Natural Beauty Bio-Technology Limited
HKEX:0157.HK
0.5 (HKD) • At close September 20, 2024
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
| 95.504 | 158.743 | 157.05 | 160.592 | 183.758 | 188.211 | 157.946 | 158.15 | 122.771 | 138.971 | 159.616 | 181.024 | 320.495 | 288.903 | 373.045 | 428.633 | 563.779 | 502.721 | 648.132 | 583.283 | 599.556 | 507.409 | 463.075 | 432.441 | 468.256 | 558.735 | 577.09 | 575.488 | 531.945 | 559.346 |
Short Term Investments
| 5.407 | 8.062 | 1.868 | 8.017 | 2.072 | 8.871 | 6.266 | 7.456 | 10.274 | 10.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 100.911 | 166.805 | 157.05 | 168.609 | 183.758 | 197.082 | 164.212 | 165.606 | 133.045 | 149.111 | 159.616 | 181.024 | 320.495 | 288.903 | 373.045 | 428.633 | 563.779 | 502.721 | 648.132 | 583.283 | 599.556 | 507.409 | 463.075 | 432.441 | 468.256 | 558.735 | 577.09 | 575.488 | 531.945 | 559.346 |
Net Receivables
| 84.224 | 85.359 | 87.365 | 80.872 | 87.497 | 119.913 | 127.828 | 118.87 | 91.284 | 103.667 | 74.347 | 71.35 | 68.838 | 98.151 | 100.935 | 72.972 | 57.458 | 41.21 | 65.869 | 50.802 | 66.147 | 112.624 | 61.792 | 55.071 | 0 | 0 | 49.248 | 44.681 | 68.954 | 0 |
Inventory
| 86.651 | 77.614 | 86.279 | 98.831 | 110.662 | 120.961 | 119.573 | 103.28 | 101.863 | 85.492 | 82.583 | 74.313 | 81.265 | 85.077 | 75.092 | 49.842 | 48.483 | 46.905 | 51.034 | 45.036 | 44.715 | 47.047 | 68.066 | 67.427 | 58.679 | 40.26 | 38.995 | 46.725 | 63.917 | 89.076 |
Other Current Assets
| 28.234 | 13.269 | 17.044 | 16.307 | 35.43 | 12.056 | 32.846 | 12.026 | 14.657 | 21.229 | 29.109 | 21.098 | 16.729 | 19.725 | 22.274 | 14.489 | 12.121 | 18.774 | 18.415 | 16.966 | 17.438 | 0.312 | 0.309 | 0.302 | 64.217 | 56.191 | 0.432 | 0.432 | 0.432 | 86.09 |
Total Current Assets
| 300.02 | 343.047 | 347.738 | 364.619 | 417.347 | 450.012 | 444.459 | 399.782 | 340.849 | 359.499 | 345.655 | 347.785 | 487.327 | 491.856 | 571.346 | 565.936 | 681.841 | 609.61 | 783.45 | 696.087 | 727.856 | 667.392 | 593.242 | 555.241 | 591.152 | 655.186 | 665.765 | 667.326 | 665.248 | 734.512 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 271.552 | 270.65 | 251.086 | 238.368 | 390.683 | 417.055 | 382.771 | 369.559 | 356.748 | 344.963 | 303.574 | 197.207 | 198.903 | 198.61 | 176.419 | 173.542 | 182.218 | 187.351 | 214.911 | 223.708 | 246.462 | 269.91 | 275.385 | 285.065 | 264.198 | 261.106 | 236.946 | 232.078 | 211.262 | 217.76 |
Goodwill
| 24.597 | 25.158 | 24.7 | 25.678 | 26.422 | 29.613 | 29.136 | 28.818 | 26.874 | 27.383 | 31.388 | 31.407 | 30.06 | 27.095 | 26.166 | 25.51 | 26.469 | 27.046 | 28.46 | 28.272 | 28.188 | 28.375 | 28.138 | 27.643 | 27.629 | 27.507 | 27.155 | 26.64 | 26.004 | 25.833 |
Intangible Assets
| 0 | 0 | 24.7 | 25.678 | 26.422 | 35.264 | 35.101 | 42.872 | 41.352 | 42.4 | 47.588 | 17.122 | 10.67 | 52.431 | 49.222 | 48.296 | 51.087 | 53.796 | 9.017 | 9.102 | 9.241 | 9.453 | 9.513 | 9.465 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 24.597 | 25.158 | 49.4 | 51.356 | 52.844 | 64.877 | 64.237 | 71.69 | 68.226 | 69.783 | 78.976 | 48.529 | 40.73 | 27.095 | 26.166 | 25.51 | 26.469 | 27.046 | 28.46 | 28.272 | 28.188 | 37.828 | 37.651 | 37.108 | 27.629 | 27.507 | 27.155 | 26.64 | 26.004 | 25.833 |
