 47.311 | 0 | 28.175 | 0 | 32.507 | 0 | 11.575 | 0 | 11.69 | 0 | 19.728 | 0 | 17.275 | 0 | 9.74 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 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 |
Other Current Liabilities
| -11.019 | 20.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.553 | 0 | -5.116 | 0 | 0 | 0 | 4.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| -11.019 | 20.867 | 15.047 | 19.286 | 10.296 | 13.275 | 9.806 | 14.59 | 4.968 | 36.512 | 13.992 | 11.635 | 9.508 | 106.187 | 6.476 | 110.452 | 4.581 | 110.045 | 7.838 | 3.312 | 0 | 8.157 | 8.157 | 4.553 | 9.079 | 5.116 | 10.886 | 5.145 | 5.145 | 5.084 | 5.084 | 2.996 | 2.996 | 3.559 | 3.559 | 2.767 | 2.767 | 2.965 | 2.965 | 1.944 | 1.944 | 4.781 | 4.781 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 496.933 | 589.12 | 596.457 | 629.814 | 641.863 | 763.156 | 761.878 | 841.377 | 716.191 | 679.124 | 649.968 | 738.571 | 682.695 | 687.827 | 663.056 | 561.993 | 593.817 | 710.543 | 717.246 | 603.344 | 0 | 580.079 | 0 | 604.649 | 0 | 532.5 | 0 | 666.972 | 0 | 528.283 | 0 | 299.03 | 0 | 100 | 0 | 124 | 0 | 175 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 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 |
Deferred Tax Liabilities Non-Current
| 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 |
Other Non-Current Liabilities
| 89.266 | 64.99 | 43.099 | -7.235 | -641.863 | 53.281 | -761.878 | 36.995 | -716.191 | 38.519 | -649.968 | 39.437 | -682.695 | 63.539 | -663.056 | 36.832 | -593.817 | 49.419 | -717.246 | -603.344 | 0 | -580.079 | 0 | -600.096 | 0 | -527.384 | 0 | -666.972 | 0 | -528.283 | 0 | -299.03 | 0 | -100 | 0 | -124 | 0 | -175 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 586.199 | 654.11 | 639.556 | 622.579 | 641.863 | 816.437 | 761.878 | 878.372 | 847.809 | 717.643 | 722.586 | 778.008 | 682.695 | 751.366 | 663.056 | 598.825 | 593.817 | 759.962 | 781.108 | 826.411 | 0 | 674.454 | 0 | 4.553 | 0 | 5.116 | 0 | 727.667 | 0 | 568.691 | 0 | 481.105 | 0 | 126.977 | 0 | 146.052 | 0 | 206.538 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 586.199 | 654.11 | 654.603 | 677.643 | 641.863 | 829.712 | 761.878 | 892.962 | 847.809 | 754.155 | 722.586 | 789.643 | 682.695 | 857.553 | 663.056 | 709.277 | 593.817 | 870.007 | 781.108 | 826.411 | 0 | 674.454 | 8.157 | 681.664 | 9.079 | 597.393 | 10.886 | 727.667 | 5.145 | 568.691 | 5.084 | 481.105 | 2.996 | 126.977 | 3.559 | 146.052 | 2.767 | 206.538 | 2.965 | 1.944 | 1.944 | 4.781 | 4.781 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 0 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 1,180 | 880 | 880 | 880 | 880 | 510 | 510 | 0 |
Retained Earnings
| 783.851 | 0 | 762.511 | 0 | 725.914 | 0 | 717.061 | 0 | 679.194 | 0 | 683.168 | 0 | 625.107 | 0 | 458.664 | 0 | 521.096 | 0 | 353.213 | 299.4 | 0 | 369.46 | 471.901 | 330.992 | 415.098 | 253.846 | 337.952 | 199.462 | 260.365 | 128.221 | 189.124 | 89.38 | 113.872 | 183.685 | 208.177 | 127.111 | 127.111 | 70.718 | 78.576 | 31.19 | 31.19 | 46.188 | 46.188 | 0 |
Accumulated Other Comprehensive Income/Loss
| 2.114 | 802.687 | 2.114 | 756.101 | 2.114 | 741.975 | 1.427 | 701.356 | 1.427 | 713.24 | 0.98 | 653.308 | 0.98 | 598.976 | 0.98 | 552.061 | 0.98 | 489.752 | -20.803 | -17.601 | 1,652.881 | -13.598 | 0.98 | -11.429 | 0.98 | -8.163 | 0 | -7.135 | 0 | -6.308 | 0 | -4.821 | 0 | -3.832 | -0 | -2.535 | 0 | -2.028 | 12.303 | 12.303 | 12.303 | 33.292 | 33.292 | 349.464 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.568 | 0 | 0 | 0 | 124.558 | 121.022 | 100.136 | 117.019 | 0 | 96.515 | 0 | 92.269 | 0 | 68.038 | 0 | 67.211 | 0 | 29.313 | 0 | 28.324 | 0 | 2.535 | 0 | 22.189 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 1,965.965 | 1,982.687 | 1,944.625 | 1,936.101 | 1,908.028 | 1,921.975 | 1,898.488 | 1,881.356 | 1,860.621 | 1,893.24 | 1,864.148 | 1,833.308 | 1,806.087 | 1,778.976 | 1,747.212 | 1,732.061 | 1,702.076 | 1,669.752 | 1,636.968 | 1,582.821 | 1,753.017 | 1,652.881 | 1,652.881 | 1,596.078 | 1,596.078 | 1,517.952 | 1,517.952 | 1,440.365 | 1,440.365 | 1,369.124 | 1,369.124 | 1,293.872 | 1,293.872 | 1,388.177 | 1,388.177 | 1,307.111 | 1,307.111 | 970.879 | 970.879 | 923.493 | 923.493 | 589.48 | 589.48 | 349.464 |
Total Equity
| 2,022.34 | 2,041.489 | 2,002.714 | 1,993.08 | 1,964.831 | 1,977.36 | 1,961.522 | 1,944.482 | 1,927.43 | 1,958.449 | 1,928.626 | 1,900.135 | 1,872.767 | 1,842.518 | 1,848.928 | 1,838.509 | 1,805.868 | 1,780.703 | 1,746.305 | 1,687.238 | 1,753.017 | 1,753.017 | 1,753.017 | 1,699.763 | 1,699.763 | 1,619.869 | 1,619.869 | 1,538.849 | 1,538.849 | 1,464.575 | 1,464.575 | 1,301.709 | 1,301.709 | 1,395.593 | 1,395.593 | 1,307.111 | 1,307.111 | 970.879 | 970.879 | 923.493 | 923.493 | 589.48 | 589.48 | 349.464 |
Total Liabilities & Shareholders Equity
| 2,608.539 | 2,695.599 | 2,657.317 | 2,670.723 | 2,691.985 | 2,807.072 | 2,787.638 | 2,837.444 | 2,775.239 | 2,712.604 | 2,651.212 | 2,689.778 | 2,633.27 | 2,700.071 | 2,604.379 | 2,547.786 | 2,494.136 | 2,650.71 | 2,527.413 | 2,513.649 | 1,753.017 | 2,427.471 | 1,761.174 | 2,381.427 | 1,708.842 | 2,217.262 | 1,630.755 | 2,266.516 | 1,543.994 | 2,033.266 | 1,469.659 | 1,782.814 | 1,304.705 | 1,522.57 | 1,399.152 | 1,453.163 | 1,309.878 | 1,177.417 | 973.844 | 925.437 | 925.437 | 594.261 | 594.261 | 349.464 |