Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

CMGE Technology Group Limited

0302.HK

Valuace

Růst

Zdraví

Cena

$ 0.23

-0.02 (-3.57%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (HKD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Revenues	3,763.6	1,930.1	2,605.9	2,713.9	3,956.6	3,820.3	3,036.3	1,596.2	1,012.8	1,001.2
Cost of Revenues	2,475.0	1,327.0	1,662.8	1,602.2	2,483.1	2,597.1	1,953.1	1,063.7	672.3	651.8
Gross Profit	1,288.5	603.1	943.1	1,111.7	1,473.5	1,223.3	1,083.2	532.5	340.5	349.4

Revenue	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Total Revenues	763.0	696.8	1,233.3	1,070.4	1,535.4	759.1	759.1	759.1	759.1	399.1
Cost of Revenues	504.5	466.5	860.6	643.5	1,019.2	488.3	488.3	488.3	488.3	265.9
Gross Profit	258.6	230.3	372.8	426.9	516.2	270.8	270.8	270.8	270.8	133.1

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
R&D Expenses	103.4	0.0	370.3	526.7	310.7	208.6	160.8	59.7	11.7	10.9
Selling General & Admin Expenses	410.8	0.0	337.1	332.4	549.9	384.5	303.5	203.8	203.0	244.1
Depreciation & Amortization	214.2	112.3	112.3	93.2	156.6	104.2	73.7	50.9	32.8	46.8
Total Operating Expenses	2,271.8	870.8	943.1	945.2	917.6	723.1	795.3	291.5	226.3	267.2
Operating Income	-701.5	-267.8	13.5	-12.5	544.4	474.9	304.4	277.7	100.8	61.1

Operating Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
R&D Expenses	0.0	0.0	0.0	103.4	266.9	40.2	40.2	40.2	40.2	14.9
Selling General & Admin Expenses	0.0	0.0	0.0	410.8	524.9	75.9	75.9	75.9	75.9	51.0
Depreciation & Amortization	48.5	22.4	89.9	53.5	58.9	18.4	18.4	18.4	18.4	12.7
Total Operating Expenses	605.1	572.0	580.6	514.2	472.3	198.8	198.8	198.8	198.8	72.9
Operating Income	-346.5	-60.0	-207.8	-87.3	-8.7	91.0	91.0	91.0	91.0	90.3

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Interest Income	6.2	0.8	1.6	5.6	12.1	32.3	6.0	1.2	0.7	0.5
Interest Expense	19.2	19.9	19.6	35.3	24.3	35.2	15.1	10.1	1.2	0.8
Other Expense	-2,154.2	-1,875.1	-39.2	-163.0	106.8	241.9	39.2	78.3	164.2	147.0
IBT	-2,855.7	-2,142.9	-25.7	-175.5	651.1	716.8	343.6	356.0	265.1	208.1
Income Tax Expense	-11.0	-32.1	12.3	41.4	57.2	26.6	100.4	40.1	0.1	19.6
Net Income	-2,820.5	-2,105.0	-20.1	-216.9	611.8	701.3	248.3	311.0	307.5	200.6

Net Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Interest Income	0.0	0.0	0.0	6.2	1.3	0.0	0.0	0.0	0.0	0.0
Interest Expense	10.2	9.0	0.0	0.0	0.0	3.8	3.8	3.8	3.8	2.5
Other Expense	-298.1	-1,872.3	-2.8	19.0	51.3	-5.1	-5.1	-5.1	-5.1	-1.3
IBT	-644.6	-1,932.3	-210.6	-68.3	42.6	85.9	85.9	85.9	85.9	89.0
Income Tax Expense	0.3	-62.5	30.4	20.7	8.4	25.1	25.1	25.1	25.1	10.0
Net Income	-638.6	-1,868.8	-236.2	-76.9	56.8	60.8	60.8	60.8	60.8	79.0

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
EPS	$-0.03	$0.00	$-0.01	$-0.08	$0.23	$0.30	$0.13	$0.14	$0.14	$0.09
EPS Diluted	$-0.03	$0.00	$-0.01	$-0.08	$0.23	$0.30	$0.13	$0.14	$0.14	$0.09
Shares Outstanding	2,995.1	2,823.2	2,752.7	2,764.6	2,676.9	2,343.9	1,889.3	2,261.0	2,261.0	2,261.0
Diluted Shares Outstanding	2,995.1	2,823.3	2,752.7	2,764.6	2,678.4	2,343.9	1,889.3	2,261.0	2,261.0	2,261.0