Long Term Investments
| 211.458 | 217.688 | 218.558 | 228.714 | 8.933 | 9.532 | 8.893 | 8.817 | 7.928 | 7.928 | 11.029 | 240.502 | 0 | 0 | 197.542 | 0 | 0 | 213.789 | 0 | 249.971 | 273.362 | -6.729 | 0 | -6.341 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 13.644 | 24.411 | 13.482 | 25.172 | 24.017 | 24.979 | 13.101 | 19.039 | 9.877 | 12.914 | 5.469 | 5.234 | 0 | 0 | 5.043 | 0 | 0 | 0.608 | 0 | 2.009 | 1.288 | 0.974 | 0 | 0.684 | 3.591 | 0 | 1.033 | 0 | 2.643 | 3.016 |
Other Non-Current Assets
| 1.327 | 1.629 | -24.007 | -24.697 | -26.123 | -29.294 | -28.408 | -28.119 | -26.252 | -26.954 | -31.388 | -245.736 | -239.633 | -225.705 | -202.585 | -199.052 | -208.687 | -214.397 | -243.371 | -251.98 | -274.65 | 12.692 | 5.784 | 12.303 | 14.755 | 14.827 | 15.051 | 14.887 | 18.177 | 18.198 |
Total Non-Current Assets
| 522.578 | 539.536 | 508.519 | 518.913 | 450.354 | 487.149 | 440.594 | 440.986 | 416.527 | 408.634 | 367.66 | 245.736 | 239.633 | 225.705 | 202.585 | 199.052 | 208.687 | 214.397 | 243.371 | 251.98 | 274.65 | 314.675 | 318.82 | 328.819 | 310.173 | 303.44 | 280.185 | 273.605 | 258.086 | 264.807 |
Total Assets
| 822.598 | 882.583 | 856.257 | 883.532 | 867.701 | 937.161 | 885.053 | 840.768 | 757.376 | 768.133 | 713.315 | 678.966 | 785.807 | 777.885 | 835.89 | 822.186 | 951.868 | 888.597 | 1,054.643 | 977.73 | 1,031.616 | 982.067 | 912.062 | 884.06 | 901.325 | 958.626 | 945.95 | 940.931 | 923.334 | 999.319 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 34.942 | 20.741 | 17.846 | 9.764 | 26.448 | 15.151 | 42.325 | 26.147 | 29.044 | 26.242 | 33.65 | 20.537 | 11.111 | 21.521 | 22.911 | 20.88 | 17.878 | 14.942 | 21.25 | 18.577 | 20.411 | 21.266 | 13.689 | 18.005 | 110.824 | 135.832 | 137.618 | 126.102 | 79.82 | 93.836 |
Short Term Debt
| 162.325 | 171.737 | 163.238 | 119.408 | 95.611 | 94.816 | 82.766 | 59.486 | 37.676 | 22.122 | 11.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 3.028 | 1.888 | 7.535 | 4.437 | 19.277 | 9.157 | 9.682 | 2.765 | 4.66 | 6.867 | 23.924 | 29.85 | 33.37 | 22.493 | 49.959 | 40.869 | 28.036 | 38.506 | 43.753 | 33.946 | 26.66 | 6.362 | 12.713 | 18.487 | 12.802 | 9.354 | 9.045 | 10.614 | 14.49 |
Deferred Revenue
| 16.444 | 19.639 | 17.837 | 16.81 | 21.997 | 13.552 | 13.326 | 11.83 | 23.259 | 27.376 | 21.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 70.662 | 71.243 | 70.246 | 104.795 | 109.078 | 114.447 | 99.016 | 107.202 | 72.547 | 82.476 | 70.258 | 105.275 | 163.87 | 94.131 | 204.466 | 141.846 | 179.007 | 128.695 | 219.826 | 172.625 | 214.519 | 159.567 | 102.559 | 107.953 | 25.044 | 19.278 | 17.958 | 19.6 | 20.814 | 24.78 |
Total Current Liabilities
| 284.373 | 283.36 | 269.167 | 250.777 | 253.134 | 237.966 | 237.433 | 204.665 | 162.526 | 158.216 | 136.574 | 125.812 | 174.981 | 115.652 | 227.377 | 162.726 | 196.885 | 143.637 | 241.076 | 191.202 | 234.93 | 180.833 | 116.248 | 125.958 | 135.868 | 155.11 | 155.576 | 145.702 | 100.634 | 118.616 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 2.083 | 3.498 | 4.698 | 6.024 | 7.567 | 9.482 | 10.769 | 2.281 | 23.708 | 10.4 | 16.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 24.07 | 0 | 24.776 | 0 | 13.254 | 0 | 20.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 10.149 | 0 | 11.223 | 0 | 6.717 | 0 | 8.796 | 0 | 10.733 | 0 | 0 | 3.37 | 5.863 | 0 | 0.686 | 1.429 | 0 | 4.756 | 0 | 0 | 0 | 0.233 | 0 | 0 | 5.322 | 0 | 2.102 | 0 | 0 |
