HK Stock MarketDetailed Quotes

MODERN DENTAL (03600)

Watchlist
  • 5.190
  • +0.010+0.19%
Market Closed Jan 16 16:05 CST
4.85BMarket Cap10.16P/E (TTM)

MODERN DENTAL (03600) 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
28.37%363.4M
3.44%527.14M
2.96%283.09M
75.63%509.59M
103.08%274.96M
-37.48%290.15M
-54.03%135.4M
273.59%464.09M
324.64%294.51M
-38.51%124.22M
Profit adjustment
Interest (income) - adjustment
18.37%-2.88M
-385.59%-9.17M
-968.79%-3.53M
-68.27%-1.89M
63.05%-330K
3.03%-1.12M
-235.71%-893K
7.81%-1.16M
68.14%-266K
1.18%-1.26M
Attributable subsidiary (profit) loss
-100.32%-3K
305.96%1.16M
-21.85%944K
173.64%285K
595.08%1.21M
28.60%-387K
34.93%-244K
-135.26%-542K
-184.27%-375K
204.96%1.54M
Impairment and provisions:
----
----
----
----
----
----
----
----
----
--150.13M
-Impairment of goodwill
----
----
----
----
----
----
----
----
----
--150.13M
Revaluation surplus:
----
----
----
-240.89%-572K
--132K
--406K
----
----
----
----
-Other fair value changes
----
----
----
-240.89%-572K
--132K
--406K
----
----
----
----
Asset sale loss (gain):
158.72%441K
-123.23%-128K
-194.82%-751K
37.75%551K
228.57%792K
-20.63%400K
-528.57%-616K
133.14%504K
51.72%-98K
-212.32%-1.52M
-Loss (gain) on sale of property, machinery and equipment
158.72%441K
-123.23%-128K
-194.82%-751K
37.75%551K
228.57%792K
-20.63%400K
-528.57%-616K
133.14%504K
51.72%-98K
-212.32%-1.52M
Depreciation and amortization:
5.84%74.41M
-4.38%139.17M
-5.44%70.3M
-1.69%145.55M
2.50%74.34M
5.45%148.06M
4.56%72.53M
3.43%140.4M
-0.17%69.37M
-11.22%135.75M
-Depreciation
5.84%74.41M
-4.38%139.17M
-5.44%70.3M
-1.69%145.55M
2.50%74.34M
5.45%148.06M
4.56%72.53M
3.43%140.4M
-0.17%69.37M
-11.22%135.75M
Financial expense
-15.24%21.79M
25.30%51.65M
23.69%25.71M
56.92%41.22M
133.65%20.78M
13.92%26.27M
-23.21%8.9M
-31.57%23.06M
-41.54%11.58M
-11.09%33.7M
Special items
-25.85%1.64M
412.03%2.6M
433.18%2.21M
337.07%507K
-2,109.09%-663K
-80.70%116K
73.68%33K
268.82%601K
-73.61%19K
-282.56%-356K
Operating profit before the change of operating capital
21.38%458.79M
2.47%712.42M
1.82%377.97M
49.87%695.24M
72.58%371.22M
-26.01%463.89M
-42.60%215.1M
41.78%626.96M
247.61%374.74M
12.88%442.21M
Change of operating capital
Inventory (increase) decrease
93.31%607K
33.44%-5.17M
105.89%314K
64.48%-7.77M
75.77%-5.33M
-48.27%-21.86M
-37.38%-21.99M
-204.77%-14.75M
-1,099.06%-16.01M
23.50%-4.84M
Accounts receivable (increase)decrease
10.99%-75.03M
-46.12%-31.45M
-57.76%-84.29M
64.93%-21.52M
16.85%-53.43M
-8.70%-61.37M
21.17%-64.26M
-104.87%-56.46M
-391.43%-81.51M
39.40%-27.56M
Accounts payable increase (decrease)
-22.79%-24.21M
-111.96%-6.59M
-40.44%-19.72M
626.21%55.11M
-196.44%-14.04M
-146.61%-10.47M
17.90%14.56M
88.84%22.47M
