HK Stock MarketDetailed Quotes

HUANXI MEDIA (01003)

Watchlist
  • 0.295
  • 0.0000.00%
Trading Jan 16 13:30 CST
1.08BMarket Cap-3.93P/E (TTM)

HUANXI MEDIA (01003) Cash Flow

All
YOY yoy
Hide blank lines yoy
(Q6)Jun 30, 2025
(FY)Dec 31, 2024
(Q6)Jun 30, 2024
(FY)Dec 31, 2023
(Q6)Jun 30, 2023
(FY)Dec 31, 2022
(Q6)Jun 30, 2022
(FY)Dec 31, 2021
(Q6)Jun 30, 2021
(FY)Dec 31, 2020
Cash flow from operating activities
Earning before tax
----
-228.24%-271.98M
----
194.99%212.09M
----
-1.48%-223.27M
----
7.56%-220.02M
----
-227.84%-238.02M
Profit adjustment
Investment loss (gain)
----
-141.79%-112.09M
----
--268.21M
----
----
----
----
----
----
Impairment and provisions:
----
-79.82%22.11M
----
651.89%109.58M
----
386.45%14.57M
----
-83.69%3M
----
--18.37M
-Other impairments and provisions
----
-79.82%22.11M
----
651.89%109.58M
----
386.45%14.57M
----
-83.69%3M
----
--18.37M
Revaluation surplus:
----
----
----
-1,989.48%-22.09M
----
138.86%1.17M
----
---3.01M
----
----
-Other fair value changes
----
----
----
-1,989.48%-22.09M
----
138.86%1.17M
----
---3.01M
----
----
Asset sale loss (gain):
----
----
----
77.94%-319K
----
-36,250.00%-1.45M
----
100.46%4K
----
-17,320.00%-871K
-Loss (gain) from sale of subsidiary company
----
----
----
----
----
---1.45M
----
----
----
---871K
-Loss (gain) on sale of property, machinery and equipment
----
----
----
---319K
----
----
----
--4K
----
----
Depreciation and amortization:
----
-23.13%232.72M
----
202.44%302.75M
----
-57.27%100.1M
----
-64.53%234.28M
----
35.48%660.51M
-Amortization of intangible assets
----
-24.22%219.1M
----
235.12%289.14M
----
-60.33%86.28M
----
-66.16%217.47M
----
36.39%642.64M
Financial expense
----
-349.05%-1.96M
----
-61.81%787K
----
186.31%2.06M
----
-146.93%-2.39M
----
3,697.01%5.09M
Special items
----
----
----
----
----
493.80%13.89M
----
116.75%2.34M
----
-317.15%-13.96M
Operating profit before the change of operating capital
----
-115.06%-131.2M
----
1,037.36%871.01M
----
-754.19%-92.92M
----
-96.71%14.2M
----
-36.63%431.11M
Change of operating capital
Accounts receivable (increase)decrease
----
-130.24%-27.45M
----
-44.80%90.78M
----
159.70%164.47M
----
-33.09%-275.49M
----
-291.21%-207M
Accounts payable increase (decrease)
----
-126.51%-10.28M
----
203.82%38.79M
----
-134.72%-37.37M
----
667.26%107.61M
----
-1,044.77%-18.97M
prepayments (increase)decrease
----
-80.35%10M
----
30.58%50.89M
----
116.51%38.97M
----
-1.62%-236.02M
----
-6,337.44%-232.26M
Special items for working capital changes
----
96.95%-20.31M
----
-456.90%-665.56M
----
-52.07%-119.51M
----
84.32%-78.59M
----
27.48%-501.13M
Cash  from business operations
52.45%-90.16M
-146.45%-179.24M
-212.49%-189.63M
932.47%385.91M
437.25%168.58M
90.10%-46.36M
108.73%31.38M
11.35%-468.28M
-357.35%-359.63M
-650.64%-528.25M
Other taxs
85.27%-1.13M
51.55%-10.46M
-106.58%-7.66M
---21.6M
---3.71M
----
----
97.17%-1.26M
98.93%-462K
-97.69%-44.33M
Net cash from operations
