Tse Sui Luen Jewellery (International) Limited
HKEX:0417.HK
0.83 (HKD) • At close November 5, 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 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 179.967 | 348.282 | 354.507 | 379.422 | 336.75 | 251.242 | 320.573 | 323.657 | 202.549 | 130.062 | 142.333 | 205.848 | 102.512 | 121.935 | 176.894 | 127.121 | 78.998 | 99.178 | 101.249 | 81.825 | 39.277 | 53.2 |
Short Term Investments
| 294.143 | 366.216 | 382.725 | 317.656 | 232.003 | 159.302 | 0 | 22.472 | 19.524 | 4.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.038 | 0.077 | 0.014 |
Cash and Short Term Investments
| 474.11 | 714.498 | 737.232 | 697.078 | 568.753 | 410.544 | 320.573 | 323.657 | 202.549 | 130.062 | 142.333 | 205.848 | 102.512 | 121.935 | 176.894 | 127.121 | 78.998 | 99.178 | 101.25 | 81.863 | 39.354 | 53.214 |
Net Receivables
| 88.84 | 157.097 | 223.473 | 294.241 | 186.941 | 178.373 | 207.593 | 410.785 | 377.808 | 332.237 | 180.425 | 175.71 | 215.533 | 233.437 | 0 | 0 | 0 | 0 | 0 | 0 | 79.286 | 83.794 |
Inventory
| 1,253.246 | 1,469.77 | 1,369.451 | 1,224.196 | 1,453.755 | 1,436.259 | 1,641.873 | 1,478.679 | 1,607.509 | 1,766.797 | 1,903.509 | 1,584.764 | 1,593.216 | 1,268.497 | 954.714 | 760.761 | 865.594 | 521.589 | 500.723 | 494.557 | 409.996 | 290.519 |
Other Current Assets
| 56.456 | 5.755 | 5.662 | 4.775 | 4.375 | 147.089 | 146.913 | 166.801 | 181.891 | 158.247 | 284.609 | 241.864 | 1.237 | 1.349 | 185.02 | 162.617 | 156.634 | 143.765 | 110.7 | 97.846 | 22.53 | 22.618 |
Total Current Assets
| 1,872.652 | 2,347.12 | 2,335.818 | 2,220.29 | 2,213.824 | 2,172.265 | 2,316.952 | 2,379.922 | 2,369.757 | 2,387.343 | 2,330.451 | 2,032.476 | 1,912.498 | 1,625.218 | 1,316.628 | 1,050.499 | 1,101.226 | 764.532 | 712.673 | 674.266 | 551.166 | 450.145 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 273.448 | 360.446 | 205.439 | 171.283 | 334.156 | 181.843 | 140.117 | 141.178 | 139.441 | 144.947 | 137.927 | 131.233 | 137.932 | 124.538 | 118.593 | 134.625 | 138.375 | 130.663 | 117.691 | 99.541 | 63.045 | 65.653 |
Goodwill
| 0 | -93.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 87.846 | 93.579 | 76.082 | 78.127 | 78.403 | 0.099 | 0.599 | 0.099 | 0.099 | 0.099 | 0.099 | 0.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 87.846 | 0.099 | 76.082 | 78.127 | 78.403 | 0.099 | 0.599 | 0.099 | 0.099 | 0.099 | 0.099 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 151.91 | 101.972 | 26.803 | 26.835 | 41.506 | 53.165 | -0.5 | 52.655 | 43.379 | 43.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 34.518 | 34.081 | 38.34 | 33.985 | 40.526 | 49.275 | 57.784 | 55.214 | 50.692 | 37.43 | 0 | 0 | 21.036 | 19.015 | 22.244 | 26.732 | 18.883 | 25.096 | 20.834 | 17.684 | 3.143 | 0 |
Other Non-Current Assets
| -59.102 | 0.5 | 24.685 | 0.5 | 0.5 | 0.5 | 38.898 | 0.5 | 71.929 | 0.5 | 81.646 | 56.925 | 23.626 | 0.5 | 0.5 | 0.5 | 0.5 | 0.603 | 0.603 | 0.6 | 0.597 | 0.597 |
Total Non-Current Assets
| 488.62 | 497.098 | 371.349 | 310.73 | 495.091 | 284.882 | 236.898 | 249.646 | 305.54 | 226.302 | 219.672 | 188.257 | 182.594 | 144.053 | 141.337 | 161.857 | 157.758 | 156.362 | 139.128 | 117.825 | 66.785 | 66.25 |
Total Assets
| 2,361.272 | 2,844.218 | 2,707.167 | 2,531.02 | 2,708.915 | 2,457.147 | 2,553.85 | 2,629.568 | 2,675.297 | 2,613.645 | 2,550.123 | 2,220.733 | 2,095.092 | 1,769.271 | 1,457.965 | 1,212.356 | 1,258.984 | 920.894 | 851.801 | 792.091 | 617.951 | 516.395 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 337.981 | 328.537 | 250.034 | 155.355 | 245.718 | 224.503 | 274.293 | 316.392 | 271.633 | 258.46 | 355.088 | 555.685 | 752.803 | 554.249 | 501.302 | 175.944 | 352.077 | 358.309 | 445.875 | 425.896 | 305.901 | 213.519 |
Short Term Debt
| 642.042 | 665.749 | 1,008.393 | 657.79 | 601.312 | 787.664 | 377.206 | 313.125 | 723.906 | 617.472 | 578.513 | 374.196 | 317.488 | 213.815 | 105.821 | 97.326 | 116.8 | 72.212 | 37.71 | 19.164 | 247.408 | 253.738 |
