SiS International Holdings Limited
HKEX:0529.HK
1.67 (HKD) • At close September 16, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 1,284.363 | 862.086 | 976.51 | 795.11 | 668.091 | 586.755 | 652.152 | 644.891 | 389.916 | 327.583 | 341.746 | 410.009 | 585.398 | 59.901 | 217.349 | 131.096 | 157.182 | 152.128 | 94.943 | 165.349 | 145.005 |
Short Term Investments
| 87.89 | 86.419 | 23.369 | 16.901 | 14.362 | 16.298 | 16.661 | 13.084 | 11.913 | 11.248 | 11.097 | 10.876 | 51.937 | 45.607 | 63.587 | 54.051 | 58.541 | 0 | 50.369 | 0 | 0 |
Cash and Short Term Investments
| 1,372.253 | 948.505 | 999.879 | 812.011 | 682.453 | 603.053 | 668.813 | 657.975 | 401.829 | 338.831 | 352.843 | 420.885 | 637.335 | 105.508 | 280.936 | 185.147 | 215.723 | 152.128 | 145.312 | 165.349 | 145.005 |
Net Receivables
| 1,436.986 | 1,420.644 | 1,441.275 | 1,203.063 | 1,092.194 | 884.3 | 844.772 | 124.41 | 84.238 | 69.944 | 91.203 | 77.482 | 135.371 | 1,476.724 | 647.407 | 576.397 | 0.023 | 0.384 | 0.185 | 0.078 | 0.493 |
Inventory
| 829.964 | 1,062.338 | 1,359.475 | 661.795 | 824.832 | 640.165 | 547.985 | 51.961 | 86.572 | 74.88 | 131.427 | 76.119 | 153.257 | 139.641 | 236.115 | 297.567 | 315.01 | 267.454 | 234.194 | 194.85 | 200.799 |
Other Current Assets
| 167.752 | 48.401 | 35.244 | 45.765 | 25.182 | 1,391.161 | 1,338.312 | 482.749 | 565.606 | 645.415 | 625.139 | 537.906 | 0.01 | 0.062 | 0.697 | 4.219 | 606.08 | 588.664 | 478.101 | 487.423 | 425.599 |
Total Current Assets
| 3,806.955 | 3,828.534 | 4,277.294 | 3,321.245 | 3,150.699 | 2,634.379 | 2,555.11 | 1,192.685 | 1,054.007 | 1,059.126 | 1,109.409 | 1,034.91 | 925.973 | 1,721.935 | 1,165.155 | 1,063.33 | 1,136.836 | 1,008.63 | 857.792 | 847.7 | 771.896 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 682.716 | 702.314 | 680.817 | 750.229 | 578.017 | 527.685 | 353.77 | 322.611 | 144.51 | 191.012 | 68.077 | 23.572 | 21.373 | 23.89 | 7.688 | 8.956 | 224.114 | 147.513 | 144.823 | 143.249 | 83.782 |
Goodwill
| 126.406 | 126.406 | 126.406 | 126.406 | 126.406 | 126.406 | 126.406 | 0 | 0 | 11.509 | 11.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 126.406 | 126.406 | 126.406 | 126.406 | 0 | 0 | 0 | 0 | 45.568 | 47.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 126.406 | 126.406 | 126.406 | 126.406 | 126.406 | 126.406 | 126.406 | -11.139 | 0 | 57.077 | 59.345 | 0 | 0 | 0 | 274.16 | 267.634 | 58.541 | 0 | 50.369 | 0 | 0 |
Long Term Investments
| 3,890.946 | 244.077 | 317.414 | 357.723 | 361.524 | 392.903 | 301.338 | 412.954 | 329.187 | 291.459 | 240.955 | 226.569 | 290.425 | 197.695 | 98.254 | 67.931 | 54.973 | 0 | -7.744 | 0 | 0 |
