Upbest Group Limited
HKEX:0335.HK
0.8 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 307.555 | 398.513 | 459.327 | 520.875 | 568.386 | 581.459 | 816.192 | 620.736 | 480.212 | 446.964 | 371.127 | 370.636 | 588.598 | 428.058 | 361.876 | 372.573 | 388.565 | 531.861 | 228.211 | 128.553 | 186.818 | 141.814 | 195.032 | 195.032 | 189.969 | 189.969 | 187.808 | 262.726 | 179.757 | 204.393 | 205.268 |
Short Term Investments
| -1,985.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.411 | 44.596 | 50.933 | 110 | 110 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 3.173 | 0 | 96.164 | 0 | 5.347 | 8.13 | 9.07 | 12.928 | 9.014 |
Cash and Short Term Investments
| 307.555 | 398.513 | 459.327 | 520.875 | 568.386 | 581.459 | 816.192 | 620.736 | 480.212 | 446.964 | 371.127 | 370.636 | 588.598 | 428.058 | 361.876 | 372.573 | 388.565 | 531.861 | 228.211 | 128.553 | 186.818 | 141.814 | 198.205 | 195.032 | 286.133 | 189.969 | 187.808 | 270.856 | 188.827 | 217.321 | 214.282 |
Net Receivables
| 779.671 | 815.681 | 825.346 | 1,028.051 | 1,029.237 | 974.076 | 976.79 | 956.859 | 1,067.079 | 1,060.157 | 0 | 0 | 0 | -3.032 | -6.045 | -3.035 | -6.041 | -118.556 | -183.982 | -167.642 | 0 | 0 | 291.084 | 0 | 0 | 0 | -0.48 | 212.372 | 222.288 | 215.11 | 237.648 |
Inventory
| 3.011 | 3.011 | 3.011 | 3.011 | 3.011 | 3.011 | 3.011 | 3.031 | 3.029 | 3.031 | 3.031 | 3.029 | 3.031 | 0.021 | 3.034 | 0.024 | 3.03 | 0.018 | 0.021 | 0.021 | 0 | 0 | 0.035 | 0 | 0.052 | 0 | 0.048 | 0.007 | 2.463 | 0.327 | 7.521 |
Other Current Assets
| -1,087.226 | -1,217.205 | -1,287.684 | -1,551.937 | -1,600.634 | -1,558.546 | -1,795.993 | -1,580.626 | -1,550.32 | -1,510.152 | 0 | 0 | 0 | 3.011 | 3.011 | 3.011 | 3.011 | 118.538 | 183.961 | 167.621 | 0 | 0 | 93.189 | 0 | 254.011 | 0 | 337.908 | 94.405 | 138.156 | 135.663 | 135.915 |
Total Current Assets
| 1,039.96 | 398.513 | 459.327 | 520.875 | 568.386 | 581.459 | 816.192 | 620.736 | 480.212 | 446.964 | 371.127 | 370.636 | 588.598 | 428.058 | 361.876 | 372.573 | 388.565 | 531.861 | 228.211 | 128.553 | 186.818 | 141.814 | 582.513 | 195.032 | 540.196 | 189.969 | 525.284 | 577.64 | 551.734 | 568.421 | 595.366 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.925 | 1.288 | 1.354 | 0.959 | 0.941 | 0.936 | 0.939 | 0.959 | 0.988 | 1.03 | 1.065 | 1.234 | 1.29 | 0.947 | 1.045 | 1.153 | 1.156 | 1.182 | 1.146 | 1.252 | 1.362 | 1.593 | 1.593 | 1.593 | 1.493 | 1.493 | 1.69 | 1.95 | 2.182 | 2.406 | 2.13 |
Goodwill
| 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 | 0 |
Intangible Assets
| 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 0 | 2.04 | 2.04 | 2.04 | 2.04 | 0 | 2.04 |
Goodwill and Intangible Assets
| 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 |
Long Term Investments
| 2,022.975 | 42.796 | 52.922 | 50.566 | 61.535 | 59.869 | 63.252 | 34.545 | 37.429 | 35.617 | 1.854 | -2.93 | -2.874 | -61.214 | -60.74 | -56.462 | 0 | 0 | 0 | 0 | 0 | 0 | 114.521 | 0 | 52.312 | 0 | 140.215 | 63.72 | 62.966 | 54.994 | 56.473 |
