8529.HK

UBoT Holding Ltd. 8529.HK

Finances

2024 2023 2022 2021
Revenue 163.068 M -13.71 % 188.969 M -26.63 % 257.565 M 26.91 % 202.948 M
Net income -23.183 M -560.16 % 5.038 M -76.89 % 21.798 M -17.42 % 26.396 M
Income before tax -21.890 M -428.88 % 6.656 M -75.35 % 26.998 M -15.22 % 31.844 M
Income before tax ratio -0.13 -481.11 % 0.04 -66.40 % 0.10 -33.20 % 0.16
EBITDA 6.362 M -77.86 % 28.740 M -47.73 % 54.985 M 24.82 % 44.052 M
Net income ratio -0.14 -633.25 % 0.03 -68.50 % 0.08 -34.93 % 0.13
Ratio EBITDA 0.04 -74.35 % 0.15 -28.76 % 0.21 -1.65 % 0.22
Gross profit ratio 0.34 -9.51 % 0.38 -3.70 % 0.40 -7.39 % 0.43
Weighted average shs out dil 454.645 M 21.24 % 375.000 M -25.00 % 500.000 M 0.00 % 500.000 M
Weighted average shs out 454.649 M 21.23 % 375.019 M -25.00 % 500.000 M 0.00 % 500.000 M
EPS diluted -0.05 -480.60 % 0.01 -69.27 % 0.04 -17.42 % 0.05
Earnings per share -0.05 -480.60 % 0.01 -69.27 % 0.04 -17.42 % 0.05
Gross profit 56.207 M -21.91 % 71.980 M -29.35 % 101.878 M 17.54 % 86.676 M
Income tax expense 1.293 M -20.09 % 1.618 M -68.88 % 5.200 M -4.55 % 5.448 M
Cost of revenue 106.861 M -8.66 % 116.989 M -24.86 % 155.687 M 33.90 % 116.272 M
General and administrative expenses 33.733 M 551.97 % 5.174 M 2.66 % 5.040 M 74.70 % 2.885 M
Selling and marketing expenses 23.031 M 8.22 % 21.282 M 57.71 % 13.494 M 2.05 % 13.223 M
Other expenses 0.000 -100.00 % 28.944 M -12.25 % 32.985 M 8.02 % 30.537 M
Operating expenses 60.664 M 15.19 % 52.666 M -5.60 % 55.789 M 9.93 % 50.749 M
Cost and expenses 167.525 M -1.59 % 170.240 M -19.50 % 211.476 M 26.62 % 167.021 M
Research and development expenses 3.795 M -52.14 % 7.929 M 85.69 % 4.270 M 4.04 % 4.104 M
Selling general and administrative expenses 56.869 M 260.09 % 15.793 M -14.79 % 18.534 M 15.06 % 16.108 M
Interest income 24.000 K -64.18 % 67.000 K 346.67 % 15.000 K 36.36 % 11.000 K
Interest expense 4.682 M -2.13 % 4.784 M 16.80 % 4.096 M 27.64 % 3.209 M
Depreciation and amortization 10.819 M -37.46 % 17.300 M 94.47 % 8.896 M 9.49 % 8.125 M
Operating income -4.457 M -123.08 % 19.314 M -58.09 % 46.089 M 28.29 % 35.927 M
Operating income ratio -0.03 -126.74 % 0.10 -42.88 % 0.18 1.08 % 0.18
Total other income expenses net -17.433 M 0.000 100.00 % -19.091 M -367.57 % -4.083 M
2024 2023 2022 2021
2024 2023 2022 2021
Net debt 71.520 M -1.13 % 72.335 M -9.35 % 79.792 M -10.10 % 88.752 M
Total investments 14.323 M 4.18 % 13.748 M 3.10 % 13.335 M 2.83 % 12.968 M
Total debt 79.061 M 7.70 % 73.408 M -14.34 % 85.692 M -5.91 % 91.075 M
Accumulated other comprehensive income loss 73.274 M 337.95 % 16.731 M 3.39 % 16.183 M 819.88 % -2.248 M
Retained earnings 2.083 M -95.33 % 44.646 M 12.72 % 39.608 M 122.39 % 17.810 M
Common stock 512.000 K 0.000 0.000 -100.00 % 15.788 M
Total equity 73.786 M 20.22 % 61.377 M 10.01 % 55.791 M 77.96 % 31.350 M