120.45%12.35M
-72.56%11.9M
prepayments (increase)decrease
-147.99%-33.81M
390.03%27.37M
32.95%-13.63M
39.55%-9.44M
-15.24%-20.33M
-40.95%-15.61M
35.45%-17.64M
-938.53%-11.08M
-999.84%-27.33M
139.12%1.32M
Special items for working capital changes
----
400.00%231K
----
---77K
----
----
----
----
3,003.30%5.65M
----
Cash  from business operations
25.21%326.35M
-2.07%696.82M
-6.27%260.65M
100.68%711.55M
121.11%278.1M
-37.48%354.57M
-53.05%125.77M
34.07%567.14M
258.62%267.89M
11.34%423.03M
Other taxs
25.96%-39.49M
-34.23%-184.8M
16.85%-53.34M
-41.33%-137.67M
8.03%-64.14M
-125.75%-97.41M
-227.19%-69.74M
-78.99%-43.15M
-1,299.55%-21.32M
38.16%-24.11M
Interest received - operating
-18.37%2.88M
385.59%9.17M
968.79%3.53M
68.27%1.89M
-63.05%330K
-3.03%1.12M
235.71%893K
-7.81%1.16M
-68.14%266K
-1.18%1.26M
Net cash from operations
37.42%289.74M
-9.48%521.19M
-1.61%210.84M
122.92%575.76M
276.44%214.28M
-50.82%258.28M
-76.94%56.92M
31.23%525.14M
219.27%246.84M
16.93%400.18M
Cash flow from investment activities
Decrease in deposits (increase)
-350.00%-15K
-99.78%7K
-94.29%6K
108.16%3.14M
-92.69%105K
7,640.00%1.51M
1,696.25%1.44M
-103.98%-20K
-34.43%80K
-91.84%502K
Sale of fixed assets
-67.59%1.51M
19.48%8.02M
1,133.33%4.66M
0.49%6.72M
-90.10%378K
24.59%6.68M
29.38%3.82M
-72.33%5.36M
14.87%2.95M
149.74%19.39M
Purchase of fixed assets
62.57%-36.74M
11.20%-141.83M
-72.03%-98.15M
13.84%-159.72M
43.63%-57.05M
-31.05%-185.37M
-121.32%-101.21M
-95.25%-141.45M
-73.63%-45.73M
47.77%-72.45M
Acquisition of subsidiaries
---210.89M
----
----
----
----
-125.47%-10.55M
---817K
-183.59%-4.68M
----
273.54%5.6M
Cash on investment
----
-1,091.73%-11.68M
----
97.52%-980K
----
-2,011.24%-39.46M
-2,020.31%-39.46M
---1.87M
---1.86M
----
Other items in the investment business
----
----
----
-478.09%-4.12M
----
---712K
----
----
----
----
Net cash from investment operations
-163.31%-246.14M
6.12%-145.47M
-65.24%-93.48M
32.00%-154.96M
58.48%-56.57M
-59.75%-227.89M
-205.72%-136.23M
-203.75%-142.65M
-88.44%-44.56M
66.11%-46.96M
Net cash before financing
-62.85%43.61M
-10.71%375.72M
-25.58%117.36M
1,284.95%420.8M
298.86%157.71M
-92.06%30.38M
-139.21%-79.31M
8.29%382.49M
276.92%202.28M
73.45%353.21M
Cash flow from financing activities
New borrowing
170.00%270M
176.82%600M
60.64%100M
-71.21%216.75M
-14.73%62.25M
--752.75M
--73M
----
----
1,062.42%232.48M
Refund
-495.60%-444.18M
-215.01%-539.38M
-67.13%-74.58M
78.54%-171.23M
71.22%-44.62M
-317.65%-797.82M
-6.93%-155.05M
-6.20%-191.03M
19.39%-145M
-500.18%-179.88M
Interest paid - financing
16.19%-21.41M
-10.87%-51.38M
-24.65%-25.54M
-90.46%-46.35M
-162.81%-20.49M
-21.08%-24.33M
21.99%-7.8M
32.62%-20.1M
43.65%-10M
16.26%-29.83M
Dividends paid - financing
-1.36%-86.37M
