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

Homeland Interactive Technology Ltd.

3798.HK

Valuace

Růst

Zdraví

Cena

$ 1.35

-0.04 (-2.88%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (HKD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Revenues	2,938.3	1,386.1	1,779.7	1,562.9	1,287.7	772.0	565.0	439.5	261.8	51.9
Cost of Revenues	1,495.1	756.5	622.2	542.3	328.9	179.9	122.7	103.3	51.7	9.3
Gross Profit	1,443.3	629.6	1,157.5	1,020.6	958.8	592.1	442.3	336.2	210.1	42.6

Revenue	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
Total Revenues	726.0	550.4	835.7	826.2	953.5	141.2	141.2	141.2	109.9	109.9
Cost of Revenues	429.0	333.8	422.7	309.6	312.6	30.7	30.7	30.7	25.8	25.8
Gross Profit	297.1	216.6	413.0	516.6	640.8	110.6	110.6	110.6	84.1	84.1

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	455.9	0.0	728.5	763.8	416.6	174.9	152.8	72.4	45.5	9.9
Depreciation & Amortization	47.6	12.2	12.2	21.5	12.3	10.7	7.1	3.6	2.6	0.5
Total Operating Expenses	1,553.3	873.2	732.0	736.7	396.9	135.2	202.5	84.6	55.4	12.6
Operating Income	-110.1	-243.6	425.5	363.2	608.9	466.4	247.4	251.6	154.6	30.0

Operating Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	455.9	276.0	38.2	38.2	38.2	18.1	18.1
Depreciation & Amortization	28.7	3.7	8.5	6.6	5.6	1.8	1.8	1.8	0.9	0.9
Total Operating Expenses	224.2	488.2	385.0	455.9	208.2	57.4	57.4	57.4	0.3	0.3
Operating Income	72.8	-271.6	27.9	60.7	364.8	61.9	61.9	61.9	60.2	60.2

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Interest Income	28.0	0.0	37.9	27.3	22.8	14.8	6.7	0.7	0.2	0.0
Interest Expense	17.1	1.1	1.0	1.4	1.1	0.8	0.8	10.9	14.1	0.9
Other Expense	-6.8	0.0	75.6	12.8	-31.7	-5.8	-0.8	1.6	0.0	0.1
IBT	22.8	-91.5	501.1	376.0	577.2	460.6	246.7	253.1	154.7	30.1
Income Tax Expense	38.3	-15.3	60.6	26.3	77.0	70.5	39.9	36.6	21.9	5.9
Net Income	4.9	-74.2	436.9	349.7	500.7	390.8	206.8	204.1	118.6	23.3

Net Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
Interest Income	10.1	0.0	0.0	17.8	16.8	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.0	17.1	0.0	0.0	0.0	0.2	0.2	0.2	0.0	0.0
Other Expense	-10.1	0.0	12.4	-9.1	84.7	-0.2	-0.2	-0.2	3.1	3.1
IBT	62.8	-131.9	40.3	51.6	449.5	61.7	61.7	61.7	63.3	63.3
Income Tax Expense	9.3	8.7	6.7	13.7	46.9	10.0	10.0	10.0	9.2	9.2
Net Income	37.4	-102.2	28.0	41.6	395.3	51.7	51.7	51.7	54.1	54.1

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
EPS	$0.03	$0.00	$0.35	$0.28	$0.40	$0.31	$0.20	$0.16	$0.09	$0.02
EPS Diluted	$0.03	$0.00	$0.35	$0.28	$0.39	$0.31	$0.20	$0.16	$0.09	$0.02
Shares Outstanding	1,226.3	1,248.7	1,264.6	1,249.8	1,258.9	1,244.6	1,023.7	1,256.0	1,256.0	1,256.0
Diluted Shares Outstanding	1,226.3	1,248.9	1,264.7	1,266.8	1,286.1	1,270.0	1,050.2	1,256.0	1,256.0	1,256.0