53.73%-91.29M
-152.07%-189.7M
-219.67%-197.3M
885.89%364.31M
425.42%164.87M
90.13%-46.36M
108.71%31.38M
18.00%-469.54M
-195.61%-360.09M
-878.90%-572.58M
Cash flow from investment activities
Interest received - investment
-71.66%259K
-26.88%1.42M
444.05%914K
-4.00%1.95M
-91.53%168K
694.90%2.03M
1,131.68%1.98M
-84.58%255K
-78.15%161K
-45.52%1.65M
Sale of fixed assets
----
----
----
--331K
----
----
----
--3K
--3K
----
Purchase of fixed assets
-5.26%-20K
97.44%-35K
48.65%-19K
-850.69%-1.37M
60.22%-37K
2.04%-144K
-63.16%-93K
33.18%-147K
66.07%-57K
93.22%-220K
Sale of subsidiaries
----
----
----
----
----
----
----
----
----
---41K
Recovery of cash from investments
----
----
----
918.53%22.15M
----
-72.26%2.18M
--2.17M
--7.84M
----
----
Cash on investment
----
----
----
----
----
----
----
---8.24M
----
----
Net cash from investment operations
-73.30%239K
-93.98%1.39M
583.21%895K
468.28%23.06M
-96.78%131K
1,499.31%4.06M
3,698.13%4.06M
-120.82%-290K
-81.20%107K
3,765.79%1.39M
Net cash before financing
53.64%-91.05M
-148.61%-188.32M
-219.03%-196.4M
1,015.80%387.37M
365.55%165M
91.00%-42.3M
109.85%35.44M
17.74%-469.83M
-196.91%-359.98M
-877.41%-571.18M
Cash flow from financing activities
New borrowing
----
212.52%43.34M
----
-89.00%13.87M
226.59%13.87M
54.77%126.11M
-93.57%4.25M
-9.51%81.48M
54.09%66.03M
34.87%90.04M
Refund
---13.98M
----
----
3.98%-119.89M
45.88%-53.34M
-590.07%-124.86M
---98.56M
80.51%-18.09M
----
77.21%-92.85M
Issuing shares
----
----
----
----
----
----
----
-8.58%468.98M
--468.98M
31.35%513.01M
Interest paid - financing
-58.66%-522K
93.99%-542K
70.65%-329K
-459.88%-9.01M
-25.53%-1.12M
88.53%-1.61M
91.15%-893K
-944.72%-14.04M
-1,333.95%-10.1M
83.82%-1.34M
Issuance expenses and redemption of securities expenses
----
----
----
----
----
----
----
-54.84%-61.66M
---49.68M
-7,062.41%-39.82M
Net cash from financing operations
-197.71%-20.24M
122.30%28.6M
85.50%-6.8M
-863.15%-128.25M
54.06%-46.88M
-103.02%-13.32M
-121.82%-102.04M
-2.90%440.57M
1,265.99%467.68M
1,529.43%453.73M
Effect of rate
143.27%2.04M
-108.78%-5.45M
62.04%-4.72M
57.37%-2.61M
-509.20%-12.45M
-346.48%-6.12M
-180.40%-2.04M
-26.71%2.48M
136.47%2.54M
192.97%3.39M
Net Cash
45.23%-111.29M
-161.64%-159.71M
-272.01%-203.2M
565.92%259.12M
277.38%118.13M
-90.11%-55.62M
-161.84%-66.6M
75.09%-29.25M
223.77%107.69M
-215.92%-117.45M
Begining period cash
-53.25%144.99M
478.26%310.15M
478.26%310.15M
-53.51%53.63M
-53.51%53.63M
-18.83%115.37M
-18.83%115.37M
-44.52%142.14M
-44.52%142.14M
61.61%256.2M
Cash at the end
-65.04%35.74M
-53.25%144.99M
-35.84%102.22M
478.26%310.15M
240.95%159.32M
-53.51%53.63M
-81.48%46.73M
-18.83%115.37M
55.57%252.37M
-44.52%142.14M
Cash balance analysis
Currency Unit
HKD
HKD
HKD
HKD
HKD
HKD
HKD
HKD
HKD
HKD
Accounting Standards
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
Audit Opinions
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
Auditor
--
PricewaterhouseCoopers