Other non current liabilities 81.000 K 0.000 0.000 0.000
Long term debt 8.453 M -42.66 % 14.742 M -29.83 % 21.010 M -12.89 % 24.118 M
Total non current liabilities 8.671 M -41.72 % 14.879 M -29.64 % 21.147 M -12.81 % 24.255 M
Other current liabilities 17.392 M -48.12 % 33.524 M -25.74 % 45.143 M -0.46 % 45.353 M
Deferred revenue 0.000 0.000 0.000 0.000
Short term debt 70.608 M 20.36 % 58.666 M -9.30 % 64.682 M -3.40 % 66.957 M
Total current liabilities 112.421 M -12.64 % 128.685 M -9.93 % 142.875 M -12.81 % 163.872 M
Total liabilities 121.092 M -15.65 % 143.564 M -12.47 % 164.022 M -12.81 % 188.127 M
Other non current assets 6.685 M 62.49 % 4.114 M 208.40 % 1.334 M 21.72 % 1.096 M
Long term investments 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000
Property plant equipment net 63.167 M 1.26 % 62.383 M -8.11 % 67.890 M 2.57 % 66.188 M
Total non current assets 69.852 M 5.05 % 66.497 M -5.33 % 70.239 M 4.39 % 67.284 M
Other current assets 10.739 M -57.54 % 25.293 M -11.33 % 28.525 M -21.03 % 36.123 M
Short term investments 14.323 M 4.18 % 13.748 M 3.10 % 13.335 M 2.83 % 12.968 M
cash and cash equivalents 7.541 M 602.80 % 1.073 M -81.81 % 5.900 M 153.98 % 2.323 M
Cash and short term investments 21.864 M 47.52 % 14.821 M -22.95 % 19.235 M 25.79 % 15.291 M
Total current assets 125.026 M -9.69 % 138.444 M -7.44 % 149.574 M -1.72 % 152.193 M
Inventory 60.375 M -7.95 % 65.588 M 8.05 % 60.701 M 0.98 % 60.113 M
Net receivables 32.048 M -2.12 % 32.742 M -20.36 % 41.113 M 1.10 % 40.666 M
Tax assets 0.000 0.000 -100.00 % 1.015 M 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 24.421 M -33.08 % 36.495 M 10.42 % 33.050 M -35.90 % 51.562 M
Tax payables 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000
Capital lease obligations 13.358 M -40.40 % 22.412 M -19.99 % 28.012 M -18.13 % 34.215 M
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 53.994 M 0.000 0.000 0.000
Deferred tax liabilities non current 137.000 K 0.00 % 137.000 K 0.00 % 137.000 K 0.00 % 137.000 K
Other liabilities 0.000 0.000 0.000 0.000
Total assets 194.878 M -4.91 % 204.941 M -6.77 % 219.813 M 0.15 % 219.477 M
2024 2023 2022 2021
2024 2023 2022 2021
Deferred income tax 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000
Change in working capital -3.434 M -157.92 % 5.929 M 33.15 % 4.453 M 110.84 % -41.090 M
Accounts receivables 3.613 M -41.27 % 6.152 M 303.67 % 1.524 M 107.75 % -19.672 M
Inventory 3.862 M 184.69 % -4.560 M -255.68 % 2.929 M 113.68 % -21.418 M
Accounts payables 0.000 0.000 0.000 0.000
Other working capital -10.909 M -351.53 % 4.337 M 0.000 0.000
Other non cash items -8.847 M -320.29 % -2.105 M 83.68 % -12.898 M -568.51 % 2.753 M
Net cash provided by operating activities -20.701 M -174.52 % 27.780 M -19.04 % 34.312 M 319.15 % 8.186 M
Investments in property plant and equipment -19.493 M -32.75 % -14.684 M 1.31 % -14.879 M -8.37 % -13.730 M
