Grand Ocean Advanced Resources Company Limited
HKEX:0065.HK
0.305 (HKD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 121.65 | 103.938 | 61.275 | 122.45 | 114.43 | 91.344 | 57.567 | 98.273 | 143.247 | 126.402 | 111.107 | 155.635 | 111.133 | 105.286 | 11.555 | 93.238 | 17.037 | 48.189 | 105.457 | 105.358 | 16.811 | 16.852 | 69.649 | 34.538 | 29.479 | 37.064 | 31.919 | 57.234 | 34.426 | 57.855 |
Short Term Investments
| 0 | 0.405 | 53.861 | 2.336 | 2.147 | 6.584 | 10.275 | 6.598 | 16.096 | 12.584 | 13.755 | 14.984 | 12.295 | 11.166 | 13.902 | 9.173 | 15.126 | 15.779 | 16.811 | 6.434 | 24.477 | 11.442 | 54.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 121.65 | 103.938 | 61.275 | 122.45 | 114.43 | 91.344 | 57.567 | 98.273 | 143.247 | 126.402 | 111.107 | 170.619 | 123.428 | 116.452 | 25.457 | 102.411 | 32.163 | 63.968 | 122.268 | 111.792 | 41.288 | 16.852 | 69.649 | 34.538 | 29.479 | 37.064 | 31.919 | 57.234 | 34.426 | 57.855 |
Net Receivables
| 15.569 | -0.405 | 0 | -4.956 | 0.117 | 0 | 22.067 | 7.674 | 15.81 | 13.47 | 23.129 | 1.983 | 2.905 | 2.85 | 4.786 | 7.655 | 24.045 | 56.939 | -16.811 | -6.434 | -24.477 | -11.442 | -54.234 | 0 | 0 | 0 | 0 | 0 | 155.888 | 0 |
Inventory
| 5.137 | 4.535 | 17.852 | 13.597 | 7.936 | 7.221 | 6.788 | 5.766 | 4.845 | 5.022 | 8.524 | 6.25 | 6.159 | 24.855 | 12.181 | 7.391 | 15.798 | 17.723 | 32.572 | 30.122 | 74.3 | 45.964 | 65.561 | 67.682 | 53.946 | 75.656 | 54.79 | 60.798 | 42.525 | 39.138 |
Other Current Assets
| 4.568 | 39.967 | 8.413 | 7.292 | 4.294 | 11.516 | 21.324 | 11.583 | 36.293 | 17.342 | 41.435 | 30.005 | 24.962 | 11.543 | 21.297 | 24.313 | 19.944 | 23.406 | 94.883 | 70.449 | 211.993 | 158.208 | 150.937 | 174.521 | 276.688 | 163.979 | 295.459 | 233.156 | 182.918 | 178.775 |
Total Current Assets
| 146.917 | 139.861 | 132.988 | 138.383 | 124.63 | 105.149 | 96.697 | 118.311 | 179.998 | 157.478 | 156.515 | 191.89 | 143.472 | 155.271 | 49.819 | 124.591 | 76.758 | 146.19 | 232.912 | 205.929 | 303.104 | 221.024 | 286.147 | 276.741 | 360.113 | 276.699 | 382.168 | 351.188 | 259.869 | 275.768 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 117.263 | 126.816 | 111.018 | 122.546 | 95.795 | 105.019 | 83.187 | 86.267 | 80.344 | 106.934 | 125.801 | 131.143 | 180.277 | 196.344 | 297.86 | 296.991 | 355.637 | 493.093 | 567.225 | 582.488 | 615.474 | 641.806 | 589.097 | 557.407 | 568.346 | 520.979 | 475.04 | 464.983 | 391.08 | 326.527 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.907 | 2.907 | 2.907 | 2.907 | 2.907 | 2.907 | 2.907 | 2.907 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 25.362 | 27 | 27.493 | 29.657 | 24.642 | 26.476 | 19.24 | 19.505 | 19.051 | 26.528 | 30.696 | 31.681 | 33.885 | 35.217 | 37.502 | 36.918 | 40.59 | 60.146 | 85.428 | 87.696 | 91.948 | 93.93 | 92.613 | 93.292 | 92.23 | 93.183 | 90.436 | 91.36 | 88.636 | 88.636 |
Goodwill and Intangible Assets
| 25.362 | 27 | 27.493 | 29.657 | 24.642 | 26.476 | 19.24 | 19.505 | 19.051 | 26.528 | 30.696 | 31.681 | 33.885 | 35.217 | 37.502 | 36.918 | 43.497 | 63.053 | 88.335 | 90.603 | 94.855 | 96.837 | 95.52 | 96.199 | 92.23 | 93.183 | 90.436 | 91.36 | 88.636 | 88.636 |
Long Term Investments