-62.23%-160.66M
-102.91%-85.21M
-27.83%-99.03M
0.27%-41.99M
58.46%-77.47M
37.14%-42.11M
-780.92%-186.51M
-216.39%-66.99M
51.97%-21.17M
Absorb investment income
----
----
----
----
----
2.49%1.85M
--1.85M
1,119.59%1.81M
----
-92.60%148K
Issuance expenses and redemption of securities expenses
-162.70%-22.44M
-24.34%-25.05M
-54.66%-8.54M
-460.50%-20.15M
---5.52M
54.47%-3.6M
----
20.52%-7.9M
-14.98%-7.9M
67.77%-9.93M
Net cash from financing operations
-173.65%-326.78M
-31.14%-227.7M
-60.03%-119.41M
13.95%-173.64M
52.11%-74.62M
55.37%-201.79M
38.48%-155.8M
-697.89%-452.12M
-377.16%-253.26M
69.21%-56.66M
Effect of rate
771.28%24.38M
-569.34%-28.88M
26.89%-3.63M
135.42%6.15M
63.23%-4.97M
-450.61%-17.38M
-999.53%-13.51M
-32.78%4.96M
276.50%1.5M
221.05%7.37M
Net Cash
-13,713.27%-283.17M
-40.11%148.01M
-102.47%-2.05M
244.20%247.16M
135.34%83.1M
-146.18%-171.4M
-361.19%-235.11M
-123.48%-69.63M
-8,740.51%-50.98M
1,412.77%296.55M
Begining period cash
17.07%816.83M
57.00%697.69M
57.00%697.69M
-29.82%444.38M
-29.82%444.38M
-9.27%633.16M
-9.27%633.16M
77.16%697.83M
77.16%697.83M
3.55%393.91M
Cash at the end
-19.36%558.03M
17.07%816.83M
32.44%692.01M
57.00%697.69M
35.88%522.51M
-29.82%444.38M
-40.69%384.53M
-9.27%633.16M
64.70%648.35M
77.16%697.83M
Cash balance analysis
Currency Unit
HKD
HKD
HKD
HKD
HKD
HKD
HKD
HKD
HKD
HKD
Accounting Standards
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
Audit Opinions
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
--
Unqualified Opinion
Auditor
--
Ernst & Young Accounting Firm
--
Ernst & Young
--
Ernst & Young
--
Ernst & Young
--
Ernst & Young Accounting Firm
(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 28.37%363.4M3.44%527.14M2.96%283.09M75.63%509.59M103.08%274.96M-37.48%290.15M-54.03%135.4M273.59%464.09M324.64%294.51M-38.51%124.22M
Profit adjustment
Interest (income) - adjustment 18.37%-2.88M-385.59%-9.17M-968.79%-3.53M-68.27%-1.89M63.05%-330K3.03%-1.12M-235.71%-893K7.81%-1.16M68.14%-266K1.18%-1.26M
Attributable subsidiary (profit) loss -100.32%-3K305.96%1.16M-21.85%944K173.64%285K595.08%1.21M28.60%-387K34.93%-244K-135.26%-542K-184.27%-375K204.96%1.54M
Impairment and provisions: --------------------------------------150.13M
-Impairment of goodwill --------------------------------------150.13M
Revaluation surplus: -------------240.89%-572K--132K--406K----------------
-Other fair value changes -------------240.89%-572K--132K--406K----------------
Asset sale loss (gain): 158.72%441K-123.23%-128K-194.82%-751K37.75%551K228.57%792K-20.63%400K-528.57%-616K133.14%504K51.72%-98K-212.32%-1.52M
-Loss (gain) on sale of property, machinery and equipment 158.72%441K-123.23%-128K-194.82%-751K37.75%551K228.57%792K-20.63%400K-528.57%-616K133.14%504K51.72%-98K-212.32%-1.52M
