Success Universe Group Limited
HKEX:0487.HK
0.08 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 57.937 | 147.273 | 49.611 | 117.394 | 98.752 | 50.72 | 149.656 | 64.509 | 81.784 | 71.574 | 80.423 | 239.581 | 80.308 | 108.042 | 42.308 | 66.675 | 200.719 | 468.876 | 189.965 | 31.126 | 47.358 | 4.774 |
Short Term Investments
| 188.453 | 93.429 | 266.804 | 169.435 | -444.8 | -443.6 | -292 | -191.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.369 | 0 | 0 | 0 | 0 | 0 | 0.23 |
Cash and Short Term Investments
| 246.39 | 240.702 | 316.415 | 286.829 | 98.752 | 50.72 | 149.656 | 64.509 | 81.784 | 71.574 | 80.423 | 239.581 | 80.308 | 108.042 | 42.308 | 66.675 | 200.719 | 468.876 | 189.965 | 31.126 | 47.358 | 5.004 |
Net Receivables
| 15.727 | 18.359 | 9.952 | 15.311 | 42.827 | 42.924 | 7.914 | 313.463 | 27.941 | 86.131 | 19.437 | 16.056 | 0 | 47.523 | 15.893 | 29.814 | 18.398 | 13.509 | 1.624 | 1.502 | 19.483 | 16.425 |
Inventory
| 88.9 | 100.6 | 111.4 | 110.9 | 119.75 | 186.218 | -7.914 | 0 | 0 | -86.131 | 1.522 | 1.83 | 1.303 | 0.983 | 1.129 | 1.16 | 1.323 | 1.178 | 1.181 | 1.214 | 3.797 | 4.925 |
Other Current Assets
| 283.558 | 202.29 | 383.808 | 290.723 | 139.451 | 59.103 | 28.666 | 338.787 | 67.327 | 153.357 | 57.147 | 53.79 | 376.711 | 8.472 | 8.273 | 9.5 | 0.751 | 0.729 | 11.921 | 3.187 | 1.265 | 33.423 |
Total Current Assets
| 351.017 | 360.21 | 438.325 | 413.591 | 271.684 | 296.041 | 178.322 | 403.296 | 149.111 | 224.931 | 139.092 | 295.201 | 458.322 | 165.02 | 67.603 | 107.149 | 221.191 | 484.292 | 204.691 | 37.029 | 71.903 | 59.777 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 223.241 | 234.816 | 247.675 | 270.008 | 31.402 | 26.083 | 30.3 | 37.904 | 22.138 | 26.097 | 74.885 | 83.544 | 89.04 | 91.923 | 78.381 | 85.711 | 87.945 | 91.536 | 90.247 | 95.98 | 6.346 | 6.072 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.313 | 3.862 | 3.862 | 6.828 | 6.828 | 7.723 | 1.313 | 1.313 | 1.313 | 1.069 | 5.633 | 6.819 |
Intangible Assets
| 6.102 | 3.977 | 9.855 | 2.464 | 6.892 | 6.643 | 3.927 | 8.021 | 10.833 | 15.327 | 34.527 | 37.875 | 35.839 | 38.823 | 32.526 | 34.608 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 6.102 | 3.977 | 9.855 | 2.464 | 6.892 | 6.643 | 3.927 | 8.021 | 10.833 | 15.327 | 35.84 | 41.737 | 39.701 | 45.651 | 39.354 | 42.331 | 1.313 | 1.313 | 1.313 | 1.069 | 5.633 | 6.819 |
Long Term Investments
| 808.195 | 449.925 | 287.571 | 401.116 | 1,075.057 | 1,053.982 | 833.498 | 739.213 | 971.197 | 939.382 | 949.49 | 923.289 | 0 | 0 | 0 | 1,121.261 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -121.5 | -449.925 | 0 | 0 | -1,075.057 | -1,053.982 | -833.498 | -739.213 | -971.197 | -939.382 | -949.49 | -923.289 | 0 | 0 | 0.848 | 1.19 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 121.5 | 672.154 | 405.404 | 299.935 | 1,075.057 | 1,053.982 | 833.498 | 739.213 | 971.197 | 939.382 | 949.49 | 923.289 | 820.908 | 1,172.78 | 1,159.323 | 61.305 | 886.93 | 401.254 | 415.843 | 3.471 | 0 | 0 |
Total Non-Current Assets
| 1,037.538 | 910.947 | 950.505 | 973.523 | 1,113.351 | 1,086.708 | 867.725 | 785.138 | 1,004.168 | 980.806 | 1,060.215 | 1,048.57 | 949.649 | 1,310.354 | 1,277.906 | 1,311.798 | 976.188 | 494.103 | 507.403 | 100.52 | 11.979 | 12.891 |
Total Assets
| 1,388.555 | 1,271.157 | 1,388.83 | 1,387.114 | 1,385.035 | 1,382.749 | 1,046.047 | 1,188.434 | 1,153.279 | 1,205.737 | 1,199.307 | 1,343.771 | 1,407.971 | 1,475.374 | 1,345.509 | 1,418.947 | 1,197.379 | 978.395 | 712.094 | 137.549 | 83.882 | 72.668 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 9.981 | 13.462 | 5.148 | 5.722 | 23.682 | 32.592 | 5.821 | 4.757 | 11.883 | 10.993 | 10.26 | 10.736 | 172.05 | 22.536 | 9.122 | 23.457 | 106.422 | 6.047 | 0.156 | 0.136 | 16.309 | 21.608 |
Short Term Debt