Other Non-Current Liabilities
| 9.758 | 11.052 | -4.698 | -6.024 | 18.822 | 0.302 | 7.12 | 0.542 | 17.408 | 0.652 | 1.279 | 0 | 5.497 | 5.624 | 0 | 4.101 | 6.193 | 0 | 12.949 | 0 | 0 | 12.976 | 13.271 | 10.106 | 10.064 | 10.009 | 10.884 | 10.493 | 12.312 | 11.875 |
Total Non-Current Liabilities
| 11.841 | 24.699 | 17.437 | 35.293 | 26.389 | 41.277 | 17.889 | 24.873 | 41.116 | 42.124 | 17.734 | 1.299 | 8.867 | 11.487 | 4.385 | 4.787 | 7.622 | 12.332 | 17.705 | 12.622 | 13.03 | 12.976 | 13.504 | 10.106 | 10.064 | 15.331 | 10.884 | 12.595 | 12.312 | 11.875 |
Total Liabilities
| 296.214 | 308.059 | 286.604 | 286.07 | 279.523 | 279.243 | 255.322 | 229.538 | 203.642 | 200.34 | 154.308 | 127.111 | 183.848 | 127.139 | 231.762 | 167.513 | 204.507 | 155.969 | 258.781 | 203.824 | 247.96 | 193.809 | 129.752 | 136.064 | 145.932 | 170.441 | 166.46 | 158.297 | 112.946 | 130.491 |
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
| 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 | 200.21 |
Retained Earnings
| 8.667 | 39.121 | 45.156 | 54.562 | 55.183 | 85.432 | 61.337 | 50.31 | 36.308 | 42.755 | 22.751 | 189.113 | 219.639 | 258.955 | 236.858 | 314.015 | 379.979 | 355.497 | 375.895 | 361.323 | 362.088 | 201.519 | 199.35 | 169.778 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 216.792 | 234.478 | 223.572 | 241.975 | 261.227 | 294.712 | 284.614 | 277.14 | 233.646 | 241.258 | 282.383 | 78.962 | 98.54 | 108.011 | 83.49 | 56.878 | 83.602 | 93.351 | 136.187 | 128.803 | 137.788 | -167.363 | 135.884 | -128.951 | 0 | -104.107 | 0 | -96.153 | 0 | -117.321 |
Other Total Stockholders Equity
| 100.715 | 100.715 | 100.715 | 100.715 | 71.558 | 77.564 | 83.57 | 83.57 | 83.57 | 83.57 | 53.663 | 83.57 | 83.57 | 83.57 | 83.57 | 83.57 | 83.57 | 83.57 | 83.57 | 83.57 | 83.57 | 553.892 | 247.06 | 507.146 | 555.16 | 691.901 | 579.215 | 678.43 | 609.481 | 785.193 |
Total Shareholders Equity
| 526.384 | 574.524 | 569.653 | 597.462 | 588.178 | 657.918 | 629.731 | 611.23 | 553.734 | 567.793 | 559.007 | 551.855 | 601.959 | 650.746 | 604.128 | 654.673 | 747.361 | 732.628 | 795.862 | 773.906 | 783.656 | 788.258 | 782.504 | 748.183 | 755.37 | 788.004 | 779.425 | 782.487 | 809.691 | 868.082 |
Total Equity
| 526.384 | 574.524 | 569.653 | 597.462 | 588.178 | 657.918 | 629.731 | 611.23 | 553.734 | 567.793 | 559.007 | 551.855 | 601.959 | 650.746 | 604.128 | 654.673 | 747.361 | 732.628 | 795.862 | 773.906 | 783.656 | 788.258 | 782.31 | 747.996 | 755.393 | 788.185 | 779.49 | 782.634 | 810.388 | 868.828 |
Total Liabilities & Shareholders Equity
| 822.598 | 882.583 | 856.257 | 883.532 | 867.701 | 937.161 | 885.053 | 840.768 | 757.376 | 768.133 | 713.315 | 678.966 | 785.807 | 777.885 | 835.89 | 822.186 | 951.868 | 888.597 | 1,054.643 | 977.73 | 1,031.616 | 982.067 | 912.062 | 884.06 | 901.325 | 958.626 | 945.95 | 940.931 | 923.334 | 999.319 |