HK Stock MarketDetailed Quotes

WISE ALLY INTL (09918)

Watchlist
  • 1.080
  • 0.0000.00%
Noon Break Jan 16 09:00 CST
108.00MMarket Cap1.52P/E (TTM)

WISE ALLY INTL (09918) 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
----
1,416.65%83.19M
----
-71.60%5.49M
----
-29.64%19.31M
----
685.35%27.45M
----
-92.05%3.5M
Profit adjustment
Attributable subsidiary (profit) loss
----
--10K
----
----
----
--2M
----
----
----
----
Impairment and provisions:
----
12.67%9.03M
----
-1.40%8.01M
----
2,626.17%8.12M
----
-79.53%298K
----
455.99%1.46M
-Impairmen of inventory (reversal)
----
-7.03%8.07M
----
448.45%8.68M
----
1,898.86%1.58M
----
---88K
----
----
-Impairment of trade receivables (reversal)
----
241.82%953K
----
-110.27%-672K
----
1,594.56%6.54M
----
-73.49%386K
----
--1.46M
Revaluation surplus:
----
-165.47%-19.23M
----
124.32%29.36M
----
--13.09M
----
----
----
----
-Other fair value changes
----
-165.47%-19.23M
----
124.32%29.36M
----
--13.09M
----
----
----
----
Asset sale loss (gain):
----
-95.05%102K
----
1,245.75%2.06M
----
-93.42%153K
----
218.06%2.33M
----
-68.09%731K
-Loss (gain) on sale of property, machinery and equipment
----
-95.05%102K
----
1,245.75%2.06M
----
-93.42%153K
----
218.06%2.33M
----
-68.09%731K
Depreciation and amortization:
----
-10.37%37.19M
----
3.64%41.5M
----
12.23%40.04M
----
1.42%35.68M
----
6.52%35.18M
-Depreciation
----
-10.13%36.84M
----
4.45%41M
----
15.39%39.25M
----
2.87%34.02M
----
5.27%33.07M
-Other depreciation and amortization
----
-29.94%351K
----
-36.66%501K
----
-52.41%791K
----
-21.31%1.66M
----
30.86%2.11M
Financial expense
----
-1.43%19.67M
----
73.26%19.96M
----
52.15%11.52M
----
-36.80%7.57M
----
-38.13%11.98M
Special items
----
-0.83%-4.11M
----
-263.01%-4.07M
----
34.12%-1.12M
----
-46.94%-1.7M
----
18.21%-1.16M
Operating profit before the change of operating capital
----
23.03%125.86M
----
9.86%102.3M
----
30.02%93.12M
----
38.58%71.62M
----
-46.62%51.68M
Change of operating capital
Inventory (increase) decrease
----
260.56%16.07M
----
-121.76%-10.01M
----
131.86%46M
----
-2,631.71%-144.4M
----
-105.52%-5.29M
Accounts receivable (increase)decrease
----
-73.76%18.58M
----
167.87%70.81M
----
-198.19%-104.33M
----
40.90%-34.99M
----
-185.23%-59.2M
Accounts payable increase (decrease)
----
131.39%22.87M
----
-228.73%-72.87M
----
-59.50%56.61M
----
104.11%139.77M
----
156.88%68.48M
Special items for working capital changes
----
84.43%-26K
----
86.13%-167K
----
-155.64%-1.2M
----
-29.23%2.16M
----
3,460.44%3.06M
Cash  from business operations
----
103.58%183.36M
----
-0.14%90.07M
----
164.02%90.2M
----
-41.83%34.16M
----
-58.52%58.73M
Other taxs
----
-1,215.41%-19.33M
----
178.95%1.73M
----
-1,463.35%-2.2M
----
101.54%161K
----
-143.96%-10.43M
Special items of business
4.47%73.87M
----
143.79%70.72M
----
-45.69%29.01M
----
102.08%53.4M
----
950.56%26.43M
----
Net cash from operations
4.47%73.87M