Depreciation and amortization: 5.84%74.41M-4.38%139.17M-5.44%70.3M-1.69%145.55M2.50%74.34M5.45%148.06M4.56%72.53M3.43%140.4M-0.17%69.37M-11.22%135.75M
-Depreciation 5.84%74.41M-4.38%139.17M-5.44%70.3M-1.69%145.55M2.50%74.34M5.45%148.06M4.56%72.53M3.43%140.4M-0.17%69.37M-11.22%135.75M
Financial expense -15.24%21.79M25.30%51.65M23.69%25.71M56.92%41.22M133.65%20.78M13.92%26.27M-23.21%8.9M-31.57%23.06M-41.54%11.58M-11.09%33.7M
Special items -25.85%1.64M412.03%2.6M433.18%2.21M337.07%507K-2,109.09%-663K-80.70%116K73.68%33K268.82%601K-73.61%19K-282.56%-356K
Operating profit before the change of operating capital 21.38%458.79M2.47%712.42M1.82%377.97M49.87%695.24M72.58%371.22M-26.01%463.89M-42.60%215.1M41.78%626.96M247.61%374.74M12.88%442.21M
Change of operating capital
Inventory (increase) decrease 93.31%607K33.44%-5.17M105.89%314K64.48%-7.77M75.77%-5.33M-48.27%-21.86M-37.38%-21.99M-204.77%-14.75M-1,099.06%-16.01M23.50%-4.84M
Accounts receivable (increase)decrease 10.99%-75.03M-46.12%-31.45M-57.76%-84.29M64.93%-21.52M16.85%-53.43M-8.70%-61.37M21.17%-64.26M-104.87%-56.46M-391.43%-81.51M39.40%-27.56M
Accounts payable increase (decrease) -22.79%-24.21M-111.96%-6.59M-40.44%-19.72M626.21%55.11M-196.44%-14.04M-146.61%-10.47M17.90%14.56M88.84%22.47M120.45%12.35M-72.56%11.9M
prepayments (increase)decrease -147.99%-33.81M390.03%27.37M32.95%-13.63M39.55%-9.44M-15.24%-20.33M-40.95%-15.61M35.45%-17.64M-938.53%-11.08M-999.84%-27.33M139.12%1.32M
Special items for working capital changes ----400.00%231K-------77K----------------3,003.30%5.65M----
Cash  from business operations 25.21%326.35M-2.07%696.82M-6.27%260.65M100.68%711.55M121.11%278.1M-37.48%354.57M-53.05%125.77M34.07%567.14M258.62%267.89M11.34%423.03M
Other taxs 25.96%-39.49M-34.23%-184.8M16.85%-53.34M-41.33%-137.67M8.03%-64.14M-125.75%-97.41M-227.19%-69.74M-78.99%-43.15M-1,299.55%-21.32M38.16%-24.11M
Interest received - operating -18.37%2.88M385.59%9.17M968.79%3.53M68.27%1.89M-63.05%330K-3.03%1.12M235.71%893K-7.81%1.16M-68.14%266K-1.18%1.26M
Net cash from operations 37.42%289.74M-9.48%521.19M-1.61%210.84M122.92%575.76M276.44%214.28M-50.82%258.28M-76.94%56.92M31.23%525.14M219.27%246.84M16.93%400.18M
Cash flow from investment activities
Decrease in deposits (increase) -350.00%-15K-99.78%7K-94.29%6K108.16%3.14M-92.69%105K7,640.00%1.51M1,696.25%1.44M-103.98%-20K-34.43%80K-91.84%502K
Sale of fixed assets -67.59%1.51M19.48%8.02M1,133.33%4.66M0.49%6.72M-90.10%378K24.59%6.68M29.38%3.82M-72.33%5.36M14.87%2.95M149.74%19.39M
Purchase of fixed assets 62.57%-36.74M11.20%-141.83M-72.03%-98.15M13.84%-159.72M43.63%-57.05M-31.05%-185.37M-121.32%-101.21M-95.25%-141.45M-73.63%-45.73M47.77%-72.45M
