HK Stock MarketDetailed Quotes

MIRICOR (01827)

Watchlist
  • 0.900
  • 0.0000.00%
Market Closed May 6 09:00 CST
360.00MMarket Cap33.33P/E (TTM)

MIRICOR (01827) Cash Flow

All
YOY yoy
Hide blank lines yoy
(Q6)Sep 30, 2025
(FY)Mar 31, 2025
(Q6)Sep 30, 2024
(FY)Mar 31, 2024
(Q6)Sep 30, 2023
(FY)Mar 31, 2023
(Q6)Sep 30, 2022
(FY)Mar 31, 2022
(Q6)Sep 30, 2021
(FY)Mar 31, 2021
Cash flow from operating activities
Earning before tax
----
295.39%23.02M
----
50.64%-11.78M
----
-176.49%-23.87M
----
292.40%31.2M
----
-203.50%-16.22M
Profit adjustment
Interest (income) - adjustment
----
-14.75%-6.11M
----
-126.13%-5.32M
----
-376.52%-2.35M
----
81.96%-494K
----
30.97%-2.74M
Impairment and provisions:
----
-25.82%3.04M
----
-41.06%4.1M
----
7,665.22%6.96M
----
-192.00%-92K
----
4,900.00%100K
-Impairment of property, plant and equipment (reversal)
----
----
----
--1.43M
----
----
----
----
----
----
-Impairmen of inventory (reversal)
----
88.28%3.73M
----
-5.49%1.98M
----
--2.09M
----
----
----
----
-Impairment of trade receivables (reversal)
----
88.47%-55K
----
-185.03%-477K
----
709.78%561K
----
-192.00%-92K
----
4,900.00%100K
-Impairment of goodwill
----
----
----
----
----
--4.31M
----
----
----
----
-Other impairments and provisions
----
-153.68%-628K
----
--1.17M
----
----
----
----
----
----
Asset sale loss (gain):
----
4,058.33%2.38M
----
63.41%-60K
----
-5,566.67%-164K
----
-98.88%3K
----
--269K
-Loss (gain) on sale of property, machinery and equipment
----
4,058.33%2.38M
----
63.41%-60K
----
-5,566.67%-164K
----
-98.88%3K
----
--269K
Depreciation and amortization:
----
-16.37%77.98M
----
2.98%93.24M
----
51.45%90.55M
----
91.02%59.79M
----
3.41%31.3M
Financial expense
----
3.86%5.35M
----
40.85%5.16M
----
20.91%3.66M
----
63.71%3.03M
----
-16.37%1.85M
Special items
----
----
----
----
----
----
----
35.15%-1.3M
----
---2M
Operating profit before the change of operating capital
----
23.82%105.67M
----
14.12%85.34M
----
-18.84%74.78M
----
633.45%92.14M
----
-71.57%12.56M
Change of operating capital
Inventory (increase) decrease
----
144.86%2.89M
----
-178.18%-6.45M
----
90.25%-2.32M
----
-14,434.34%-23.8M
----
102.61%166K
Accounts receivable (increase)decrease
----
105.57%9.6M
----
128.15%4.67M
----
-217.43%-16.58M
----
268.28%14.12M
----
-146.55%-8.39M
Accounts payable increase (decrease)
----
-226.71%-10.49M
----
130.52%8.28M
----
-81.68%3.59M
----
757.31%19.6M
----
150.68%2.29M
prepayments (increase)decrease
----
373.71%9.84M
----
-167.81%-3.59M
----
90.09%-1.34M
----
-6.83%-13.54M
----
-1,983.80%-12.68M
Special items for working capital changes
----
-536.25%-3.42M
----
-101.04%-538K
----
219.11%51.82M
----
-244.05%-43.51M
----
83.86%30.2M
Cash  from business operations
----
30.08%114.08M
----
-20.24%87.7M
----
144.30%109.95M
----
86.39%45.01M
----
-64.71%24.15M
Hong Kong profits tax paid
----
48.48%-2.14M
----
49.00%-4.15M
----
-618.01%-8.14M
----
223.99%1.57M
----
79.95%-1.27M
Interest received - operating
----
35.86%6.85M
----
419.46%5.04M
----
103.56%971K
----
-86.39%477K
----
-2.83%3.5M
Interest paid - operating
----
-15.23%-4.78M
----
-24.33%-4.14M
----
-10.11%-3.33M
----
-63.71%-3.03M
----
16.37%-1.85M
Special items of business
-13.22%31.76M
----
48.90%36.6M
----
-54.58%24.58M
----
304.42%54.12M
----
---26.47M
----
Net cash from operations
-13.22%31.76M
35.01%114.02M
48.90%36.6M
-15.08%84.45M
-54.58%24.58M
125.88%99.45M
304.42%54.12M
79.45%44.03M
-248.49%-26.47M
-61.37%24.54M
Cash flow from investment activities
Decrease in deposits (increase)
-769.49%-31.31M
11.08%-29.21M
151.09%4.68M
-190.64%-32.85M
---9.15M
-179.99%-11.3M
----
-75.48%14.13M
-76.70%4.13M
59.52%57.63M
Sale of fixed assets
----
241.67%205K
----