Per Share Data	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
EPS	$0.00	$0.00	$0.00	$-0.03	$0.02	$0.03	$0.03	$0.03	$0.03	$0.03
EPS Diluted	$0.00	$0.00	$0.00	$-0.03	$0.02	$0.03	$0.03	$0.03	$0.03	$0.03
Shares Outstanding	2,995.1	2,894.3	2,752.2	2,752.1	2,752.7	1,889.3	1,889.3	1,889.3	1,889.3	2,261.0
Diluted Shares Outstanding	2,995.1	2,894.4	2,752.2	2,752.7	2,752.7	1,889.3	1,889.3	1,889.3	1,889.3	2,261.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Cash And Equivalents	210.6	101.8	210.6	237.0	818.5	794.9	771.1	144.4	245.8	120.5
Short Term Investments	205.6	121.2	23.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	210.6	223.0	234.4	237.0	818.5	794.9	771.1	144.4	245.8	120.5
Accounts Receivable	1,196.0	978.2	1,187.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	205.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	603.4	396.1	794.0	0.0	0.0	0.0	209.3	0.0	0.0	529.3
Total Current Assets	2,215.6	1,597.3	2,215.6	2,231.0	3,325.2	3,009.8	2,580.8	960.0	534.6	649.8

Current Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Cash And Equivalents	133.3	101.8	164.8	210.6	188.4	237.0	446.2	818.5	1,059.8	794.9
Short Term Investments	130.0	121.2	202.5	205.6	201.4	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	263.3	223.0	367.2	210.6	389.8	237.0	446.2	818.5	1,059.8	794.9
Accounts Receivable	533.0	978.2	1,138.9	1,187.1	1,158.2	0.0	0.0	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	205.6	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	474.4	396.1	562.4	612.2	647.8	0.0	2,409.4	2,506.7	0.0	0.0
Total Current Assets	1,270.8	1,597.3	2,068.5	2,215.6	2,195.8	2,231.0	2,855.5	3,325.2	3,510.5	3,009.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Property, Plant & Equipment	39.1	34.0	39.1	58.8	32.9	33.6	39.0	27.3	24.1	23.6
Goodwill	1,059.3	512.5	1,059.3	1,124.8	1,107.9	1,107.9	1,118.6	1,118.6	324.8	324.8
Intangible Assets	610.7	563.9	534.3	538.8	536.5	154.6	155.0	117.5	35.1	28.6
Long-Term Investments	1,612.3	1,067.3	1,612.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	1,478.3	1,307.0	1,628.6	3,142.0	2,781.0	1,975.4	1,306.6	779.0	190.7	257.4
Total Long-Term Assets	4,873.6	3,484.8	4,873.6	4,922.7	4,516.5	3,320.8	2,627.4	2,053.2	580.9	639.5
Total Assets	7,089.2	5,082.1	7,089.2	7,153.8	7,841.7	6,330.6	5,208.1	3,013.2	1,115.5	1,289.2

Long-Term Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Net Property, Plant & Equipment	23.0	34.0	39.6	39.1	45.9	58.8	49.3	32.9	36.3	33.6
Goodwill	501.0	512.5	1,042.5	1,059.3	1,124.8	1,124.8	1,137.1	1,107.9	1,107.9	1,107.9
Intangible Assets	524.9	563.9	721.9	610.7	554.0	538.8	512.3	536.5	133.1	154.6
Long-Term Investments	1,014.5	1,067.3	1,517.4	1,612.3	1,683.8	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	1,071.1	1,307.0	1,457.9	1,478.3	-65.1	3,142.0	3,126.2	2,781.0	2,287.6	1,975.4
Total Long-Term Assets	3,134.6	3,484.8	4,779.2	4,873.6	3,408.4	4,922.7	4,892.1	4,516.5	3,618.2	3,320.8
Total Assets	4,405.4	5,082.1	6,847.7	7,089.2	7,064.7	7,153.8	7,747.6	7,841.7	7,128.7	6,330.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Accounts Payable	261.1	218.6	261.1	307.7	378.5	268.7	169.8	111.2	101.2	71.1
Short-Term Debt	506.1	525.3	506.1	459.6	781.2	466.1	458.7	67.8	26.7	5.7
Other Current Liabilities	100.0	366.2	367.8	592.1	628.5	729.1	655.2	576.1	75.3	509.0
Current Liabilities	1,295.4	1,110.1	1,295.4	1,359.3	1,788.2	1,463.8	1,283.6	755.2	203.2	585.8