Per Share Data	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
EPS	$0.00	$0.00	$0.00	$0.03	$0.31	$0.05	$0.05	$0.05	$0.04	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$0.03	$0.31	$0.05	$0.05	$0.05	$0.04	$0.04
Shares Outstanding	1,226.3	1,242.9	1,256.0	1,242.6	1,286.3	1,023.7	1,023.7	1,023.7	1,256.0	1,256.0
Diluted Shares Outstanding	1,226.3	1,242.9	1,254.9	1,243.2	1,286.2	1,050.2	1,050.2	1,050.2	1,256.0	1,256.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Cash And Equivalents	1,340.9	755.0	1,340.9	1,163.3	1,125.2	732.7	502.4	218.2	151.0	22.6
Short Term Investments	97.4	65.0	97.4	61.2	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	1,438.3	1,213.8	1,438.3	1,224.6	1,125.2	732.7	502.4	218.2	151.0	22.6
Accounts Receivable	150.5	94.4	150.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	-97.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	396.0	455.6	298.6	0.0	0.0	0.0	0.0	61.3	50.9	32.4
Total Current Assets	1,887.4	1,763.8	1,887.4	1,609.8	1,453.2	877.1	649.7	279.5	201.8	55.0

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	827.7	755.0	1,028.7	1,340.9	1,156.0	1,163.3	1,193.8	1,125.2	955.5	732.7
Short Term Investments	162.0	65.0	136.0	97.4	87.1	61.2	0.0	0.0	0.0	0.0
Total Cash & ST Investments	1,435.7	1,213.8	1,411.0	1,438.3	1,243.1	1,224.6	1,193.8	1,125.2	955.5	732.7
Accounts Receivable	88.4	94.4	110.7	150.5	196.1	0.0	0.0	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	-97.4	-87.1	0.0	0.0	0.0	0.0	0.0
Other Current Assets	250.7	455.6	488.4	298.6	323.0	0.0	481.9	0.0	200.3	144.3
Total Current Assets	1,774.8	1,763.8	2,010.1	1,887.4	1,762.1	1,609.8	1,675.7	1,453.2	1,155.9	877.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Property, Plant & Equipment	86.6	85.3	86.6	68.8	81.3	53.1	57.8	12.6	11.7	8.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	1.6	33.8	1.6	1.1	1.4	1.6	2.6	2.0	3.8	4.2
Long-Term Investments	113.9	159.2	16.4	186.1	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	160.5	125.0	294.9	182.2	183.1	172.6	18.1	2.7	0.3	0.1
Total Long-Term Assets	399.5	403.3	399.5	495.5	275.8	227.6	79.0	17.3	15.8	12.3
Total Assets	2,286.9	2,167.1	2,286.9	2,105.3	1,728.9	1,104.7	728.7	296.7	217.6	67.3

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	69.8	85.3	82.9	86.6	70.5	68.8	72.2	81.3	50.2	53.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	18.3	33.8	6.5	1.6	1.6	1.1	0.0	1.4	0.0	1.6
Long-Term Investments	152.1	159.2	159.8	113.9	124.4	186.1	0.0	0.0	0.0	0.0
Other Long-Term Assets	210.8	125.0	62.2	160.5	-52.2	182.2	273.1	183.1	196.6	172.6
Total Long-Term Assets	450.9	403.3	311.4	399.5	196.4	495.5	370.2	275.8	249.1	227.6
Total Assets	2,225.7	2,167.1	2,321.5	2,286.9	2,237.2	2,105.3	2,045.9	1,728.9	1,405.0	1,104.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.0
Short-Term Debt	8.4	8.4	8.4	10.2	11.2	3.5	4.4	0.0	0.0	0.0
Other Current Liabilities	181.8	225.9	150.0	264.5	230.6	144.8	97.8	84.0	92.2	24.5
Current Liabilities	190.2	234.3	190.2	274.7	241.9	148.2	102.2	84.0	92.4	24.5