--
PricewaterhouseCoopers
--
PricewaterhouseCoopers
--
PricewaterhouseCoopers
--
PricewaterhouseCoopers
(Q6)Jun 30, 2025(FY)Dec 31, 2024(Q6)Jun 30, 2024(FY)Dec 31, 2023(Q6)Jun 30, 2023(FY)Dec 31, 2022(Q6)Jun 30, 2022(FY)Dec 31, 2021(Q6)Jun 30, 2021(FY)Dec 31, 2020
Cash flow from operating activities
Earning before tax -----228.24%-271.98M----194.99%212.09M-----1.48%-223.27M----7.56%-220.02M-----227.84%-238.02M
Profit adjustment
Investment loss (gain) -----141.79%-112.09M------268.21M------------------------
Impairment and provisions: -----79.82%22.11M----651.89%109.58M----386.45%14.57M-----83.69%3M------18.37M
-Other impairments and provisions -----79.82%22.11M----651.89%109.58M----386.45%14.57M-----83.69%3M------18.37M
Revaluation surplus: -------------1,989.48%-22.09M----138.86%1.17M-------3.01M--------
-Other fair value changes -------------1,989.48%-22.09M----138.86%1.17M-------3.01M--------
Asset sale loss (gain): ------------77.94%-319K-----36,250.00%-1.45M----100.46%4K-----17,320.00%-871K
-Loss (gain) from sale of subsidiary company -----------------------1.45M---------------871K
-Loss (gain) on sale of property, machinery and equipment ---------------319K--------------4K--------
Depreciation and amortization: -----23.13%232.72M----202.44%302.75M-----57.27%100.1M-----64.53%234.28M----35.48%660.51M
-Amortization of intangible assets -----24.22%219.1M----235.12%289.14M-----60.33%86.28M-----66.16%217.47M----36.39%642.64M
Financial expense -----349.05%-1.96M-----61.81%787K----186.31%2.06M-----146.93%-2.39M----3,697.01%5.09M
Special items --------------------493.80%13.89M----116.75%2.34M-----317.15%-13.96M
Operating profit before the change of operating capital -----115.06%-131.2M----1,037.36%871.01M-----754.19%-92.92M-----96.71%14.2M-----36.63%431.11M
Change of operating capital
Accounts receivable (increase)decrease -----130.24%-27.45M-----44.80%90.78M----159.70%164.47M-----33.09%-275.49M-----291.21%-207M
Accounts payable increase (decrease) -----126.51%-10.28M----203.82%38.79M-----134.72%-37.37M----667.26%107.61M-----1,044.77%-18.97M
prepayments (increase)decrease -----80.35%10M----30.58%50.89M----116.51%38.97M-----1.62%-236.02M-----6,337.44%-232.26M
Special items for working capital changes ----96.95%-20.31M-----456.90%-665.56M-----52.07%-119.51M----84.32%-78.59M----27.48%-501.13M
Cash  from business operations 52.45%-90.16M-146.45%-179.24M-212.49%-189.63M932.47%385.91M437.25%168.58M90.10%-46.36M108.73%31.38M11.35%-468.28M-357.35%-359.63M-650.64%-528.25M
Other taxs 85.27%-1.13M51.55%-10.46M-106.58%-7.66M---21.6M---3.71M--------97.17%-1.26M98.93%-462K-97.69%-44.33M
Net cash from operations 53.73%-91.29M-152.07%-189.7M-219.67%-197.3M885.89%364.31M425.42%164.87M90.13%-46.36M108.71%31.38M18.00%-469.54M-195.61%-360.09M-878.90%-572.58M
Cash flow from investment activities
Interest received - investment -71.66%259K-26.88%1.42M444.05%914K-4.00%1.95M-91.53%168K694.90%2.03M1,131.68%1.98M-84.58%255K-78.15%161K-45.52%1.65M