78.68%164.03M
143.79%70.72M
4.32%91.8M
-45.69%29.01M
156.38%88M
102.08%53.4M
-28.95%34.32M
950.56%26.43M
-64.82%48.31M
Cash flow from investment activities
Interest received - investment
85.46%3.59M
4.89%4.27M
12.32%1.93M
652.87%4.07M
8,957.89%1.72M
1,219.51%541K
-5.00%19K
-94.76%41K
-97.05%20K
82.52%783K
Decrease in deposits (increase)
230.07%28.41M
-250.06%-48.58M
-653.88%-21.85M
200.00%32.37M
--3.94M
---32.37M
----
----
----
--10M
Sale of fixed assets
----
-97.34%41K
283.33%115K
9,518.75%1.54M
-91.15%30K
-98.07%16K
--339K
606.84%827K
----
-53.75%117K
Purchase of fixed assets
-12.38%-4.76M
-3.33%-13.84M
-6.68%-4.23M
4.94%-13.39M
-8.06%-3.97M
15.75%-14.09M
68.58%-3.67M
8.52%-16.72M
-322.80%-11.68M
-12.28%-18.28M
Purchase of intangible assets
----
98.64%-6K
84.32%-69K
20.65%-442K
-106.57%-440K
-306.57%-557K
-117.35%-213K
87.92%-137K
72.47%-98K
63.70%-1.13M
Sale of subsidiaries
--730K
----
----
----
----
----
----
----
----
----
Acquisition of subsidiaries
----
----
----
----
----
---2M
----
----
----
----
Cash on investment
----
---10K
---10K
----
----
----
---2M
----
----
----
Other items in the investment business
--44M
----
----
0.00%-22M
----
-20,470.37%-22M
-10,045.66%-21.78M
--108K
--219K
----
Net cash from investment operations
398.54%71.97M
-2,804.33%-58.12M
-1,971.74%-24.11M
103.05%2.15M
104.72%1.29M
-343.66%-70.46M
-136.61%-27.31M
-86.59%-15.88M
-377.89%-11.54M
-107.00%-8.51M
Net cash before financing
212.93%145.85M
12.73%105.91M
53.85%46.61M
435.51%93.95M
16.08%30.29M
-4.87%17.54M
75.31%26.1M
-53.66%18.44M
369.58%14.89M
-84.63%39.8M
Cash flow from financing activities
New borrowing
-53.76%163.41M
-20.71%721.75M
-8.81%353.35M
0.48%910.27M
2.93%387.5M
3.75%905.89M
-15.12%376.48M
35.44%873.14M
74.49%443.56M
-28.12%644.67M
Refund
43.50%-227.21M
7.38%-826.65M
5.57%-402.13M
-1.37%-892.48M
-11.62%-425.83M
0.48%-880.45M
16.69%-381.49M
-36.15%-884.7M
-82.16%-457.94M
36.71%-649.81M
Issuing shares
----
----
----
----
----
----
----
----
----
--125M
Interest paid - financing
40.96%-5.9M
6.72%-18.62M
-16.25%-10M
-73.26%-19.96M
-109.22%-8.6M
-52.15%-11.52M
-2.16%-4.11M
40.34%-7.57M
43.63%-4.02M
36.35%-12.69M
Dividends paid - financing
----
----
----
0.00%-5M
0.00%-5M
50.00%-5M
50.00%-5M
50.00%-10M
50.00%-10M
---20M
Issuance expenses and redemption of securities expenses
----
----
----
----
----
----
----
----
----
-254.85%-17.63M
Net cash from financing operations
-17.22%-81.27M
-393.53%-145.18M
-10.31%-69.33M
-104.26%-29.42M
-171.94%-62.85M
68.66%-14.4M
36.78%-23.11M
-182.62%-45.96M
-147.69%-36.56M
133.38%55.62M
Effect of rate
-9.91%-122K
-87.04%28K
-105.12%-111K
136.49%216K
381.66%2.17M
-245.10%-592K
-336.62%-769K
20.71%408K
692.68%325K
404.48%338K
Net Cash
384.21%64.58M
-160.85%-39.27M
30.20%-22.72M
1,953.23%64.53M
-1,190.22%-32.55M
111.42%3.14M
113.78%2.99M
-128.83%-27.51M
-130.47%-21.67M
3.28%95.42M
Begining period cash
-14.29%235.33M
30.86%274.57M