Acquisition of subsidiaries ---210.89M-----------------125.47%-10.55M---817K-183.59%-4.68M----273.54%5.6M
Cash on investment -----1,091.73%-11.68M----97.52%-980K-----2,011.24%-39.46M-2,020.31%-39.46M---1.87M---1.86M----
Other items in the investment business -------------478.09%-4.12M-------712K----------------
Net cash from investment operations -163.31%-246.14M6.12%-145.47M-65.24%-93.48M32.00%-154.96M58.48%-56.57M-59.75%-227.89M-205.72%-136.23M-203.75%-142.65M-88.44%-44.56M66.11%-46.96M
Net cash before financing -62.85%43.61M-10.71%375.72M-25.58%117.36M1,284.95%420.8M298.86%157.71M-92.06%30.38M-139.21%-79.31M8.29%382.49M276.92%202.28M73.45%353.21M
Cash flow from financing activities
New borrowing 170.00%270M176.82%600M60.64%100M-71.21%216.75M-14.73%62.25M--752.75M--73M--------1,062.42%232.48M
Refund -495.60%-444.18M-215.01%-539.38M-67.13%-74.58M78.54%-171.23M71.22%-44.62M-317.65%-797.82M-6.93%-155.05M-6.20%-191.03M19.39%-145M-500.18%-179.88M
Interest paid - financing 16.19%-21.41M-10.87%-51.38M-24.65%-25.54M-90.46%-46.35M-162.81%-20.49M-21.08%-24.33M21.99%-7.8M32.62%-20.1M43.65%-10M16.26%-29.83M
Dividends paid - financing -1.36%-86.37M-62.23%-160.66M-102.91%-85.21M-27.83%-99.03M0.27%-41.99M58.46%-77.47M37.14%-42.11M-780.92%-186.51M-216.39%-66.99M51.97%-21.17M
Absorb investment income --------------------2.49%1.85M--1.85M1,119.59%1.81M-----92.60%148K
Issuance expenses and redemption of securities expenses -162.70%-22.44M-24.34%-25.05M-54.66%-8.54M-460.50%-20.15M---5.52M54.47%-3.6M----20.52%-7.9M-14.98%-7.9M67.77%-9.93M
Net cash from financing operations -173.65%-326.78M-31.14%-227.7M-60.03%-119.41M13.95%-173.64M52.11%-74.62M55.37%-201.79M38.48%-155.8M-697.89%-452.12M-377.16%-253.26M69.21%-56.66M
Effect of rate 771.28%24.38M-569.34%-28.88M26.89%-3.63M135.42%6.15M63.23%-4.97M-450.61%-17.38M-999.53%-13.51M-32.78%4.96M276.50%1.5M221.05%7.37M
Net Cash -13,713.27%-283.17M-40.11%148.01M-102.47%-2.05M244.20%247.16M135.34%83.1M-146.18%-171.4M-361.19%-235.11M-123.48%-69.63M-8,740.51%-50.98M1,412.77%296.55M
Begining period cash 17.07%816.83M57.00%697.69M57.00%697.69M-29.82%444.38M-29.82%444.38M-9.27%633.16M-9.27%633.16M77.16%697.83M77.16%697.83M3.55%393.91M
Cash at the end -19.36%558.03M17.07%816.83M32.44%692.01M57.00%697.69M35.88%522.51M-29.82%444.38M-40.69%384.53M-9.27%633.16M64.70%648.35M77.16%697.83M
Cash balance analysis
Currency Unit HKDHKDHKDHKDHKDHKDHKDHKDHKDHKD
Accounting Standards IASIASIASIASIASIASIASIASIASIAS
Audit Opinions --Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--Unqualified Opinion
Auditor --Ernst & Young Accounting Firm--Ernst & Young--Ernst & Young--Ernst & Young--Ernst & Young Accounting Firm

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