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Accounts Payable	89.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	6.3	8.4	7.8	8.4	9.3	10.2	10.9	11.2	3.2	3.5
Other Current Liabilities	142.8	225.9	297.1	150.0	125.5	264.5	209.3	230.6	135.2	144.8
Current Liabilities	238.4	234.3	304.9	190.2	161.2	274.7	220.2	241.9	138.4	148.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Long-Term Debt	12.4	12.9	12.4	7.6	19.5	7.1	10.0	0.0	0.0	0.0
Capital Leases	20.8	21.3	20.8	17.8	30.7	10.6	14.4	0.0	0.0	0.0
Def. Tax Liability	0.2	0.0	0.2	29.0	1.9	0.0	0.0	0.0	0.0	0.0
Total Liabilities	202.8	251.0	202.8	311.3	288.6	155.3	112.2	84.0	92.4	24.5

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	9.5	12.9	12.7	12.4	2.9	7.6	11.9	19.5	5.5	7.1
Capital Leases	15.8	21.3	20.5	20.8	12.2	17.8	22.8	30.7	8.7	10.6
Def. Tax Liability	0.0	0.0	0.0	0.2	22.5	29.0	0.0	1.9	0.0	0.0
Total Liabilities	249.7	251.0	317.8	202.8	186.6	311.3	232.1	288.6	143.9	155.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.0
Retained Earnings	2,018.1	1,827.2	2,033.2	1,741.2	1,276.6	775.6	0.0	0.0	0.0	0.0
Comprehensive Income	2,083.3	1,882.0	9.9	0.0	0.0	0.0	0.0	-3.5	-1.8	-0.9
Total Common Equity	2,083.3	1,882.1	2,083.3	1,794.4	1,441.1	950.1	616.6	212.7	115.6	41.8

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	1,879.6	1,827.2	1,945.3	2,018.1	1,990.7	1,741.2	0.0	1,276.6	1,086.3	775.6
Comprehensive Income	-2.2	1,882.0	-0.5	2,083.3	12.7	0.0	0.0	0.0	0.0	-10.3
Total Common Equity	1,921.1	1,882.1	1,997.2	2,083.3	2,043.7	1,794.4	1,815.0	1,441.1	1,262.0	950.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Debt		20.8	21.3	20.8	17.8	30.7	10.6	14.4	0.0	0.0	0.0
Book Value		2,084.2	1,916.2	2,084.2	1,794.0	1,440.3	949.4	616.6	212.7	125.2	42.8

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Total Debt		55.0	34.1	6.5	0.8	6.9	-0.4	-1.2	-0.8	-1.0	-0.8
Book Value		1,921.1	1,882.1	1,997.2	2,083.3	2,043.7	1,794.4	1,815.0	1,441.1	1,262.0	950.1

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Income	540.3	-76.2	440.5	465.7	577.2	460.6	246.7	253.1	154.7	30.1
Depreciation & Amortization	26.6	46.8	23.5	21.5	12.3	10.7	7.1	3.6	2.6	0.5
Stock-Based Compensation	104.6	25.1	63.5	34.3	10.4	27.0	82.2	0.0	0.0	0.0
Change Working Capital	-9.3	111.2	-59.0	-70.8	-99.6	-46.3	-17.7	-9.8	45.3	-1.2
Change In Accounts Receivable	42.4	66.5	42.4	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	-116.0	-35.8	-66.3	-210.4	-20.6	-13.2	-6.0	-37.4	-21.7	-1.4
Cash from Operations	546.3	0.0	402.1	240.3	401.2	398.0	288.3	209.6	180.8	28.0

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
Net Income	37.4	-102.2	28.0	41.6	395.3	51.7	51.7	51.7	51.0	51.0
Depreciation & Amortization	32.3	0.0	14.0	12.6	10.9	1.8	1.8	1.8	0.9	0.9
Stock-Based Compensation	3.6	11.1	14.0	35.6	27.8	20.6	20.6	20.6	0.0	0.0
Change Working Capital	83.6	73.8	-18.6	-0.4	0.0	-4.4	-4.4	-4.4	-2.5	-2.5
Change In Accounts Receivable	6.1	66.5	39.8	42.4	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	53.8	76.2	-25.2	129.7	-251.1	2.5	2.5	2.5	2.9	2.9
Cash from Operations	0.0	0.0	0.0	219.2	183.0	72.1	72.1	72.1	52.4	52.4