| 306.811 | 313.054 | 303.084 | 303.273 | 199.319 | 222.5 | -0.265 | 122.5 | -0.339 | 0.598 | 0.632 | 187.956 | 399.319 | 13.156 | 12.6 | 0 | 0 | 0 | 0 | 1.652 | 10.601 | 0.143 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0 | 1.347 | 0.033 | 0.968 | 0.961 | 0.157 | 0 | 0 | 0.305 | 0.516 |
Deferred Revenue
| 0.802 | 0 | 0 | 0 | 0 | 17.266 | 0.265 | 13.092 | 0.339 | 27.459 | 43.875 | 262.481 | 159.592 | 2.295 | 13.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 10.313 | 9.106 | 12.456 | 14.528 | 16.386 | 0.644 | 11.785 | 10 | 37.934 | 19.995 | 5.308 | 9.1 | 15.4 | 9.1 | 9.1 | 27.267 | 0.961 | 0.157 | 4.996 | 6.312 | 25.698 | 26.66 |
Total Current Liabilities
| 327.907 | 335.622 | 320.688 | 323.523 | 239.387 | 273.002 | 17.606 | 150.349 | 49.817 | 59.045 | 60.075 | 470.273 | 746.361 | 47.087 | 44 | 50.724 | 107.383 | 6.204 | 5.152 | 8.1 | 52.608 | 48.411 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 173 | 216.17 | 60.336 | 60.911 | 0.421 | 39 | 27.232 | 30.668 | 46.306 | 26.642 | 79.021 | 30.619 | 70.194 | 118.94 | 47.5 | 167.957 | 0 | 5.056 | 26.208 | 31.536 | 0.901 | 118.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 1.014 | 1.097 | 1.06 | 1.075 | 0 | 0.146 | 1.102 | 2.002 | 3.002 | 528.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.668 | 0.409 | 0.488 | 0.526 | 0.489 | 0.27 | 0.029 | 0.083 | 0.083 | 0.083 | 0.215 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.284 | 0 | 0.161 | 0.324 | 0.968 | 1.612 | 2.256 | 30.668 | 10 | 29.995 | 49.99 | 75.293 | 87.088 | 712.765 | 51.508 | 269.024 | 63 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 173.284 | 216.17 | 60.497 | 61.235 | 1.389 | 41.626 | 30.585 | 31.728 | 57.79 | 57.125 | 129.683 | 107.503 | 159.554 | 834.736 | 627.636 | 437.064 | 63.083 | 5.271 | 26.208 | 31.536 | 0.901 | 118.2 |
Total Liabilities
| 501.191 | 551.792 | 381.185 | 384.758 | 240.776 | 314.628 | 48.191 | 182.077 | 107.607 | 116.17 | 189.758 | 577.776 | 905.915 | 881.823 | 671.636 | 487.788 | 170.466 | 11.475 | 31.36 | 39.636 | 53.509 | 166.611 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 460.583 | 465.872 | 323.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 49.265 | 49.265 | 49.265 | 49.265 | 49.265 | 49.265 | 49.265 | 49.265 | 49.265 | 49.265 | 49.265 | 40.649 | 24.39 | 24.39 | 24.39 | 24.39 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -627.907 | -744.875 | -510.136 | -514.995 | -373.059 | -447.253 | -506.148 | -476.338 | -445.361 | -438.825 | -535.275 | -546.916 | -515.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 47.043 | 48.345 | 49.553 | 49.123 | 49.09 | -15.979 | -13.109 | -17.544 | -15.402 | -15.702 | -79.188 | -70.51 | -64.111 | -55.666 | 0 | -36.149 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,418.963 | 1,366.63 | 958.38 | 953.091 | 1,094.994 | 1,482.088 | 1,480.622 | 1,478.151 | 1,477.686 | 1,483.464 | 1,549.922 | 1,318.411 | 1,025.782 | 579.166 | 603.269 | 896.597 | 976.93 | 926.616 | 649.499 | 86.17 | 29.267 | -95.204 |
Total Shareholders Equity
| 887.364 | 719.365 | 1,007.645 | 1,002.356 | 1,144.259 | 1,068.121 | 1,010.63 | 1,033.534 | 1,066.188 | 1,078.202 | 984.724 | 741.634 | 470.157 | 547.89 | 627.659 | 884.838 | 976.93 | 926.616 | 649.499 | 86.17 | 29.267 | -95.204 |
Total Equity
| 887.364 | 719.365 | 1,007.645 | 1,002.356 | 1,144.259 | 1,068.121 | 997.856 | 1,006.357 | 1,045.672 | 1,089.567 | 1,009.549 | 765.995 | 502.056 | 593.551 | 673.873 | 931.159 | 1,026.913 | 966.92 | 680.734 | 97.913 | 30.373 | -93.943 |
Total Liabilities & Shareholders Equity
| 1,388.555 | 1,271.157 | 1,388.83 | 1,387.114 | 1,385.035 | 1,382.749 | 1,046.047 | 1,188.434 | 1,153.279 | 1,205.737 | 1,199.307 | 1,343.771 | 1,407.971 | 1,475.374 | 1,345.509 | 1,418.947 | 1,197.379 | 978.395 | 712.094 | 137.549 | 83.882 | 72.668 |