Tax Assets
| 3.496 | 3.37 | 3.37 | 2.892 | 2.892 | 2.198 | 2.198 | 2.592 | 2.592 | 1.251 | 1.251 | 6.204 | 6.204 | 64.201 | 63.825 | 59.655 | 0 | 0 | 0 | 0 | 0 | 0 | 898.71 | 0 | 869.7 | 0 | -140.215 | 772.368 | 754.086 | 653.371 | 654.203 |
Other Non-Current Assets
| 0.946 | -46.166 | -56.292 | -53.458 | -64.427 | -62.067 | -65.45 | -37.137 | -40.021 | -36.868 | -3.105 | -3.274 | -3.33 | -2.987 | -3.085 | -3.193 | -3.196 | -3.222 | -3.186 | -3.292 | 1,586.713 | 1,426.128 | 5.2 | -3.633 | 5.2 | -3.533 | 916.371 | 5.111 | 4.514 | 5.2 | 4.98 |
Total Non-Current Assets
| 2,031.382 | 3.328 | 3.394 | 2.999 | 2.981 | 2.976 | 2.979 | 2.999 | 3.028 | 3.07 | 3.105 | 3.274 | 3.33 | 2.987 | 3.085 | 3.193 | 3.196 | 3.222 | 3.186 | 3.292 | 1,590.115 | 1,429.761 | 1,022.064 | 3.633 | 930.745 | 3.533 | 920.101 | 845.189 | 825.788 | 718.011 | 719.826 |
Total Assets
| 3,071.342 | 2,969.781 | 3,047.106 | 3,236.799 | 3,292.975 | 3,230.915 | 3,468.281 | 3,268.834 | 3,238.239 | 3,244.574 | 2,903.628 | 2,721.066 | 2,713.372 | 2,607.219 | 2,640.888 | 2,442.893 | 2,380.129 | 2,440.987 | 2,131.248 | 1,778.262 | 1,776.933 | 1,571.575 | 1,604.577 | 1,604.577 | 1,470.941 | 1,470.941 | 1,445.385 | 1,422.829 | 1,377.522 | 1,286.432 | 1,315.192 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 50.363 | 53.266 | 63.048 | 50.787 | 112.983 | 71.027 | 334.893 | 122.208 | 103.235 | 89.466 | 66.516 | 80.447 | 105.033 | 0 | 94.872 | 0 | 60.712 | 58.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.849 | 74.842 | 88.13 | 0 | 132.349 |
Short Term Debt
| 116.251 | 48.792 | 139.336 | 223.472 | 234.625 | 250.782 | 263.353 | 275.863 | 283.655 | 24.035 | 2.769 | 3.533 | 3.599 | 28.148 | 28.109 | 3.387 | 2.689 | 65.6 | 15.529 | 21.88 | 0 | 0 | 44.942 | 0 | 41.298 | 0 | 38.472 | 39.524 | 17.081 | 4.106 | 19.499 |
Tax Payables
| 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 | 0 |
Deferred Revenue
| 230.485 | 0.495 | 0.225 | 0.216 | 0.225 | 0.242 | 0.233 | 0.535 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -116.251 | 1.238 | -125.401 | -21.379 | -127.505 | -103.427 | -392.785 | -193.09 | -187.426 | 90.416 | 103.104 | 79.186 | -1.106 | 107.476 | 17.591 | 152.103 | 59.74 | 18.763 | 93.496 | 214.273 | 0 | 0 | 179.871 | 0 | 200.156 | 0 | 66.753 | 76.196 | 63.576 | 178.469 | 49.971 |
Total Current Liabilities
| 280.848 | 103.791 | 77.208 | 253.096 | 220.328 | 218.624 | 205.694 | 205.516 | 199.639 | 203.917 | 172.389 | 163.166 | 107.526 | 135.624 | 140.572 | 155.49 | 123.141 | 143.265 | 109.025 | 236.153 | 42.807 | 38.903 | 224.813 | 0 | 241.454 | 0 | 186.074 | 190.562 | 168.787 | 182.575 | 201.819 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 270.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.256 | 0.495 | 0.225 | 0.216 | 0.225 | 0.242 | 0.233 | 0.535 | 0.175 | 0 | 0 | 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 | 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 |
Other Non-Current Liabilities