Sale of fixed assets --------------331K--------------3K--3K----
Purchase of fixed assets -5.26%-20K97.44%-35K48.65%-19K-850.69%-1.37M60.22%-37K2.04%-144K-63.16%-93K33.18%-147K66.07%-57K93.22%-220K
Sale of subsidiaries ---------------------------------------41K
Recovery of cash from investments ------------918.53%22.15M-----72.26%2.18M--2.17M--7.84M--------
Cash on investment -------------------------------8.24M--------
Net cash from investment operations -73.30%239K-93.98%1.39M583.21%895K468.28%23.06M-96.78%131K1,499.31%4.06M3,698.13%4.06M-120.82%-290K-81.20%107K3,765.79%1.39M
Net cash before financing 53.64%-91.05M-148.61%-188.32M-219.03%-196.4M1,015.80%387.37M365.55%165M91.00%-42.3M109.85%35.44M17.74%-469.83M-196.91%-359.98M-877.41%-571.18M
Cash flow from financing activities
New borrowing ----212.52%43.34M-----89.00%13.87M226.59%13.87M54.77%126.11M-93.57%4.25M-9.51%81.48M54.09%66.03M34.87%90.04M
Refund ---13.98M--------3.98%-119.89M45.88%-53.34M-590.07%-124.86M---98.56M80.51%-18.09M----77.21%-92.85M
Issuing shares -----------------------------8.58%468.98M--468.98M31.35%513.01M
Interest paid - financing -58.66%-522K93.99%-542K70.65%-329K-459.88%-9.01M-25.53%-1.12M88.53%-1.61M91.15%-893K-944.72%-14.04M-1,333.95%-10.1M83.82%-1.34M
Issuance expenses and redemption of securities expenses -----------------------------54.84%-61.66M---49.68M-7,062.41%-39.82M
Net cash from financing operations -197.71%-20.24M122.30%28.6M85.50%-6.8M-863.15%-128.25M54.06%-46.88M-103.02%-13.32M-121.82%-102.04M-2.90%440.57M1,265.99%467.68M1,529.43%453.73M
Effect of rate 143.27%2.04M-108.78%-5.45M62.04%-4.72M57.37%-2.61M-509.20%-12.45M-346.48%-6.12M-180.40%-2.04M-26.71%2.48M136.47%2.54M192.97%3.39M
Net Cash 45.23%-111.29M-161.64%-159.71M-272.01%-203.2M565.92%259.12M277.38%118.13M-90.11%-55.62M-161.84%-66.6M75.09%-29.25M223.77%107.69M-215.92%-117.45M
Begining period cash -53.25%144.99M478.26%310.15M478.26%310.15M-53.51%53.63M-53.51%53.63M-18.83%115.37M-18.83%115.37M-44.52%142.14M-44.52%142.14M61.61%256.2M
Cash at the end -65.04%35.74M-53.25%144.99M-35.84%102.22M478.26%310.15M240.95%159.32M-53.51%53.63M-81.48%46.73M-18.83%115.37M55.57%252.37M-44.52%142.14M
Cash balance analysis
Currency Unit HKDHKDHKDHKDHKDHKDHKDHKDHKDHKD
Accounting Standards HKASHKASHKASHKASHKASHKASHKASHKASHKASHKAS
Audit Opinions --Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion
Auditor --PricewaterhouseCoopers--PricewaterhouseCoopers--PricewaterhouseCoopers--PricewaterhouseCoopers--PricewaterhouseCoopers

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.

Market Insights
HK Tech and Internet Stocks
View More
New Consumption Stocks
View More
Hong Kong stocks continue to recover! The Hang Seng Index briefly returned to 26,000 points.
Recently, Hong Kong stocks have rebounded from their lows, with the three major indices continuing their upward momentum. The Hang Seng Inde Show More