Legend Upstar Holdings Limited
HKEX:0459.HK
0.082 (HKD) • At close November 8, 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 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash & Cash Equivalents
| 219.181 | 212.785 | 285.825 | 478.319 | 543.759 | 593.214 | 750.312 | 657.661 | 675.291 | 640.214 | 572.22 | 488.051 | 406.813 | 316.002 | 230.478 | 180.374 | 143.291 | 117.035 | 115.508 | 19.123 | 21.917 | 25.063 | 39.468 | 9.076 |
Short Term Investments
| 0 | 0 | 2.337 | 17.235 | 1.599 | -855.3 | 0 | 336.619 | 585.927 | 0 | 0 | 0.155 | 0.13 | 0.163 | 0.174 | 0.11 | 2.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 219.181 | 212.785 | 288.162 | 495.554 | 545.358 | 593.214 | 750.312 | 657.661 | 675.291 | 640.214 | 572.22 | 488.206 | 406.943 | 316.165 | 230.652 | 180.484 | 145.841 | 117.035 | 115.508 | 19.123 | 21.917 | 25.063 | 39.468 | 9.076 |
Net Receivables
| 425.14 | 479.483 | 452.138 | 237.343 | 161.768 | 199.315 | 246.499 | 247.276 | 127.375 | 223.213 | 167.862 | 446.992 | 0 | 0 | 0 | 0 | 0 | 7.16 | 7.382 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -376.986 | -328.466 | -146.485 | 0 | 0 | 0 | -247.276 | 0 | 0 | 0 | -0.155 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0.204 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 360.302 | 376.986 | 328.466 | 146.485 | 74.522 | 199.315 | 265.933 | 266.909 | 148.076 | 242.45 | 187.435 | 462.867 | 3.152 | 205.888 | 138.345 | 14.56 | 228.587 | 0.424 | 0.024 | 4.564 | 0.8 | 3.69 | 1.985 | 0.727 |
Total Current Assets
| 644.321 | 692.268 | 740.3 | 732.897 | 707.126 | 792.529 | 1,016.245 | 924.57 | 823.367 | 882.664 | 759.655 | 951.073 | 538.923 | 522.053 | 368.997 | 240.251 | 374.428 | 125.199 | 123.118 | 23.687 | 26.909 | 28.753 | 42.386 | 9.803 |
Non-Current Assets: | ||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 29.777 | 45.447 | 29.987 | 22.738 | 35.765 | 6.159 | 3.632 | 4.793 | 7.169 | 5.835 | 12.177 | 9.175 | 5.567 | 4.721 | 4.675 | 3.244 | 4.78 | 1.24 | 2.005 | 0.741 | 1.662 | 4.643 | 7.678 | 0.484 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 2.533 | 1.728 | 5.587 | 0 | 0 |
Goodwill and Intangible Assets
| -1,017.341 | -1,070.5 | 0 | 0 | 0 | -859.98 | -487.6 | -64.4 | -60.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 2.533 | 1.728 | 5.587 | 0 | 0 |
Long Term Investments
| 1,006.8 | 1,070.5 | 1.699 | 10.561 | 21.394 | 859.98 | 487.6 | 64.4 | 60.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 10.541 | 12.309 | 6.349 | 10.755 | 6.273 | 2.452 | 3.37 | 2.28 | 1.934 | 3.76 | 2.064 | 5.371 | 1.801 | 3.102 | 2.667 | 1.643 | 4.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,017.341 | 1,070.5 | 1,014.938 | 830.835 | 840.299 | 859.98 | 517.351 | 64.4 | 60.2 | 59.55 | 57.4 | 52.67 | 40.64 | 35.1 | 31.1 | 0 | 0 | 5.054 | 5.04 | 0 | 0 | 0 | 4.786 | 1.43 |
Total Non-Current Assets
| 1,047.118 | 1,128.256 | 1,052.973 | 874.889 | 903.731 | 868.591 | 524.353 | 71.473 | 69.303 | 69.145 | 71.641 | 67.216 | 48.008 | 42.923 | 38.442 | 4.887 | 9.415 | 6.294 | 7.053 | 3.274 | 3.39 | 10.23 | 12.464 | 1.914 |
Total Assets
| 1,691.439 | 1,820.524 | 1,793.273 | 1,607.786 | 1,610.857 | 1,661.12 | 1,540.598 | 996.043 | 892.67 | 951.809 | 831.296 | 1,018.289 | 586.931 | 564.976 | 407.439 | 245.138 | 383.843 | 131.493 | 130.171 | 26.961 | 30.299 | 38.983 | 54.85 | 11.717 |
Liabilities & Equity: | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Account Payables
| 71.13 | 115.206 | 127.321 | 108.178 | 97.49 | 161.35 | 243.634 | 256.469 | 173.141 | 231.367 | 151.788 | 42.59 | 106.447 | 164.499 | 118.319 | 52.661 | 149.184 | 1.692 | 0.964 | 0.969 | 1.847 | 0.951 | 0.964 | 0.153 |
Short Term Debt