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Capital Expenditure	-45.4	-17.6	-27.8	-11.6	-14.2	-5.3	-35.2	-7.1	-5.8	-4.9
Acquisitions	0.0	0.3	0.0	-56.7	-14.6	-75.0	0.0	-1.1	0.0	0.0
Investments	-6.5	-708.7	-1.5	-36.7	-0.4	-5.5	-13.0	0.0	0.0	0.0
Sales of Investment	0.0	353.1	0.0	0.9	47.6	0.9	0.0	0.0	0.0	0.0
Other Investing Activities	40.3	0.0	17.7	45.2	-2.4	6.6	-68.6	4.7	-11.5	-1.6
Cash from Investing	-73.4	0.0	-11.6	-59.0	16.0	-78.1	-116.8	-3.4	-17.3	-6.5

Cash Flow From Investing Activities	2-2025	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
Capital Expenditure	-3.7	-9.9	-15.4	-12.4	-8.8	-8.8	-8.8	-1.8	-1.8
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	-3.3	-3.3	-3.3	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	25.4	-9.2	12.1	12.1	12.1	1.8	1.8
Cash from Investing	0.0	0.0	9.9	-21.6	-30.9	-30.9	-30.9	-1.8	-1.8

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Debt Repaid	-4.9	0.0	-10.6	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	48.9	0.5	13.5	-12.9	20.1	-3.8	14.4	0.0	0.0
Issuance of Common Stock	199.4	0.0	0.0	0.0	0.0	0.0	373.7	0.0	0.0
Repurchase of Common Stock	-41.4	-35.8	-41.4	-44.6	-16.6	0.0	0.0	0.0	0.0
Dividends Paid	-278.8	0.0	-162.8	-92.9	0.0	-83.0	-232.0	-129.0	-36.4
Other Financing Activities	-77.6	0.0	-1.0	-11.8	-7.1	-5.1	-29.0	-9.9	1.3
Cash from Financing	-144.9	0.0	-215.8	-149.2	-23.7	-88.1	112.7	-138.9	-35.1

Cash Flow From Financing Activities	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
Debt Repaid	0.0	0.0	0.0	0.0	-4.9	0.0	0.0	0.0	0.0	0.0
Debt Issued	15.8	21.3	20.5	20.8	17.0	11.1	0.0	0.0	0.0	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	12.5	93.4	93.4	93.4	0.0	0.0
Repurchase of Common Stock	-2.0	-24.9	-10.9	-33.7	-7.7	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	-162.8	-58.0	-58.0	-58.0	-32.3	-32.3
Other Financing Activities	0.0	0.0	0.0	-5.9	-0.8	-35.4	-35.4	-35.4	32.3	32.3
Cash from Financing	0.0	0.0	0.0	-39.6	-176.1	35.4	35.4	35.4	-33.6	-33.6

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Change in Cash		134.7	-585.9	177.6	38.2	392.4	230.4	284.2	67.2	128.4	21.5
Closing Cash Balance		1,156.0	755.0	1,340.9	1,163.3	1,125.2	732.7	502.4	218.2	151.0	22.6

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
Net Change in Cash		827.7	-1,028.7	1,028.7	0.0	-7.4	71.0	71.0	71.0	16.8	16.8
Closing Cash Balance		827.7	0.0	1,028.7	1,156.0	1,156.0	125.6	125.6	125.6	54.5	54.5

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Free Cash Flow		500.8	43.7	373.2	228.6	387.0	392.8	253.1	202.5	175.0	23.2
Real Free Cash Flow		396.3	18.6	309.7	194.3	376.6	365.7	170.9	202.5	175.0	23.2

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018	1-2018
Free Cash Flow		207.1	51.2	2.3	203.7	170.6	63.3	63.3	63.3	50.6	50.6
Real Free Cash Flow		203.4	40.1	-11.7	168.1	142.7	42.7	42.7	42.7	50.6	50.6