| 1.94 | 2.049 | 2.07 | 2.217 | 2.369 | 2.543 | 2.56 | 19.393 | 17.919 | 15.748 | 156.497 | 149.04 | 202.143 | 219.386 | 321.96 | 320.896 | 381.401 | 538.304 | 631.885 | 649.383 | 668.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 10.365 | 11.499 | 11.363 | 12.547 | 15.398 | 20.812 | 20.026 | 19.823 | 13.149 | 13.388 | 13.772 | 13.784 | 12.019 | 12.175 | 13.402 | 13.013 | 17.733 | 17.842 | 23.675 | 23.708 | 41.897 | 41.897 | 57.071 | 57.071 | 32.866 | 25.81 | 10.163 | 10.163 | 0 | 0 |
Other Non-Current Assets
| 53.699 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -156.497 | -162.824 | -214.162 | -231.561 | -335.362 | -333.909 | -399.134 | -556.146 | -655.56 | -673.091 | -710.329 | 15.947 | 2.796 | 2.859 | 2.827 | 2.86 | 2.779 | 2.81 | 2.734 | 2.745 |
Total Non-Current Assets
| 208.629 | 167.364 | 151.944 | 166.967 | 138.204 | 154.85 | 125.013 | 144.988 | 130.463 | 162.598 | 170.269 | 162.824 | 214.162 | 231.561 | 335.362 | 333.909 | 399.134 | 556.146 | 655.56 | 673.091 | 710.329 | 796.487 | 744.484 | 713.536 | 696.269 | 642.832 | 578.418 | 569.316 | 482.45 | 417.908 |
Total Assets
| 355.546 | 307.225 | 284.932 | 305.35 | 262.834 | 259.999 | 221.71 | 263.299 | 310.461 | 320.076 | 326.784 | 368.498 | 387.126 | 420.409 | 399.462 | 472.367 | 497.227 | 723.885 | 916.075 | 906.739 | 1,073.104 | 1,017.511 | 1,030.631 | 990.277 | 1,056.382 | 919.531 | 960.586 | 920.504 | 742.319 | 693.676 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.02 | 58.922 | 56.574 | 0 | 0 | 0 | 0 | 194.766 | 2.022 | 3.346 | 5.282 | 28.328 | 9.644 | 14.206 | 11.939 | 26.594 | 59.071 | 7.282 | 6.126 | 3.475 | 12.882 | 4.981 |
Short Term Debt
| 0 | 0.086 | 20.575 | 39.668 | 0.344 | 0.596 | 1.011 | 0 | 2.828 | 1.124 | 10.065 | 13.653 | 0 | 0 | 0 | 25.228 | 4.903 | 15.337 | 0 | 6.35 | 0 | 0 | 20.746 | 0 | 66.591 | 49.048 | 0 | 126.073 | 32.246 | 44.781 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.032 | 0 | 0 | 1.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 9.322 | 0.296 | 0.3 | 3.49 | 3.593 | 10.931 | 7.251 | 34.792 | 3.794 | 1.672 | 0 | 0 | 0 | 0 | -209.32 | -4.903 | -15.337 | -17.362 | -6.35 | 0 | 0 | 0 | 0 | 266.406 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 89.755 | 80.037 | 0 | 36.059 | 48.666 | 54.611 | 48.439 | 49.571 | 0 | 0 | 0 | 131.184 | 185.042 | 194.023 | 147.044 | 6.874 | 218.371 | 255.416 | 252.958 | 219.439 | 312.909 | 233.354 | 334.55 | 277.254 | 9.78 | 195.523 | 330.294 | 150.272 | 108.159 | 75.003 |
Total Current Liabilities
| 89.755 | 89.445 | 84.676 | 91.219 | 52.5 | 58.8 | 60.381 | 56.822 | 87.64 | 63.84 | 68.311 | 144.837 | 185.042 | 194.023 | 147.044 | 209.32 | 225.327 | 274.131 | 258.24 | 254.117 | 323.68 | 247.56 | 367.235 | 303.848 | 401.848 | 251.853 | 336.42 | 279.82 | 153.287 | 124.765 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0.086 | 0 | 2.314 | 0.268 | 0.408 | 0 | 32.992 | 31.877 | 29.566 | 9.15 | 33.571 | 84.241 | 59.112 | 59.041 | 172.981 | 162.683 | 0 | 20.373 | 36.9 | 13.162 | 0 | 24.036 | 5.89 | 7.81 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 1.903 | 0.564 | 2.3 | 2.233 | 62.099 | 82.812 | 72.447 | 75.688 | 158.917 | -82.994 | 0 | -3.265 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 15.125 | 15.481 | 15.217 | 15.802 | 16.385 | 17.078 | 16.768 | 16.61 | 15.291 | 14.842 | 15.232 | 15.348 | 31.089 | 31.313 | 29.366 | 28.546 | 1.429 | 1.429 | 12.064 | 12.064 | 14.064 | 12.064 | 8.236 | 9.486 | 10.709 | 9.321 | 8.316 | 7.52 | 6.405 | 5.315 |