Acquisitions net 0.000 0.000 100.00 % -35.000 K 0.000
Purchases of investments -7.487 M 0.000 0.000 0.000
Sales maturities of investments 5.922 M 0.000 0.000 0.000
Other investing activites -38.000 K -106.91 % 550.000 K -22.10 % 706.000 K -88.06 % 5.911 M
Net cash used for investing activites -21.096 M -49.26 % -14.134 M 0.52 % -14.208 M -81.71 % -7.819 M
Debt repayment 14.866 M 255.10 % -9.585 M -328.70 % 4.191 M 22.22 % 3.429 M
Common stock issued 68.750 M 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000
Dividends paid -13.000 M 0.000 0.000 0.000
Other financing activites -22.344 M -89.69 % -11.779 M 32.22 % -17.378 M -96.12 % -8.861 M
Net cash used provided by financing activities 48.272 M 325.95 % -21.364 M -62.01 % -13.187 M -142.77 % -5.432 M
Effect of forex changes on cash -7.000 K 82.93 % -41.000 K 48.10 % -79.000 K 87.18 % -616.000 K
Net change in cash 6.468 M 183.36 % -7.759 M -213.47 % 6.838 M 220.37 % -5.681 M
Cash at beginning of period 1.073 M -81.81 % 5.900 M 729.00 % -938.000 K -119.78 % 4.743 M
Cash at end of period 7.541 M 505.65 % -1.859 M -131.51 % 5.900 M 729.00 % -938.000 K
Operating cash flow -20.701 M -174.52 % 27.780 M -19.04 % 34.312 M 319.15 % 8.186 M
Capital expenditure -19.493 M -32.75 % -14.684 M 1.31 % -14.879 M -8.37 % -13.730 M
Free CashFlow -40.194 M -406.92 % 13.096 M -32.61 % 19.433 M 450.52 % -5.544 M
2024 2023 2022 2021
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
Revenue 90.412 M 8.33 % 83.456 M 4.83 % 79.612 M -15.08 % 93.753 M -1.54 % 95.216 M
Net income 5.270 M 138.41 % -13.722 M -45.04 % -9.461 M -790.58 % 1.370 M -62.65 % 3.668 M
Income before tax 5.352 M 138.06 % -14.062 M -79.64 % -7.828 M -307.64 % 3.770 M 30.63 % 2.886 M
Income before tax ratio 0.06 135.13 % -0.17 -71.36 % -0.10 -344.52 % 0.04 32.67 % 0.03
EBITDA 8.327 M 353.56 % -3.284 M -158.65 % 5.599 M -50.06 % 11.212 M -37.64 % 17.979 M
Net income ratio 0.06 135.45 % -0.16 -38.36 % -0.12 -913.25 % 0.01 -62.07 % 0.04
Ratio EBITDA 0.09 334.05 % -0.04 -155.95 % 0.07 -41.19 % 0.12 -36.67 % 0.19
Gross profit ratio 0.37 8.27 % 0.34 -3.46 % 0.35 -4.21 % 0.37 -7.32 % 0.40
Weighted average shs out dil 512.500 M -0.12 % 513.136 M 29.53 % 396.154 M 5.64 % 375.000 M 0.00 % 375.000 M
Weighted average shs out 512.546 M -0.12 % 513.164 M 29.54 % 396.156 M 5.60 % 375.137 M 0.02 % 375.051 M
EPS diluted 0.01 138.06 % -0.03 -12.61 % -0.02 -761.11 % 0.00 -63.27 % 0.01
Earnings per share 0.01 138.06 % -0.03 -12.61 % -0.02 -761.11 % 0.00 -63.27 % 0.01
Gross profit 33.161 M 17.30 % 28.271 M 1.20 % 27.936 M -18.66 % 34.345 M -8.74 % 37.635 M
Income tax expense 82.000 K 108.04 % -1.020 M -162.46 % 1.633 M -31.96 % 2.400 M 206.91 % 782.000 K
Cost of revenue 57.251 M 3.74 % 55.185 M 6.79 % 51.676 M -13.02 % 59.408 M 3.17 % 57.581 M
General and administrative expenses 15.944 M -19.43 % 19.790 M 41.94 % 13.943 M -7.78 % 15.119 M 20.75 % 12.521 M