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Accounts Payable	235.2	218.6	243.9	261.1	260.1	307.7	240.4	378.5	350.1	268.7
Short-Term Debt	448.7	525.3	484.5	506.1	402.6	459.6	820.2	781.2	470.1	466.1
Other Current Liabilities	424.5	366.2	513.1	367.8	213.4	592.1	747.8	628.5	402.4	729.1
Current Liabilities	1,108.4	1,110.1	1,241.4	1,295.4	1,010.4	1,359.3	1,808.4	1,788.2	1,222.6	1,463.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Long-Term Debt	15.8	10.1	15.8	27.1	8.4	12.9	17.1	4.7	2.1	9.9
Capital Leases	26.9	22.5	26.9	42.5	25.1	27.6	33.7	21.1	18.8	15.6
Def. Tax Liability	83.1	66.0	83.1	75.5	73.0	53.0	32.4	30.1	2.6	3.9
Total Liabilities	1,394.4	1,186.1	1,394.4	1,461.9	2,047.9	1,529.7	1,496.5	1,150.5	207.9	599.6

Long-Term Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Long-Term Debt	4.6	10.1	14.1	15.8	19.1	27.1	21.1	8.4	13.8	12.9
Capital Leases	13.5	22.5	29.0	26.9	31.5	42.5	41.6	25.1	29.6	27.6
Def. Tax Liability	0.0	66.0	0.0	83.1	64.7	75.5	66.2	73.0	53.6	53.0
Total Liabilities	1,164.8	1,186.1	1,354.3	1,394.4	1,266.2	1,461.9	1,895.6	2,047.9	1,464.9	1,529.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Common Stock	1.9	2.1	1.9	1.9	1.9	1.8	1.6	0.0	0.0	0.0
Retained Earnings	1,497.8	-607.2	1,497.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	5,693.8	4,507.4	4,196.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	5,695.7	3,902.3	5,695.7	5,674.8	5,793.9	4,704.4	3,604.1	1,750.1	907.7	689.6

Total Common Equity	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Common Stock	2.1	2.1	1.9	1.9	1.9	1.9	1.9	1.9	1.9	1.8
Retained Earnings	-1,245.7	-607.2	1,261.6	1,497.8	1,574.7	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	4,496.4	4,507.4	4,236.6	5,693.8	4,210.5	0.0	0.0	0.0	0.0	0.0
Total Common Equity	3,252.7	3,902.3	5,499.1	5,695.7	5,787.2	5,674.8	5,826.7	5,793.9	5,582.6	4,704.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Debt		521.9	535.3	521.9	486.7	789.7	479.0	475.7	72.5	28.8	15.6
Book Value		5,694.8	3,895.9	5,694.8	5,691.9	5,793.9	4,800.9	3,711.6	1,862.7	907.7	689.6

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Total Debt		-12.1	-6.4	-5.7	-0.9	11.2	17.1	25.3	0.0	81.1	96.4
Book Value		3,252.7	3,902.3	5,499.1	5,695.7	5,787.2	5,674.8	5,826.7	5,793.9	5,582.6	4,704.4

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Income	104.1	-2,142.9	-25.7	-175.5	651.1	716.8	343.6	356.0	307.5	220.1
Depreciation & Amortization	163.1	146.8	129.2	93.2	156.6	104.2	73.7	50.9	32.8	46.8
Stock-Based Compensation	189.5	27.3	25.5	8.9	18.3	105.6	328.1	0.0	0.0	0.0
Change Working Capital	-352.0	-118.7	-212.4	-264.3	-339.0	-79.6	-372.4	-244.8	-19.6	-104.2
Change In Accounts Receivable	-219.6	162.1	-219.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	97.1	1,853.4	130.0	336.1	12.7	52.7	16.6	-102.5	-156.7	-137.0
Cash from Operations	201.8	0.0	46.6	-1.6	355.6	623.5	310.4	59.6	164.1	25.6