Tax Payables
| 5.866 | 7.623 | 19.481 | 8.84 | 3.355 | 16.55 | 16.579 | 22.448 | 23.967 | 21.896 | 15.485 | 5.377 | 39.895 | 37.374 | 62.179 | 79.179 | 96.874 | 94.824 | 1.02 | 0.652 | 0.144 | 0.264 |
Deferred Revenue
| 5.866 | 0 | 0 | 0 | 16.487 | 22.036 | 16.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.179 | 295 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 247.717 | 265.302 | 312.694 | 290.819 | 271.834 | 311.092 | 291.739 | 281.765 | 272.086 | 291.865 | 218.833 | 5.377 | 39.895 | 37.374 | 6.962 | 14.552 | 269.137 | 94.824 | 1.02 | 0.652 | 0.144 | 0.264 |
Total Current Liabilities
| 1,233.606 | 1,259.588 | 1,571.121 | 1,103.964 | 1,135.351 | 1,345.295 | 959.817 | 911.282 | 1,267.625 | 1,167.797 | 1,152.434 | 935.258 | 1,110.186 | 805.438 | 676.264 | 582.822 | 738.014 | 525.345 | 484.605 | 445.712 | 553.453 | 467.521 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 491.682 | 661.487 | 61.21 | 463.471 | 651.681 | 0 | 408.972 | 709.775 | 336.129 | 306.977 | 278.975 | 257.169 | 2.552 | 1.825 | 37.003 | 19.91 | 54.272 | 77.35 | 58.481 | 75.309 | 0 | 0 |
Deferred Revenue Non-Current
| 43.412 | 0 | 0 | 0 | 0 | 0 | 0.68 | 0 | 643.064 | 552.162 | 628.576 | 648.285 | 0 | 0 | 0 | 0 | 0 | 353.116 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 34.265 | 23.828 | 23.329 | 19.519 | 15.879 | 17.717 | 17.081 | 16.394 | 16.346 | 16.793 | 26.05 | 24.427 | 24.38 | 16.837 | 12.969 | 6.885 | 0.777 | 0.055 | 0.046 | 0.781 | 0.3 | 0 |
Other Non-Current Liabilities
| 5.345 | 5.851 | 3.462 | 2.11 | 5.917 | 8.425 | 14.486 | 17.835 | -618.545 | -524.392 | -606.282 | -633.099 | 19.727 | 12.745 | 11.152 | 22.323 | 17.671 | -342.28 | 61.759 | 10.19 | 11.067 | 14.391 |
Total Non-Current Liabilities
| 574.704 | 691.166 | 88.001 | 485.1 | 673.477 | 26.142 | 441.219 | 744.004 | 376.994 | 351.54 | 327.319 | 296.782 | 46.659 | 31.407 | 61.124 | 49.118 | 72.72 | 88.241 | 120.286 | 86.28 | 11.367 | 14.391 |
Total Liabilities
| 1,808.31 | 1,950.754 | 1,659.122 | 1,589.064 | 1,808.828 | 1,371.437 | 1,401.036 | 1,655.286 | 1,644.619 | 1,519.337 | 1,479.753 | 1,232.04 | 1,156.845 | 836.845 | 737.388 | 631.94 | 810.734 | 613.586 | 604.891 | 531.992 | 564.82 | 481.912 |
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 |
Common Stock
| 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.138 | 61.709 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.203 | 51.766 | 51.766 | 0 | 0 | 0 | 0 |
Retained Earnings
| 166.721 | 540.505 | 611.897 | 602.135 | 645.53 | 727.794 | 696.654 | 669.113 | 649.163 | 630.322 | 607.329 | 556.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 202.697 | 169.246 | 247.291 | 155.765 | 70.377 | 160.736 | 276.505 | 129.363 | -447.06 | -460.924 | -471.025 | -434.301 | -393.429 | -335.243 | -288.376 | -266.674 | -225.271 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 122.011 | 122.011 | 126.995 | 122.011 | 122.011 | 135.081 | 117.966 | 123.365 | 776.116 | 872.777 | 881.782 | 813.963 | 1,279.092 | 1,094.283 | 863.158 | 726.521 | 575.136 | 223.863 | 206.952 | 242.451 | 40.53 | 33.222 |
Total Shareholders Equity
| 553.725 | 894.058 | 1,048.479 | 942.207 | 900.214 | 1,085.749 | 1,152.834 | 974.425 | 1,030.803 | 1,094.759 | 1,070.67 | 988.794 | 938.247 | 811.624 | 627.366 | 512.05 | 401.631 | 275.629 | 206.952 | 242.451 | 40.53 | 33.222 |
Total Equity
| 552.962 | 893.464 | 1,048.045 | 941.956 | 900.087 | 1,085.71 | 1,152.814 | 974.282 | 1,030.678 | 1,094.308 | 1,070.37 | 988.693 | 938.247 | 932.426 | 720.577 | 580.416 | 448.25 | 307.308 | 246.91 | 260.099 | 53.131 | 34.483 |
Total Liabilities & Shareholders Equity
| 2,361.272 | 2,844.218 | 2,707.167 | 2,531.02 | 2,708.915 | 2,457.147 | 2,553.85 | 2,629.568 | 2,675.297 | 2,613.645 | 2,550.123 | 2,220.733 | 2,095.092 | 1,769.271 | 1,457.965 | 1,212.356 | 1,258.984 | 920.894 | 851.801 | 792.091 | 617.951 | 516.395 |