Dowway Holdings Limited
HKEX:8403.HK
0.86 (HKD) • At close November 13, 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.439 | 14.077 | 4.8 | 10.902 | 4.251 | 4.097 | 5.788 | 9.375 | 6.614 | 5.831 | 8.913 | 7.472 | 15.312 | 14.036 | 15.544 | 39.889 | 25.116 | 15.969 | 23.95 | 40.92 | 61.676 | 46.325 | 66.842 | -20.531 | 20.163 | -16.237 |
Short Term Investments
| 17.38 | 0 | 2.101 | 0 | 1.473 | 0 | 0.942 | 0 | 3.202 | 0 | 1.175 | 0 | 3.202 | 0 | 5.52 | 0 | 2.219 | 0 | 3.482 | 0 | 1.472 | 0 | 0.475 | 41.062 | 0.368 | 32.474 |
Cash and Short Term Investments
| 12.439 | 14.077 | 4.8 | 10.902 | 4.251 | 4.097 | 5.788 | 9.375 | 6.614 | 5.831 | 8.913 | 7.472 | 15.312 | 14.036 | 15.544 | 39.889 | 25.116 | 15.969 | 23.95 | 40.92 | 61.676 | 46.325 | 66.842 | 20.531 | 20.163 | 16.237 |
Net Receivables
| 74.529 | 0 | 88.874 | 0 | 113.088 | 0 | 88.198 | 0 | 102.525 | 0 | 73.873 | 0 | 92.784 | 0 | 52.898 | 0 | 115.147 | 0 | 98.436 | 0 | 52.341 | 0 | 37.154 | 0 | 35.938 | 0 |
Inventory
| -74.529 | 0 | 2.101 | 0 | 1.115 | 0 | 4.68 | 0 | 1.313 | 0 | 0 | 0 | 0.862 | 0.407 | 0.716 | 1.245 | 3.478 | 0 | 4.812 | 0 | 0.862 | 0 | 0 | 0 | -35.938 | 0 |
Other Current Assets
| 92.909 | 10.555 | 111.972 | 13.485 | 124.944 | 27.307 | 27.73 | 31.632 | 130.59 | 19.07 | 96.223 | 13.457 | 106.097 | 10.393 | 82.517 | 7.638 | 125.878 | 10.208 | 110.243 | 4.271 | 58.203 | 1.108 | 40.105 | 0 | 44.727 | 0 |
Total Current Assets
| 105.348 | 107.498 | 116.772 | 93.623 | 129.195 | 134.064 | 127.338 | 116.444 | 137.204 | 121.659 | 105.136 | 87.414 | 121.409 | 111.71 | 98.777 | 109.996 | 154.472 | 149.734 | 134.193 | 96.646 | 119.879 | 101.632 | 106.947 | 20.531 | 64.89 | 16.237 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.242 | 3.674 | 6.266 | 6.799 | 7.33 | 7.841 | 8.616 | 9.39 | 11.11 | 10.908 | 12.042 | 3.527 | 4.326 | 3.152 | 3.932 | 4.887 | 5.79 | 1.399 | 1.58 | 1.761 | 1.997 | 2.166 | 2.264 | 0 | 2.195 | 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 |
Intangible 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 |
Goodwill and Intangible 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 |
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 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.087 | 1.087 | 1.087 | 1.087 | 0.916 | 0.916 | 0.916 | 0.916 | 1.395 | 1.035 | 0 | 0.642 | 0 |
Other Non-Current Assets
| 0.336 | 0.546 | 0.546 | 0.546 | 0.546 | 4.476 | 6.226 | 0.726 | 0.546 | 0.18 | 0.18 | 0.18 | 0 | 0.281 | 0.281 | 0.281 | 0.281 | 2.912 | 2.912 | 0 | 2.485 | 0 | 0 | -20.531 | 0 | -16.237 |
Total Non-Current Assets
| 3.578 | 4.22 | 6.812 | 7.345 | 7.876 | 12.317 | 14.842 | 10.116 | 11.656 | 11.088 | 12.222 | 3.707 | 4.326 | 4.52 | 5.3 | 6.255 | 7.158 | 5.227 | 5.408 | 2.677 | 5.398 | 3.561 | 3.299 | -20.531 | 2.837 | -16.237 |
Total Assets
| 108.926 | 111.718 | 123.584 | 100.968 | 137.071 | 146.381 | 142.18 | 126.56 | 148.86 | 132.747 | 117.358 | 91.121 | 125.735 | 116.23 | 104.077 | 116.251 | 161.63 | 154.961 | 139.601 | 99.323 | 125.277 | 105.193 | 110.246 | 0 | 67.727 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 64.253 | 79.406 | 71.79 | 60.082 | 77.191 | 69.014 | 42.945 | 48.395 | 57.2 | 51.6 | 33.329 | 21.282 | 49.575 | 37.153 | 19.495 | 35.398 | 67.713 | 63.444 | 43.758 | 15.642 | 37.351 | 24.865 | 21.627 | 0 | 29.845 | 0 |
Short Term Debt