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Net Income	-638.6	-1,868.8	-236.2	-76.9	56.8	62.1	62.1	62.1	62.1	77.8
Depreciation & Amortization	244.9	0.0	163.1	75.2	65.6	18.4	18.4	18.4	18.4	12.7
Stock-Based Compensation	0.0	-0.9	28.2	6.1	19.3	82.0	82.0	82.0	82.0	0.0
Change Working Capital	330.9	37.9	-114.1	-176.1	10.3	-93.1	-93.1	-93.1	-93.1	-61.2
Change In Accounts Receivable	263.9	156.1	8.9	-79.8	-139.8	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	171.5	1,585.6	171.3	93.3	-27.1	8.2	8.2	8.2	8.2	-14.4
Cash from Operations	0.0	0.0	0.0	-78.3	124.9	77.6	77.6	77.6	77.6	14.9

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Capital Expenditure	-125.6	-1.9	-3.4	-542.3	-798.4	-124.6	-244.5	-43.8	-47.0	-38.3
Acquisitions	0.0	0.0	0.0	7.0	-144.6	-206.8	-241.0	-186.8	-48.6	40.1
Investments	-277.7	-4.1	-164.2	-707.3	-543.8	-370.6	-555.4	-280.6	-6.9	-23.8
Sales of Investment	35.3	60.3	201.1	495.6	118.5	210.2	70.5	82.9	231.8	37.7
Other Investing Activities	281.8	0.0	-119.8	522.9	373.5	-392.9	-348.6	0.0	0.0	-37.7
Cash from Investing	-654.1	0.0	-86.3	-224.2	-994.8	-884.7	-1,318.9	-428.4	129.3	-21.9

Cash Flow From Investing Activities	2-2025	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Capital Expenditure	-0.1	-1.5	-1.0	-2.4	-61.1	-61.1	-61.1	-61.1	-11.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	-138.9	-138.9	-138.9	-138.9	-70.2
Sales of Investment	0.0	0.0	0.0	0.0	17.6	17.6	17.6	17.6	20.7
Other Investing Activities	0.0	0.0	37.1	-120.0	182.3	182.3	182.3	182.3	60.4
Cash from Investing	0.0	0.0	36.1	-122.4	-283.9	-283.9	-283.9	-283.9	-60.4

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Debt Repaid	-56.0	0.0	51.4	-812.6	-546.4	-442.0	-100.0	-30.0	0.0	0.0
Debt Issued	1,422.2	13.4	86.6	509.6	857.1	445.3	503.2	73.7	13.1	15.6
Issuance of Common Stock	675.3	0.0	0.0	0.0	702.0	459.4	1,350.5	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-1.0	0.0	-19.3	806.8	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	-213.7	-75.4	0.0	-20.9	-170.0	0.0
Other Financing Activities	-600.7	0.0	-32.8	421.7	-58.9	387.7	384.1	315.8	3.1	23.9
Cash from Financing	643.9	0.0	18.6	-410.2	689.8	329.7	1,634.6	264.9	-166.9	23.9

Cash Flow From Financing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Debt Repaid	0.0	0.0	0.0	0.0	-6.0	-25.0	-25.0	-25.0	-25.0	-7.5
Debt Issued	453.3	535.3	498.5	521.9	427.7	236.3	236.3	97.5	97.5	7.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	337.6	337.6	337.6	337.6	0.0
Repurchase of Common Stock	0.0	0.0	-1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.2
Other Financing Activities	0.0	0.0	0.0	87.9	-63.3	-312.6	-312.6	-312.6	-312.6	12.7
Cash from Financing	0.0	0.0	0.0	87.9	-69.3	312.6	312.6	312.6	312.6	53.0

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Change in Cash		264.8	-108.9	-26.4	-581.6	23.6	23.8	626.6	-101.3	125.3	29.6
Closing Cash Balance		188.4	101.8	210.6	237.0	818.5	794.9	771.1	144.4	245.8	120.5

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Net Change in Cash		133.3	-164.8	164.8	0.0	-48.6	156.7	156.7	156.7	156.7	-25.3
Closing Cash Balance		133.3	0.0	164.8	188.4	188.4	192.8	192.8	192.8	192.8	36.1

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Free Cash Flow		76.1	-385.6	-90.1	-543.9	-442.8	498.9	65.9	15.8	117.1	-12.6
Real Free Cash Flow		-113.4	-412.9	-115.5	-552.8	-461.1	393.3	-262.2	15.8	117.1	-12.6

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	3-2019	2-2019	1-2019	4-2018	3-2018
Free Cash Flow		108.7	-246.6	10.6	-79.3	122.5	16.5	16.5	16.5	16.5	4.0
Real Free Cash Flow		108.7	-245.7	-17.5	-85.4	103.1	-65.5	-65.5	-65.5	-65.5	4.0