-75.21%60K
----
--242K
--73K
----
----
--34K
Purchase of fixed assets
-237.32%-4.63M
92.55%-1.95M
91.77%-1.37M
2.11%-26.22M
14.53%-16.67M
76.01%-26.78M
-137.36%-19.5M
-1,943.90%-111.64M
-168.29%-8.22M
45.40%-5.46M
Net cash from investment operations
-1,187.44%-35.94M
47.54%-30.95M
112.80%3.31M
-55.92%-59M
-32.91%-25.82M
61.19%-37.84M
-375.31%-19.43M
-286.81%-97.51M
-127.89%-4.09M
99.82%52.2M
Net cash before financing
-110.47%-4.18M
226.38%83.07M
3,320.82%39.91M
-58.69%25.45M
-103.57%-1.24M
215.21%61.61M
213.52%34.69M
-169.70%-53.48M
-194.08%-30.56M
-14.39%76.73M
Cash flow from financing activities
New borrowing
----
----
----
----
----
--20M
----
----
----
----
Refund
0.00%-3.33M
0.00%-6.66M
0.00%-3.33M
-702.41%-6.66M
---3.33M
---830K
----
----
----
----
Interest paid - financing
70.09%-105K
42.39%-579K
32.24%-351K
-212.11%-1.01M
---518K
---322K
----
----
----
----
Net cash from financing operations
14.06%-22.89M
10.00%-50.03M
1.23%-26.63M
-153.54%-55.59M
-38.24%-26.96M
23.70%-21.92M
-31.14%-19.5M
-96.14%-28.74M
-72.20%-14.87M
4.70%-14.65M
Effect of rate
-87.79%16K
18.27%246K
259.76%131K
-13.69%208K
-20.59%-82K
-3.98%241K
-154.40%-68K
2,381.82%251K
316.67%125K
---11K
Net Cash
-303.81%-27.06M
209.64%33.04M
147.09%13.28M
-175.93%-30.14M
-285.64%-28.2M
148.27%39.69M
133.43%15.19M
-232.43%-82.22M
-290.50%-45.43M
-16.39%62.08M
Begining period cash
43.98%108.97M
-28.34%75.68M
-28.34%75.68M
60.79%105.61M
60.79%105.61M
-55.51%65.68M
-55.51%65.68M
72.53%147.65M
72.53%147.65M
656.02%85.57M
Cash at the end
-8.05%81.92M
43.98%108.97M
15.21%89.09M
-28.34%75.68M
-4.30%77.33M
60.79%105.61M
-21.04%80.8M
-55.51%65.68M
-6.50%102.34M
72.53%147.65M
Cash balance analysis
Cash and bank balance
14.99%81.92M
----
56.68%71.24M
----
--45.47M
----
----
----
----
----
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
--
Ernst & Young
--
Ernst & Young
--
Ernst & Young
--
Ernst & Young
--
Ernst & Young
(Q6)Sep 30, 2025(FY)Mar 31, 2025(Q6)Sep 30, 2024(FY)Mar 31, 2024(Q6)Sep 30, 2023(FY)Mar 31, 2023(Q6)Sep 30, 2022(FY)Mar 31, 2022(Q6)Sep 30, 2021(FY)Mar 31, 2021
Cash flow from operating activities
Earning before tax ----295.39%23.02M----50.64%-11.78M-----176.49%-23.87M----292.40%31.2M-----203.50%-16.22M
Profit adjustment
Interest (income) - adjustment -----14.75%-6.11M-----126.13%-5.32M-----376.52%-2.35M----81.96%-494K----30.97%-2.74M
Impairment and provisions: -----25.82%3.04M-----41.06%4.1M----7,665.22%6.96M-----192.00%-92K----4,900.00%100K
-Impairment of property, plant and equipment (reversal) --------------1.43M------------------------
-Impairmen of inventory (reversal) ----88.28%3.73M-----5.49%1.98M------2.09M----------------
-Impairment of trade receivables (reversal) ----88.47%-55K-----185.03%-477K----709.78%561K-----192.00%-92K----4,900.00%100K
-Impairment of goodwill ----------------------4.31M----------------
-Other impairments and provisions -----153.68%-628K------1.17M------------------------
Asset sale loss (gain): ----4,058.33%2.38M----63.41%-60K-----5,566.67%-164K-----98.88%3K------269K
-Loss (gain) on sale of property, machinery and equipment ----4,058.33%2.38M----63.41%-60K-----5,566.67%-164K-----98.88%3K------269K
Depreciation and amortization: -----16.37%77.98M----2.98%93.24M----51.45%90.55M----91.02%59.79M----3.41%31.3M
Financial expense ----3.86%5.35M----40.85%5.16M----20.91%3.66M----63.71%3.03M-----16.37%1.85M
Special items ----------------------------35.15%-1.3M-------2M
Operating profit before the change of operating capital ----23.82%105.67M----14.12%85.34M-----18.84%74.78M----633.45%92.14M-----71.57%12.56M
Change of operating capital
Inventory (increase) decrease ----144.86%2.89M-----178.18%-6.45M----90.25%-2.32M-----14,434.34%-23.8M----102.61%166K