| 19.167 | 15.73 | 11.097 | 11.063 | 12.031 | 12.036 | 11.203 | 11.171 | 11.794 | 9.585 | 9.904 | 9.375 | 9.807 | 10.228 | 6.216 | 6.204 | 6.204 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 11.167 | 3.783 | 12.907 | 3.783 | 13.441 | 3.822 | 10.529 | 3.822 | 8.846 | 3.822 | 6.593 | 3.823 | 6.292 | 3.823 | 4.701 | 4.097 | 9.691 | 5.549 | 7.58 | 5.205 | 6.55 | 3.814 | 6.398 | 0 | 4.538 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.822 | 6.593 | 3.823 | 6.292 | 3.823 | 4.701 | 0 | 9.691 | 5.549 | 7.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 8.808 | 1.938 | 11.453 | 4.445 | 7.817 | 6.729 | 21.253 | 10.804 | 14.553 | 1.61 | 2.371 | 2.157 | 2.749 | 0.056 | 3.576 | 0 | 4.963 | 3.307 | 6.111 | 3.307 | 7.466 | 1.44 | 10.036 | 0 | 6.682 | 0 |
Total Current Liabilities
| 103.395 | 100.857 | 107.247 | 79.373 | 110.48 | 91.601 | 85.93 | 74.192 | 92.393 | 66.617 | 52.197 | 36.637 | 68.423 | 51.26 | 33.988 | 45.699 | 88.571 | 77.3 | 62.449 | 24.154 | 51.367 | 30.119 | 38.061 | 0 | 41.065 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 1.332 | 1.675 | 3.421 | 3.959 | 4.474 | 5.008 | 5.518 | 6.022 | 6.505 | 8.296 | 8.587 | 0.893 | 0.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -3.248 | 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
| 0.624 | 0 | 0 | 0 | 1.624 | 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
| 0 | 0 | 0 | 0 | -1.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1.956 | 1.675 | 3.421 | 3.959 | 4.474 | 5.008 | 5.518 | 6.022 | 6.505 | 8.296 | 8.587 | 0.893 | 0.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 105.351 | 102.532 | 110.668 | 83.332 | 114.954 | 96.609 | 91.448 | 80.214 | 98.898 | 74.913 | 60.784 | 37.53 | 69.316 | 51.26 | 33.988 | 45.699 | 88.571 | 77.3 | 62.449 | 24.154 | 51.367 | 30.119 | 38.061 | 0 | 41.065 | 0 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 6.389 | 6.389 | 6.389 | 0 | 3.862 | 3.862 | 3.862 | 0 | 4.793 | 4.793 | 4.793 | 0 | 5.987 | 5.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1.531 | 1.531 | 1.531 | 1.531 | 1.531 | 1.531 | 1.531 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 1.277 | 0 | 0 | 0 |
Retained Earnings
| -76.38 | -70.769 | -67.039 | -62.319 | -57.838 | -32.71 | -31.75 | -27.221 | -23.868 | -14.802 | -16.062 | -19.045 | -16.217 | -6.472 | -1.353 | -0.89 | 1.617 | 7.074 | 6.565 | 4.582 | 3.323 | 4.792 | 1.903 | 0 | 4.624 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | -6.389 | -6.389 | -6.389 | 0 | -3.862 | -3.862 | -3.862 | 2.79 | -4.793 | -4.793 | -4.793 | 1.596 | -5.987 | -5.987 | 0 | -3.052 | -0 | -0 | -0 | -2.326 | -0 | -1.798 | 26.662 | -1.341 | 27.861 |
Other Total Stockholders Equity
| 78.424 | 84.813 | 84.813 | 84.813 | 80.048 | 77.089 | 77.089 | 68.428 | 78.942 | 66.566 | 66.566 | 66.566 | 77.748 | 76.152 | 76.152 | 70.165 | 76.554 | 69.31 | 69.31 | 69.31 | 69.31 | 69.005 | 69.005 | 0 | 29.185 | 0 |
Total Shareholders Equity
| 3.575 | 9.186 | 12.916 | 17.636 | 22.117 | 49.772 | 50.732 | 46.346 | 49.962 | 57.834 | 56.574 | 53.591 | 56.419 | 64.97 | 70.089 | 70.552 | 73.059 | 77.661 | 77.152 | 75.169 | 73.91 | 75.074 | 72.185 | 26.662 | 26.662 | 27.861 |
Total Equity
| 3.575 | 9.186 | 12.916 | 17.636 | 22.117 | 49.772 | 50.732 | 46.346 | 49.962 | 57.834 | 56.574 | 53.591 | 56.419 | 64.97 | 70.089 | 70.552 | 73.059 | 77.661 | 77.152 | 75.169 | 73.91 | 75.074 | 72.185 | 26.662 | 26.662 | 27.861 |
Total Liabilities & Shareholders Equity
| 108.926 | 111.718 | 123.584 | 100.968 | 137.071 | 146.381 | 142.18 | 126.56 | 148.86 | 132.747 | 117.358 | 91.121 | 125.735 | 116.23 | 104.077 | 116.251 | 161.63 | 154.961 | 139.601 | 99.323 | 125.277 | 105.193 | 110.246 | 26.662 | 67.727 | 27.861 |