30.86%274.57M
1.23%209.82M
1.23%209.82M
-11.56%207.27M
-11.56%207.27M
69.07%234.38M
69.07%234.38M
200.24%138.62M
Cash at the end
19.09%299.79M
-14.29%235.33M
40.29%251.74M
30.86%274.57M
-14.35%179.44M
1.23%209.82M
-1.66%209.49M
-11.56%207.27M
1.54%213.03M
69.07%234.38M
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 ----1,416.65%83.19M-----71.60%5.49M-----29.64%19.31M----685.35%27.45M-----92.05%3.5M
Profit adjustment
Attributable subsidiary (profit) loss ------10K--------------2M----------------
Impairment and provisions: ----12.67%9.03M-----1.40%8.01M----2,626.17%8.12M-----79.53%298K----455.99%1.46M
-Impairmen of inventory (reversal) -----7.03%8.07M----448.45%8.68M----1,898.86%1.58M-------88K--------
-Impairment of trade receivables (reversal) ----241.82%953K-----110.27%-672K----1,594.56%6.54M-----73.49%386K------1.46M
Revaluation surplus: -----165.47%-19.23M----124.32%29.36M------13.09M----------------
-Other fair value changes -----165.47%-19.23M----124.32%29.36M------13.09M----------------
Asset sale loss (gain): -----95.05%102K----1,245.75%2.06M-----93.42%153K----218.06%2.33M-----68.09%731K
-Loss (gain) on sale of property, machinery and equipment -----95.05%102K----1,245.75%2.06M-----93.42%153K----218.06%2.33M-----68.09%731K
Depreciation and amortization: -----10.37%37.19M----3.64%41.5M----12.23%40.04M----1.42%35.68M----6.52%35.18M
-Depreciation -----10.13%36.84M----4.45%41M----15.39%39.25M----2.87%34.02M----5.27%33.07M
-Other depreciation and amortization -----29.94%351K-----36.66%501K-----52.41%791K-----21.31%1.66M----30.86%2.11M
Financial expense -----1.43%19.67M----73.26%19.96M----52.15%11.52M-----36.80%7.57M-----38.13%11.98M
Special items -----0.83%-4.11M-----263.01%-4.07M----34.12%-1.12M-----46.94%-1.7M----18.21%-1.16M
Operating profit before the change of operating capital ----23.03%125.86M----9.86%102.3M----30.02%93.12M----38.58%71.62M-----46.62%51.68M
Change of operating capital
Inventory (increase) decrease ----260.56%16.07M-----121.76%-10.01M----131.86%46M-----2,631.71%-144.4M-----105.52%-5.29M
Accounts receivable (increase)decrease -----73.76%18.58M----167.87%70.81M-----198.19%-104.33M----40.90%-34.99M-----185.23%-59.2M
Accounts payable increase (decrease) ----131.39%22.87M-----228.73%-72.87M-----59.50%56.61M----104.11%139.77M----156.88%68.48M
Special items for working capital changes ----84.43%-26K----86.13%-167K-----155.64%-1.2M-----29.23%2.16M----3,460.44%3.06M
Cash  from business operations ----103.58%183.36M-----0.14%90.07M----164.02%90.2M-----41.83%34.16M-----58.52%58.73M
Other taxs -----1,215.41%-19.33M----178.95%1.73M-----1,463.35%-2.2M----101.54%161K-----143.96%-10.43M
Special items of business 4.47%73.87M----143.79%70.72M-----45.69%29.01M----102.08%53.4M----950.56%26.43M----
Net cash from operations 4.47%73.87M78.68%164.03M143.79%70.72M4.32%91.8M-45.69%29.01M156.38%88M102.08%53.4M-28.95%34.32M950.56%26.43M-64.82%48.31M