Accounts receivable (increase)decrease ----105.57%9.6M----128.15%4.67M-----217.43%-16.58M----268.28%14.12M-----146.55%-8.39M
Accounts payable increase (decrease) -----226.71%-10.49M----130.52%8.28M-----81.68%3.59M----757.31%19.6M----150.68%2.29M
prepayments (increase)decrease ----373.71%9.84M-----167.81%-3.59M----90.09%-1.34M-----6.83%-13.54M-----1,983.80%-12.68M
Special items for working capital changes -----536.25%-3.42M-----101.04%-538K----219.11%51.82M-----244.05%-43.51M----83.86%30.2M
Cash  from business operations ----30.08%114.08M-----20.24%87.7M----144.30%109.95M----86.39%45.01M-----64.71%24.15M
Hong Kong profits tax paid ----48.48%-2.14M----49.00%-4.15M-----618.01%-8.14M----223.99%1.57M----79.95%-1.27M
Interest received - operating ----35.86%6.85M----419.46%5.04M----103.56%971K-----86.39%477K-----2.83%3.5M
Interest paid - operating -----15.23%-4.78M-----24.33%-4.14M-----10.11%-3.33M-----63.71%-3.03M----16.37%-1.85M
Special items of business -13.22%31.76M----48.90%36.6M-----54.58%24.58M----304.42%54.12M-------26.47M----
Net cash from operations -13.22%31.76M35.01%114.02M48.90%36.6M-15.08%84.45M-54.58%24.58M125.88%99.45M304.42%54.12M79.45%44.03M-248.49%-26.47M-61.37%24.54M
Cash flow from investment activities
Decrease in deposits (increase) -769.49%-31.31M11.08%-29.21M151.09%4.68M-190.64%-32.85M---9.15M-179.99%-11.3M-----75.48%14.13M-76.70%4.13M59.52%57.63M
Sale of fixed assets ----241.67%205K-----75.21%60K------242K--73K----------34K
Purchase of fixed assets -237.32%-4.63M92.55%-1.95M91.77%-1.37M2.11%-26.22M14.53%-16.67M76.01%-26.78M-137.36%-19.5M-1,943.90%-111.64M-168.29%-8.22M45.40%-5.46M
Net cash from investment operations -1,187.44%-35.94M47.54%-30.95M112.80%3.31M-55.92%-59M-32.91%-25.82M61.19%-37.84M-375.31%-19.43M-286.81%-97.51M-127.89%-4.09M99.82%52.2M
Net cash before financing -110.47%-4.18M226.38%83.07M3,320.82%39.91M-58.69%25.45M-103.57%-1.24M215.21%61.61M213.52%34.69M-169.70%-53.48M-194.08%-30.56M-14.39%76.73M
Cash flow from financing activities
New borrowing ----------------------20M----------------
Refund 0.00%-3.33M0.00%-6.66M0.00%-3.33M-702.41%-6.66M---3.33M---830K----------------
Interest paid - financing 70.09%-105K42.39%-579K32.24%-351K-212.11%-1.01M---518K---322K----------------
Net cash from financing operations 14.06%-22.89M10.00%-50.03M1.23%-26.63M-153.54%-55.59M-38.24%-26.96M23.70%-21.92M-31.14%-19.5M-96.14%-28.74M-72.20%-14.87M4.70%-14.65M
Effect of rate -87.79%16K18.27%246K259.76%131K-13.69%208K-20.59%-82K-3.98%241K-154.40%-68K2,381.82%251K316.67%125K---11K
Net Cash -303.81%-27.06M209.64%33.04M147.09%13.28M-175.93%-30.14M-285.64%-28.2M148.27%39.69M133.43%15.19M-232.43%-82.22M-290.50%-45.43M-16.39%62.08M
Begining period cash 43.98%108.97M-28.34%75.68M-28.34%75.68M60.79%105.61M60.79%105.61M-55.51%65.68M-55.51%65.68M72.53%147.65M72.53%147.65M656.02%85.57M
Cash at the end -8.05%81.92M43.98%108.97M15.21%89.09M-28.34%75.68M-4.30%77.33M60.79%105.61M-21.04%80.8M-55.51%65.68M-6.50%102.34M72.53%147.65M
Cash balance analysis
Cash and bank balance 14.99%81.92M----56.68%71.24M------45.47M--------------------
Currency Unit HKDHKDHKDHKDHKDHKDHKDHKDHKDHKD
Accounting Standards HKASHKASHKASHKASHKASHKASHKASHKASHKASHKAS
Audit Opinions --Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion
Auditor --Ernst & Young--Ernst & Young--Ernst & Young--Ernst & Young--Ernst & Young

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
China and the US begin implementing the Kuala Lumpur economic and trade consultation consensus.
China and the United States have successively adjusted multiple tariff and non-tariff measures, beginning to implement the consensus outcome Show More