| -0.046 | -0.495 | -0.225 | -0.216 | -0.225 | -0.242 | -0.233 | -0.535 | -0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.21 | 163.934 | 146.63 | 315.851 | 339.849 | 302.918 | 549.135 | 346.079 | 321.493 | 270.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 281.058 | 212.726 | 285.966 | 539.323 | 574.474 | 553.7 | 812.488 | 621.942 | 605.148 | 615.477 | 172.389 | 163.166 | 107.526 | 135.624 | 140.572 | 155.49 | 123.141 | 143.265 | 109.025 | 236.153 | 42.807 | 38.903 | 224.813 | 0 | 241.454 | 0 | 186.074 | 190.562 | 168.787 | 182.575 | 201.819 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.069 | 4.366 | 0.119 | 2.627 | 5.073 | 3.47 | 1.791 | 0.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.824 | 26.823 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 |
Retained Earnings
| 2,404.96 | 2,426.045 | 2,426.521 | 2,364.67 | 2,326.211 | 2,340.055 | 2,292.821 | 2,312.646 | 2,273.417 | 2,295.561 | 2,306.148 | 2,121.422 | 2,152.224 | 2,025.206 | 2,036.903 | 1,845.575 | 1,851.271 | 1,827.93 | 1,386.608 | 1,099.785 | 1,119.483 | 971.097 | 954.573 | 1,002.855 | 852.388 | 852.388 | 46.941 | 0 | 786.899 | 0 | 26.823 |
Accumulated Other Comprehensive Income/Loss
| 47.052 | -7.279 | -3.675 | -5.706 | 53.922 | -1.228 | 24.561 | -4.194 | 21.224 | -5.353 | -3.069 | -4.366 | -0.119 | -2.627 | -5.073 | -3.47 | -1.791 | -0.883 | 0.605 | 1.284 | 1.217 | 0 | -6.452 | 0 | 0 | 0 | -5.811 | 0 | -5.22 | 0 | -5.103 |
Other Total Stockholders Equity
| 312.799 | 312.799 | 312.799 | 312.799 | 312.799 | 312.799 | 312.799 | 312.799 | 312.799 | 312.799 | 309.73 | 308.433 | 312.68 | 310.172 | 307.726 | 309.33 | 324.42 | 325.328 | 326.211 | 326.211 | 326.211 | 326.211 | 380.945 | -1,016.267 | 326.211 | -865.8 | 1,167.265 | 1,181.249 | 358.254 | 1,035.013 | 1,022.862 |
Total Shareholders Equity
| 2,791.635 | 2,758.389 | 2,762.469 | 2,698.587 | 2,719.756 | 2,678.45 | 2,657.005 | 2,648.075 | 2,634.264 | 2,629.831 | 2,642.702 | 2,456.679 | 2,491.728 | 2,362.202 | 2,371.453 | 2,181.728 | 2,189.103 | 2,166.67 | 1,726.836 | 1,440.692 | 1,460.323 | 1,310.72 | 1,342.478 | 1,016.267 | 1,192.011 | 865.8 | 1,221.807 | 1,194.661 | 1,153.345 | 1,048.425 | 1,057.994 |
Total Equity
| 2,790.284 | 2,757.055 | 2,761.14 | 2,697.476 | 2,718.501 | 2,677.215 | 2,655.793 | 2,646.892 | 2,633.091 | 2,629.097 | 2,642.866 | 2,457.548 | 2,491.167 | 2,361.659 | 2,370.912 | 2,181.201 | 2,188.579 | 2,166.781 | 1,763.058 | 1,476.856 | 1,496.535 | 1,347.924 | 1,379.764 | 1,016.267 | 1,229.487 | 865.8 | 1,259.311 | 1,232.267 | 1,208.735 | 1,103.857 | 1,113.373 |
Total Liabilities & Shareholders Equity
| 3,071.342 | 2,969.781 | 3,047.106 | 3,236.799 | 3,292.975 | 3,230.915 | 3,468.281 | 3,268.834 | 3,238.239 | 3,244.574 | 2,903.628 | 2,721.066 | 2,713.372 | 2,607.219 | 2,640.888 | 2,442.893 | 2,380.129 | 2,440.987 | 2,131.248 | 1,778.262 | 1,539.342 | 1,386.827 | 1,604.577 | 0 | 1,470.941 | 0 | 1,445.385 | 1,422.829 | 1,377.522 | 1,286.432 | 1,315.192 |