Selling and marketing expenses 10.479 M -19.44 % 13.008 M 29.78 % 10.023 M -8.72 % 10.981 M 6.60 % 10.301 M
Other expenses 0.000 0.000 0.000 0.000 0.000
Operating expenses 28.278 M -19.07 % 34.941 M 35.84 % 25.723 M -9.31 % 28.364 M 13.97 % 24.887 M
Cost and expenses 85.529 M -5.10 % 90.126 M 16.44 % 77.399 M -11.82 % 87.772 M 6.43 % 82.468 M
Research and development expenses 1.900 M -3.46 % 1.968 M 7.72 % 1.827 M -21.18 % 2.318 M -7.43 % 2.504 M
Selling general and administrative expenses 26.378 M -20.00 % 32.973 M 37.99 % 23.896 M -8.25 % 26.046 M 16.37 % 22.383 M
Interest income 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 3.444 M 1.71 % 3.386 M 0.00 % 3.386 M -35.27 % 5.231 M 0.00 % 5.231 M
Operating income 4.883 M 173.21 % -6.670 M -401.40 % 2.213 M -63.00 % 5.981 M -53.08 % 12.748 M
Operating income ratio 0.05 167.58 % -0.08 -387.52 % 0.03 -56.43 % 0.06 -52.35 % 0.13
Total other income expenses net 469.000 K 106.34 % -7.392 M 26.38 % -10.041 M -354.14 % -2.211 M 77.58 % -9.862 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
Net debt 79.187 M 10.72 % 71.520 M 79.57 % 39.828 M -44.94 % 72.335 M 0.000
Total investments 0.000 -100.00 % 14.323 M 77.13 % 8.086 M -41.18 % 13.748 M 0.000
Total debt 83.063 M 5.06 % 79.061 M 7.63 % 73.459 M 0.07 % 73.408 M 0.000
Accumulated other comprehensive income loss 78.398 M 6.99 % 73.274 M 379.60 % 15.278 M -75.11 % 61.377 M 10.01 % 55.791 M
Retained earnings 0.000 -100.00 % 2.083 M -86.82 % 15.805 M -64.60 % 44.646 M 0.000
Common stock 512.000 K 0.00 % 512.000 K 0.00 % 512.000 K 0.000 0.000
Total equity 78.910 M 6.94 % 73.786 M -14.30 % 86.095 M 40.27 % 61.377 M 10.01 % 55.791 M
Other non current liabilities 225.000 K 177.78 % 81.000 K -40.88 % 137.000 K 0.000 100.00 % -55.791 M
Long term debt 8.951 M 5.89 % 8.453 M -31.02 % 12.255 M -16.87 % 14.742 M 0.000
Total non current liabilities 9.176 M 5.82 % 8.671 M -30.03 % 12.392 M -16.71 % 14.879 M 126.67 % -55.791 M
Other current liabilities 20.146 M 15.83 % 17.392 M -33.66 % 26.218 M -21.79 % 33.524 M 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000
Short term debt 74.112 M 4.96 % 70.608 M 15.37 % 61.204 M 4.33 % 58.666 M 0.000
Total current liabilities 125.469 M 11.61 % 112.421 M -5.46 % 118.914 M -7.59 % 128.685 M 0.000
Total liabilities 134.645 M 11.19 % 121.092 M -7.78 % 131.306 M -8.54 % 143.564 M 357.32 % -55.791 M
Other non current assets 6.193 M -7.36 % 6.685 M 22.55 % 5.455 M 32.60 % 4.114 M 121.39 % -19.235 M
Long term investments 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 73.823 M 16.87 % 63.167 M -0.73 % 63.634 M 2.01 % 62.383 M 0.000
Total non current assets 80.016 M 14.55 % 69.852 M 1.10 % 69.089 M 3.90 % 66.497 M 445.71 % -19.235 M
Other current assets 12.970 M 20.77 % 10.739 M -21.98 % 13.764 M -45.58 % 25.293 M 0.000
