Data is not available at this time.
GSN Corporations Limited, operating as New Western Group, is a Hong Kong-based technology holding company with a diversified operational structure across three distinct segments. Its core IC business, operating under the MiniLogic brand, designs and sells application-specific integrated circuits for niche electronics like DVD players, power management systems, and electronic cigarettes, alongside standard LCD driver ICs. The company operates in a highly competitive semiconductor sector, providing tailored solutions primarily in China but also serving international markets including Korea, Russia, and North America. Beyond technology, the group engages in money lending through unsecured and secured loans to individuals and corporations, and operates a property management division offering consulting, real estate agency, and parking management services. This diversification across technology, financial services, and property creates a unique but complex business model, positioning it as a small, specialized player in each of its chosen markets without clear dominance in any single sector.
The company reported revenue of HKD 25.5 million for FY2020, indicating a very small operational scale. Profitability was severely challenged with a net loss of HKD 139.6 million and negative operating cash flow of HKD 37.5 million. This performance reflects significant inefficiencies and potential structural challenges across its diversified business segments.
The diluted EPS of -HKD 0.0871 demonstrates weak earnings power, while minimal capital expenditures of HKD 14,000 suggest limited investment in growth assets. The negative cash flow from operations further indicates poor capital efficiency and an inability to generate cash from core business activities.
The balance sheet shows HKD 4.96 million in cash against minimal debt of HKD 866,000, suggesting low leverage but also limited liquidity. The substantial net loss during the period however raises concerns about the company's ability to maintain financial health without additional funding.
No dividend was paid during the period, consistent with the company's loss-making position. The financial results indicate contraction rather than growth, with negative operational metrics across revenue, profitability, and cash generation suggesting challenging business conditions.
With a reported market capitalization of zero and a negative beta of -1.20, the market appears to assign minimal value to the company's equity. This reflects extremely pessimistic expectations about future prospects and potentially limited market liquidity for the stock.
The company's diversification across unrelated sectors may provide some risk mitigation but also creates management complexity without clear strategic focus. The outlook appears challenging given the significant losses and negative cash flows, requiring substantial operational improvements or strategic repositioning to achieve sustainability.
Company annual reportHong Kong Stock Exchange filings
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |