Tomson Group Limited
HKEX:0258.HK
2.24 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 3,526.296 | 3,966.071 | 4,445.869 | 4,624.28 | 4,213.319 | 4,268.775 | 3,692.955 | 2,881.962 | 2,780.454 | 2,072.759 | 2,558.312 | 2,829.992 | 2,980.449 | 3,201.637 | 2,728.657 | 1,513.254 | 1,647.321 | 1,007.115 | 827.253 | 1,531.041 |
Short Term Investments
| 61.191 | 49.071 | 115.083 | 103.341 | 11.638 | 700 | 0 | 49.638 | 83.145 | 8.842 | 240.28 | 246.384 | 429.897 | 498.103 | -5,544.96 | -6,141.05 | 78.413 | 32.791 | 8.354 | 0 |
Cash and Short Term Investments
| 3,587.487 | 4,015.142 | 4,560.952 | 4,727.621 | 4,224.957 | 4,969.657 | 3,692.955 | 2,931.6 | 2,863.599 | 2,081.601 | 2,798.592 | 3,076.376 | 3,410.346 | 3,699.74 | 2,728.657 | 1,513.254 | 1,725.734 | 1,039.906 | 835.607 | 1,531.041 |
Net Receivables
| 0.533 | 0.339 | 0.364 | 0.052 | 1.035 | 5.256 | 2.355 | 5.538 | 10.064 | 10.545 | 202.324 | -1,297.682 | -317.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 6,291.639 | 5,834.222 | 6,311.396 | 5,900.124 | 5,220.908 | 5,571.431 | 5,837.185 | 8,680.636 | 9,822.581 | 9,848.122 | 8,911.295 | 8,014.098 | 27.034 | 26.217 | 23.001 | 23.372 | 18.98 | 15.93 | 18.392 | 15.68 |
Other Current Assets
| 583.595 | 208.537 | 222.417 | 1,210.665 | 1,633.456 | 1,441.422 | 2,282.308 | 2,557.911 | 2,508.388 | 2,462.075 | 2,047.804 | 1,985.703 | 1,962.698 | 8,174.976 | 6,155.53 | 2,494.723 | 1,781.24 | 812.376 | 399.815 | 586.996 |
Total Current Assets
| 10,463.254 | 10,058.24 | 11,095.129 | 10,925.707 | 10,521.072 | 11,987.766 | 11,814.803 | 14,175.685 | 15,204.632 | 14,402.343 | 13,960.015 | 13,076.177 | 12,865.386 | 11,900.933 | 8,987.575 | 4,031.349 | 3,447.541 | 1,868.212 | 1,253.814 | 2,133.717 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 357.656 | 378.119 | 229.732 | 258.202 | 202.375 | 195.998 | 226.184 | 203.893 | 236.467 | 305.371 | 328.251 | 326.924 | 691.03 | 363.294 | 380.164 | 386.121 | 6,171.183 | 2,258.144 | 2,325.435 | 1,828.92 |
Goodwill
| 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 | 33.288 |
Intangible Assets
| 0 | 33.288 | 33.288 | 33.288 | 33.288 | 0.15 | 4.942 | 4.942 | 5.491 | 10 | 11.416 | 66.065 | 0 | 0 | 0 | 0 | 4.612 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 33.288 | 66.576 | 66.576 | 66.576 | 66.576 | 33.438 | 38.23 | 38.23 | 38.779 | 43.288 | 44.704 | 99.353 | 33.288 | 33.288 | 33.288 | 33.288 | 37.9 | 33.288 | 33.288 | 33.288 |
Long Term Investments
| 472.201 | 530.225 | 574.733 | 817.502 | 1,212.752 | 633.355 | 390.809 | 372.38 | 1,189.668 | 1,237.089 | 1,238.205 | 973.988 | 774.574 | 697.098 | 5,869.608 | 6,473.221 | 291.042 | 202.981 | 110.106 | 129.583 |
Tax Assets
| 0 | -296.968 | -339.877 | 37.941 | 35.503 | 273.982 | 281.729 | 364.538 | 317.6 | 277.682 | 0 | 238.586 | 3.526 | 3.054 | 2.09 | 0.873 | 2.027 | 37.396 | 5.626 | 4.241 |
Other Non-Current Assets
| 7,034.812 | 209.052 | 222.932 | -289.435 | -696.054 | -273.982 | -281.729 | -364.538 | -317.6 | -277.682 | 7,741.841 | 7,097.364 | 6,796.705 | 6,471.831 | 249.42 | 53.83 | 580.47 | 1,096.401 | 1,010.151 | 994.08 |
Total Non-Current Assets
| 7,897.957 | 887.004 | 754.096 | 890.786 | 821.152 | 862.791 | 655.223 | 614.503 | 1,464.914 | 1,585.748 | 9,353.001 | 8,736.215 | 8,299.123 | 7,568.565 | 6,534.57 | 6,947.333 | 7,082.622 | 3,628.21 | 3,484.606 | 2,990.112 |
Total Assets
| 18,361.211 | 18,795.314 | 20,534.605 | 20,387.155 | 19,852.038 | 21,926.186 | 21,785.484 | 22,691.745 | 24,349.178 | 23,579.903 | 23,313.016 | 21,812.392 | 21,164.509 | 19,469.498 | 15,522.145 | 10,978.682 | 10,530.163 | 5,496.422 | 4,738.42 | 5,123.829 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 321.173 | 103.317 | 109.685 | 116.33 | 111.188 | 126.105 | 140.123 | 572.99 | 545.584 | 136.93 | 151.611 | 161.389 | 222.763 | 718.867 | 636.56 | 604.101 | 733.146 | 243.435 | 331.03 | 359.528 |
Short Term Debt
| 199.94 | 31.148 | 36.969 | 742.908 | 512.505 | 483.682 | 451.435 | 238.053 | 3,228.597 | 1,931.678 | 1,793.691 | 1,657.852 | 1,123.794 | 129.717 | 11.36 | 192.809 | 10.678 | 208.851 | 192.215 | 0 |
Tax Payables
| 3,749.466 | 3,796.411 | 4,200.054 | 4,105.724 | 3,605.848 | 4,549.148 | 4,851.723 | 4,119.944 | 4,026.295 | 3,617.705 | 0 | 3,277.237 | 3,190.783 | 2,607.325 | 1,335.746 | 763.606 | 0.017 | 18.017 | 19.841 | 31.866 |
Deferred Revenue
| 0 | 121.653 | 208.603 | 46.874 | 277.192 | 291.08 | 220.946 | -238.053 | -3,228.597 | -1,931.678 | 0 | 0 | 0 | 0 | 1,335.746 | 763.606 | 0.017 | 18.017 | 19.841 | 0 |
Other Current Liabilities
| 829.007 | 692.819 | 599.779 | 616.135 | 377.818 | 744.864 | 677.097 | 2,466.837 | 1,489.571 | 1,369.432 | 4,493.874 | 716.391 | 624.515 | 669.612 | 1,590.247 | 40.951 | 1,222.538 | 441.694 | 332.872 | 14.937 |
Total Current Liabilities
| 5,099.586 | 4,745.348 | 5,155.09 | 5,627.971 | 5,161.743 | 6,194.879 | 6,341.324 | 7,397.824 | 9,290.047 | 7,055.745 | 6,439.176 | 5,812.869 | 5,161.855 | 4,125.521 | 3,573.913 | 1,601.467 | 1,966.379 | 911.997 | 875.958 | 406.331 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 193.356 | 215.512 | 269.109 | 296.24 | 785.302 | 944.673 | 345.78 | 1,607.876 | 1,426.414 | 2,814.227 | 2,896.836 | 2,619.941 | 2,221.789 | 1,923.349 | 319.209 | 192.809 | 363.054 | 348.086 | 0 | 842.53 |
Deferred Revenue Non-Current
| 0 | 121.653 | 208.603 | 46.874 | 277.192 | 291.08 | 220.946 | 314.029 | -19.961 | 1,208.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 910.009 | 1,112.328 | 1,248.777 | 1,234.029 | 1,319.014 | 1,503.261 | 1,577.791 | 1,293.847 | 1,446.375 | 1,605.304 | 0 | 1,645.186 | 1,868.743 | 1,943.516 | 2,018.692 | 991.494 | 991.79 | 79.687 | 78.693 | 76.105 |
Other Non-Current Liabilities
| 15.089 | -1,112.328 | 23.194 | -1,245.774 | -1,319.014 | -1,503.261 | -1,577.791 | -1,293.847 | 0 | 0 | 1,667.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,118.454 | 215.512 | 264.9 | 284.495 | 785.302 | 944.673 | 345.78 | 1,607.876 | 1,426.414 | 2,814.227 | 4,564.132 | 4,265.127 | 4,090.532 | 3,866.865 | 2,337.901 | 1,184.303 | 1,354.844 | 427.773 | 78.693 | 918.635 |
Total Liabilities
| 6,218.04 | 6,088.732 | 6,696.17 | 7,170.781 | 7,280.225 | 8,642.813 | 8,264.895 | 10,299.547 | 12,162.836 | 11,475.276 | 11,003.308 | 10,077.996 | 9,252.387 | 7,992.386 | 5,911.814 | 2,785.77 | 3,321.223 | 1,339.77 | 954.651 | 1,324.966 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,026.073 | 985.512 | 985.512 | 985.512 | 985.512 | 1,040.918 | 942.792 | 857.53 | 794.333 | 763.064 | 733.992 | 717.795 | 708.18 | 695.79 | 673.769 | 661.755 | 0 | 0 | 0 | 0 |
Retained Earnings
| 9,585.651 | 9,410.846 | 9,405.283 | 9,044.4 | 8,869.526 | 9,126.582 | 8,686.686 | 7,447.026 | 6,620.438 | 6,058.043 | 6,109.144 | 0 | 0 | 0 | 0 | 3,850.755 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,648.64 | 2,658.4 | 2,298.569 | 1,225.94 | 1,823.608 | 2,166.663 | 1,412.661 | 1,994.718 | 2,162.96 | 2,398.445 | -446.477 | -416.286 | -369.52 | -341.502 | -330.858 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,394.836 | 1,991.989 | 906.149 | 560.161 | 10,092.677 | 2,859.557 | 3,594.65 | 2,035.781 | 3,854.356 | 4,421.942 | 2,194.443 | 2,153.026 | 2,141.908 | 2,092.899 | 2,010.853 | 1,960.781 | 1,940.007 | 3,998.421 | 3,632.957 | 1,541.457 |
Total Shareholders Equity
| 12,006.56 | 12,388.347 | 13,500.95 | 12,888.642 | 12,259.425 | 13,027.057 | 13,224.128 | 11,399.052 | 11,269.127 | 11,243.049 | 11,436.024 | 10,865.187 | 10,843.605 | 10,426.438 | 9,265.792 | 7,853.606 | 7,042.304 | 3,998.421 | 3,632.957 | 3,553.746 |
Total Equity
| 12,143.171 | 12,706.582 | 13,838.435 | 13,216.374 | 12,571.813 | 13,283.373 | 13,520.589 | 12,392.198 | 12,186.342 | 12,104.627 | 12,309.708 | 11,734.396 | 11,912.122 | 11,477.112 | 9,610.331 | 8,192.912 | 7,208.94 | 4,156.652 | 3,783.769 | 3,798.863 |
Total Liabilities & Shareholders Equity
| 18,361.211 | 18,795.314 | 20,534.605 | 20,387.155 | 19,852.038 | 21,926.186 | 21,785.484 | 22,691.745 | 24,349.178 | 23,579.903 | 23,313.016 | 21,812.392 | 21,164.509 | 19,469.498 | 15,522.145 | 10,978.682 | 10,530.163 | 5,496.422 | 4,738.42 | 5,123.829 |