Short term investments 0.000 -100.00 % 14.323 M 77.13 % 8.086 M -41.18 % 13.748 M 0.000
cash and cash equivalents 3.876 M -48.60 % 7.541 M -77.58 % 33.631 M 3 034.30 % 1.073 M 0.000
Cash and short term investments 18.551 M -15.15 % 21.864 M -47.59 % 41.717 M 181.47 % 14.821 M -22.95 % 19.235 M
Total current assets 133.539 M 6.81 % 125.026 M -15.70 % 148.312 M 7.13 % 138.444 M 619.75 % 19.235 M
Inventory 61.407 M 1.71 % 60.375 M -5.10 % 63.622 M -3.00 % 65.588 M 0.000
Net receivables 40.611 M 26.72 % 32.048 M 9.72 % 29.209 M -10.79 % 32.742 M 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 31.211 M 27.80 % 24.421 M -22.45 % 31.492 M -13.71 % 36.495 M 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 14.991 M 12.22 % 13.358 M -30.62 % 19.252 M -14.10 % 22.412 M 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 -100.00 % 53.994 M -0.93 % 54.500 M 0.000 0.000
Deferred tax liabilities non current 0.000 -100.00 % 137.000 K 0.000 -100.00 % 137.000 K 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 213.555 M 9.58 % 194.878 M -10.36 % 217.401 M 6.08 % 204.941 M 0.000
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 -100.00 % 7.475 M 0.000 -100.00 % 1.592 M 0.000
Accounts receivables 0.000 -100.00 % 3.613 M 0.000 -100.00 % 6.152 M 0.000
Inventory 0.000 -100.00 % 3.862 M 0.000 100.00 % -4.560 M 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000
Other non cash items -5.270 M 22.56 % -6.805 M -37.42 % -4.952 M -237.17 % 3.610 M -60.24 % 9.079 M
Net cash provided by operating activities 0.000 100.00 % -13.052 M -70.64 % -7.649 M -216.39 % 6.572 M -69.01 % 21.208 M
Investments in property plant and equipment 0.000 100.00 % -9.488 M 5.17 % -10.005 M -42.30 % -7.031 M 8.13 % -7.653 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 100.00 % -7.471 M -227.32 % 5.868 M 978.68 % 544.000 K 8 966.67 % 6.000 K
Net cash used for investing activites 0.000 100.00 % -16.959 M -309.93 % -4.137 M 36.23 % -6.487 M 15.17 % -7.647 M
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 100.00 % -13.000 M 0.000 0.000
Other financing activites 0.000 0.000 -100.00 % 57.352 M 0.000 100.00 % -15.952 M
Net cash used provided by financing activities 0.000 0.000 -100.00 % 44.352 M 0.000 100.00 % -15.952 M
Effect of forex changes on cash 0.000 0.000 100.00 % -8.000 K 0.000 100.00 % -65.000 K
Net change in cash 0.000 0.000 -100.00 % 16.279 M 0.000 100.00 % -1.228 M
Cash at beginning of period 0.000 0.000 0.000 0.000 -100.00 % 4.672 M
Cash at end of period 0.000 0.000 -100.00 % 16.279 M 0.000 -100.00 % 3.444 M
Operating cash flow 0.000 100.00 % -13.052 M -70.64 % -7.649 M -216.39 % 6.572 M -69.01 % 21.208 M
Capital expenditure 0.000 100.00 % -9.488 M 5.17 % -10.005 M -42.30 % -7.031 M 8.13 % -7.653 M
Free CashFlow 0.000 100.00 % -22.540 M -27.68 % -17.654 M -3 746.20 % -458.998 K -103.39 % 13.555 M
2025 2024 2024 2023 2023