| 125.417 | 67.99 | 74.982 | 220.256 | 30.914 | 5.329 | 6.286 | 7.243 | 8.188 | 9.118 | 10.03 | 10.926 | 14.427 | 12.663 | 0.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1.922 | 8.044 | 7.881 | 3.631 | 7.238 | 10.889 | 11.477 | 2.394 | 0 | 3.864 | 2.551 | 19.118 | 0 | 5.977 | 10.281 | 0.343 | 13.838 | 0 | 0 | 0 | 0.067 | 0.124 | 0 | 0 |
Deferred Revenue
| 1.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 54.871 | 58.59 | 67.72 | 51.385 | 53.106 | 60.813 | 52.56 | 2.394 | 31.743 | 3.864 | 2.551 | 322.765 | 0 | 5.977 | 10.281 | 0.343 | 37.501 | 3.937 | 4.137 | 4.906 | 5.367 | 5.012 | 3.539 | 10.612 |
Total Current Liabilities
| 253.34 | 241.786 | 270.023 | 379.819 | 181.51 | 227.492 | 302.48 | 266.106 | 181.329 | 244.349 | 164.369 | 376.281 | 120.874 | 183.139 | 129.459 | 53.004 | 186.685 | 5.629 | 5.101 | 5.875 | 7.214 | 5.963 | 4.503 | 10.765 |
Non-Current Liabilities: | ||||||||||||||||||||||||
Long Term Debt
| 274.869 | 421.327 | 378.941 | 135.456 | 330.462 | 311.411 | 172.622 | 0 | 0 | 0 | 0 | 0 | 0 | 7.631 | 24.97 | 16.705 | 20.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -6.159 | 0 | 367.728 | 131 | 320.357 | -1.551 | -0.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8.071 | 8.596 | 6.445 | 4.531 | 2.874 | 1.551 | 0.739 | 0.631 | 0.54 | 0.466 | 0.473 | 0.486 | 2.276 | 1.339 | 0.531 | 0.001 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 21.845 | 7.689 | -367.728 | -131 | -320.357 | 1.551 | 0.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.692 | 0.964 | 0.969 | 1.847 | 0.5 | 0.964 | 0.153 |
Total Non-Current Liabilities
| 298.626 | 437.612 | 385.386 | 139.987 | 333.336 | 312.962 | 173.361 | 0.631 | 0.54 | 0.466 | 0.473 | 0.486 | 2.276 | 8.97 | 25.501 | 16.706 | 20.828 | 1.692 | 0.964 | 0.969 | 1.847 | 0.5 | 0.964 | 0.153 |
Total Liabilities
| 551.966 | 679.398 | 655.409 | 519.806 | 514.846 | 540.454 | 475.841 | 266.737 | 181.869 | 244.815 | 164.842 | 376.767 | 123.15 | 192.109 | 154.96 | 69.71 | 207.513 | 5.629 | 5.101 | 5.875 | 7.214 | 6.463 | 4.503 | 10.765 |
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 |
Common Stock
| 180.528 | 180.528 | 180.528 | 180.528 | 180.528 | 180.528 | 180.528 | 137.05 | 137.05 | 137 | 137 | 137 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 40 | 0 | 0 | 0 | 0 |
Retained Earnings
| 189.505 | 190.214 | 190.379 | 134.138 | 700.486 | 722.831 | 115.418 | 25.5 | 565.911 | 563.54 | 523.879 | 498.975 | 0 | 0 | 0 | 0 | 32.212 | 0 | 0 | 0 | -54.296 | -44.82 | -26.943 | -9.048 |
Accumulated Other Comprehensive Income/Loss
| 18.326 | 18.308 | 14.918 | 21.32 | 14.918 | -32.106 | -30.589 | -27.708 | -29.267 | -27.772 | -21.312 | -19.505 | -16.088 | -13.033 | -13.242 | 0 | -18.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 745.086 | 745.086 | 745.086 | 745.086 | 192.415 | 241.652 | 799.4 | 594.464 | 37.107 | 34.226 | 26.887 | 25.052 | 396.869 | 302.9 | 182.721 | 92.428 | 79.589 | 42.146 | 41.361 | -21.139 | 77.29 | 77.29 | 77.29 | 10 |
Total Shareholders Equity
| 1,133.445 | 1,134.136 | 1,130.911 | 1,081.072 | 1,088.347 | 1,112.905 | 1,064.757 | 729.306 | 710.801 | 706.994 | 666.454 | 641.522 | 463.781 | 372.867 | 252.479 | 175.428 | 176.077 | 125.146 | 124.361 | 18.861 | 22.994 | 32.47 | 50.347 | 0.952 |
Total Equity
| 1,139.473 | 1,141.126 | 1,137.864 | 1,087.98 | 1,096.011 | 1,120.666 | 1,064.757 | 729.306 | 710.801 | 706.994 | 666.454 | 641.522 | 463.781 | 372.867 | 252.479 | 175.428 | 176.33 | 125.864 | 125.07 | 21.086 | 23.085 | 32.52 | 50.347 | 0.952 |
Total Liabilities & Shareholders Equity
| 1,691.439 | 1,820.524 | 1,793.273 | 1,607.786 | 1,610.857 | 1,661.12 | 1,540.598 | 996.043 | 892.67 | 951.809 | 831.296 | 1,018.289 | 586.931 | 564.976 | 407.439 | 245.138 | 383.843 | 131.493 | 130.171 | 26.961 | 30.299 | 38.983 | 54.85 | 11.717 |