Cash flow from investment activities
Interest received - investment 85.46%3.59M4.89%4.27M12.32%1.93M652.87%4.07M8,957.89%1.72M1,219.51%541K-5.00%19K-94.76%41K-97.05%20K82.52%783K
Decrease in deposits (increase) 230.07%28.41M-250.06%-48.58M-653.88%-21.85M200.00%32.37M--3.94M---32.37M--------------10M
Sale of fixed assets -----97.34%41K283.33%115K9,518.75%1.54M-91.15%30K-98.07%16K--339K606.84%827K-----53.75%117K
Purchase of fixed assets -12.38%-4.76M-3.33%-13.84M-6.68%-4.23M4.94%-13.39M-8.06%-3.97M15.75%-14.09M68.58%-3.67M8.52%-16.72M-322.80%-11.68M-12.28%-18.28M
Purchase of intangible assets ----98.64%-6K84.32%-69K20.65%-442K-106.57%-440K-306.57%-557K-117.35%-213K87.92%-137K72.47%-98K63.70%-1.13M
Sale of subsidiaries --730K------------------------------------
Acquisition of subsidiaries -----------------------2M----------------
Cash on investment -------10K---10K---------------2M------------
Other items in the investment business --44M--------0.00%-22M-----20,470.37%-22M-10,045.66%-21.78M--108K--219K----
Net cash from investment operations 398.54%71.97M-2,804.33%-58.12M-1,971.74%-24.11M103.05%2.15M104.72%1.29M-343.66%-70.46M-136.61%-27.31M-86.59%-15.88M-377.89%-11.54M-107.00%-8.51M
Net cash before financing 212.93%145.85M12.73%105.91M53.85%46.61M435.51%93.95M16.08%30.29M-4.87%17.54M75.31%26.1M-53.66%18.44M369.58%14.89M-84.63%39.8M
Cash flow from financing activities
New borrowing -53.76%163.41M-20.71%721.75M-8.81%353.35M0.48%910.27M2.93%387.5M3.75%905.89M-15.12%376.48M35.44%873.14M74.49%443.56M-28.12%644.67M
Refund 43.50%-227.21M7.38%-826.65M5.57%-402.13M-1.37%-892.48M-11.62%-425.83M0.48%-880.45M16.69%-381.49M-36.15%-884.7M-82.16%-457.94M36.71%-649.81M
Issuing shares --------------------------------------125M
Interest paid - financing 40.96%-5.9M6.72%-18.62M-16.25%-10M-73.26%-19.96M-109.22%-8.6M-52.15%-11.52M-2.16%-4.11M40.34%-7.57M43.63%-4.02M36.35%-12.69M
Dividends paid - financing ------------0.00%-5M0.00%-5M50.00%-5M50.00%-5M50.00%-10M50.00%-10M---20M
Issuance expenses and redemption of securities expenses -------------------------------------254.85%-17.63M
Net cash from financing operations -17.22%-81.27M-393.53%-145.18M-10.31%-69.33M-104.26%-29.42M-171.94%-62.85M68.66%-14.4M36.78%-23.11M-182.62%-45.96M-147.69%-36.56M133.38%55.62M
Effect of rate -9.91%-122K-87.04%28K-105.12%-111K136.49%216K381.66%2.17M-245.10%-592K-336.62%-769K20.71%408K692.68%325K404.48%338K
Net Cash 384.21%64.58M-160.85%-39.27M30.20%-22.72M1,953.23%64.53M-1,190.22%-32.55M111.42%3.14M113.78%2.99M-128.83%-27.51M-130.47%-21.67M3.28%95.42M
Begining period cash -14.29%235.33M30.86%274.57M30.86%274.57M1.23%209.82M1.23%209.82M-11.56%207.27M-11.56%207.27M69.07%234.38M69.07%234.38M200.24%138.62M
Cash at the end 19.09%299.79M-14.29%235.33M40.29%251.74M30.86%274.57M-14.35%179.44M1.23%209.82M-1.66%209.49M-11.56%207.27M1.54%213.03M69.07%234.38M
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