Other Non-Current Liabilities
| 4.691 | 4.811 | 4.722 | 4.919 | 5.114 | 5.346 | 5.245 | 5.191 | 4.781 | 4.868 | 4.97 | 4.974 | 5.178 | 5.245 | 2.3 | 20.23 | 29.957 | 0 | 25.399 | 28.711 | 0 | 51.7 | 37.5 | 60.73 | 0 | 36.9 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 19.816 | 20.292 | 19.939 | 20.721 | 21.499 | 22.424 | 22.099 | 21.801 | 22.386 | 19.978 | 20.61 | 20.322 | 32.992 | 31.877 | 29.566 | 29.38 | 63.528 | 84.241 | 84.511 | 87.752 | 172.981 | 214.383 | 45.736 | 90.589 | 47.609 | 59.383 | 8.316 | 31.556 | 12.295 | 13.125 |
Total Liabilities
| 109.571 | 109.737 | 104.615 | 111.94 | 73.999 | 81.224 | 82.48 | 78.623 | 110.026 | 83.818 | 88.921 | 165.159 | 254.301 | 262.458 | 208.276 | 269.479 | 290.284 | 359.801 | 357.107 | 358.284 | 527.299 | 461.943 | 412.971 | 394.437 | 449.457 | 311.236 | 344.736 | 311.376 | 165.582 | 137.89 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 20.462 | 17.235 | 16.135 | 15.035 | 15.035 | 15.035 | 15.035 | 15.035 | 15.035 | 15.035 | 15.035 | 15.035 | 15.035 | 15.035 | 5.035 | 251.739 | 251.739 | 251.739 | 251.739 | 229.239 | 114.619 | 114.619 | 95.516 | 91.933 | 73.19 | 73.19 | 60.991 | 60.991 | 50.826 | 50.826 |
Retained Earnings
| -362.432 | -348.478 | -339.584 | -319.119 | -324.196 | -321.962 | -330.109 | -317.055 | -331.189 | -302.709 | -270.227 | -18.346 | -21.077 | 0.942 | 131.792 | -102.114 | -394.12 | -279.501 | -137.156 | -108.652 | -1.855 | -37.052 | -6.532 | -4.695 | 24.875 | 38.004 | 65.501 | 58.854 | 48.756 | 40.358 |
Accumulated Other Comprehensive Income/Loss
| 335.861 | 333.14 | 328.888 | 330.274 | 335.133 | 329.12 | 317.479 | 310.582 | 337.126 | 332.562 | 327.53 | 59.944 | 13.639 | 13.575 | 12.492 | 8.004 | 40.661 | 45.38 | 62.602 | 57.804 | 64.211 | -222.712 | 75.303 | -178.356 | 0 | -75.562 | 0 | -41.487 | 0 | -18.835 |
Other Total Stockholders Equity
| 192.575 | 136.701 | 445.448 | 96.935 | 416.975 | 96.935 | 96.935 | 96.935 | 96.935 | 96.935 | 96.935 | 96.935 | 96.935 | 342.423 | -216.263 | 0 | 293.461 | 402.382 | 293.461 | 375.631 | 392.461 | 612.882 | 344.836 | 567.417 | 363.052 | 417.375 | 318.744 | 362.106 | 313.275 | 341.927 |
Total Shareholders Equity
| 186.466 | 138.598 | 121.999 | 123.125 | 122.907 | 119.128 | 99.34 | 105.497 | 117.907 | 141.823 | 169.273 | 153.568 | 104.532 | 126.487 | 149.319 | 157.629 | 191.741 | 311.079 | 470.646 | 458.868 | 460.203 | 467.737 | 509.123 | 476.299 | 461.117 | 453.007 | 445.236 | 440.464 | 412.857 | 414.276 |
Total Equity
| 245.975 | 197.488 | 180.317 | 193.41 | 188.835 | 178.775 | 139.23 | 184.676 | 200.435 | 236.258 | 237.863 | 203.339 | 132.825 | 157.951 | 191.186 | 202.888 | 206.943 | 364.084 | 558.968 | 548.455 | 545.805 | 555.568 | 617.66 | 595.84 | 606.925 | 608.295 | 615.85 | 609.128 | 576.737 | 555.786 |
Total Liabilities & Shareholders Equity
| 355.546 | 307.225 | 284.932 | 305.35 | 262.834 | 259.999 | 221.71 | 263.299 | 310.461 | 320.076 | 326.784 | 368.498 | 387.126 | 403.171 | 399.462 | 472.367 | 497.227 | 723.885 | 916.075 | 906.739 | 1,073.104 | 1,017.511 | 1,030.631 | 990.277 | 1,056.382 | 919.531 | 960.586 | 920.504 | 742.319 | 693.676 |