Tax Assets
| 88.864 | 80.753 | 89.382 | 84.257 | 78.567 | 67.105 | 68.778 | 11.139 | 0 | 0 | 0 | 0.272 | 0 | 0 | 0.459 | 0.351 | 0.224 | 0.272 | 1.029 | 1.7 | 1.845 |
Other Non-Current Assets
| 5.422 | 3,858.367 | 4,146.657 | 4,479.855 | 5,033.97 | 4,620.654 | 4,101.724 | 3,737.056 | 2,806.939 | 2,027.113 | 1,856.849 | 1,223.334 | 887.004 | 745.531 | 20.323 | -1.864 | 14.923 | 98.753 | 15.084 | 33.775 | 26.53 |
Total Non-Current Assets
| 4,794.354 | 5,011.917 | 5,360.676 | 5,798.47 | 6,178.484 | 5,734.753 | 4,952.016 | 4,472.621 | 3,280.636 | 2,566.661 | 2,225.226 | 1,473.747 | 1,198.802 | 967.116 | 400.884 | 343.008 | 352.775 | 246.538 | 203.561 | 178.724 | 112.157 |
Total Assets
| 8,601.309 | 8,840.451 | 9,637.97 | 9,119.715 | 9,329.183 | 8,369.132 | 7,507.126 | 5,665.306 | 4,334.643 | 3,625.787 | 3,334.635 | 2,508.657 | 2,124.775 | 2,689.051 | 1,566.039 | 1,406.338 | 1,489.611 | 1,255.168 | 1,061.353 | 1,026.424 | 884.053 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 605.223 | 578.198 | 787.905 | 644.691 | 525.265 | 456.699 | 453.251 | 47.432 | 21.895 | 52.771 | 67.08 | 40.509 | 151.179 | 116.473 | 19.171 | 74.758 | 57.13 | 541.313 | 0 | 0 | 0 |
Short Term Debt
| 2,449.804 | 2,626.257 | 2,754.049 | 2,691.706 | 2,493.355 | 2,261.67 | 1,671.266 | 1,105.634 | 948.927 | 476.934 | 479.859 | 297 | 0 | 226.176 | 32.365 | 71.639 | 101.504 | 39.594 | 56.945 | 51.877 | 51.305 |
Tax Payables
| 31.243 | 38.844 | 67.167 | 51.479 | 33.048 | 23.551 | 30.272 | 16.088 | 16.56 | 18.072 | 23.723 | 33.86 | 31.542 | 8.357 | 11.139 | 6.873 | 21.071 | 10.421 | 0 | 0 | 0 |
Deferred Revenue
| 14.956 | 17.48 | 456.824 | 402.067 | 333.716 | 308.649 | 278.203 | 109.909 | 0 | 0 | 0 | 0 | 0 | 1,051.833 | 517.087 | 0 | 21.071 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 461.188 | 400.279 | 16.515 | 18.53 | 34.613 | 6.426 | 17.615 | 18 | 107.182 | 117.543 | 96.769 | 142.615 | 36.971 | 0.705 | 4.184 | 416.389 | 461.805 | 10.421 | 435.552 | 470.773 | 384.739 |
Total Current Liabilities
| 3,531.171 | 3,622.214 | 4,015.293 | 3,756.994 | 3,386.949 | 3,033.444 | 2,420.335 | 1,280.975 | 1,078.004 | 647.248 | 643.708 | 480.124 | 188.15 | 1,395.187 | 572.807 | 562.786 | 641.51 | 591.328 | 492.497 | 522.65 | 436.044 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 735.312 | 1,079.244 | 1,503.348 | 1,411.231 | 1,652.388 | 1,135.576 | 1,262.697 | 1,245.279 | 509.229 | 419.02 | 282.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.25 | 0 |
Deferred Revenue Non-Current
| 39.5 | 0 | 20.415 | 19.018 | 141.815 | 131.934 | 114.748 | 110.423 | 89.877 | 87.268 | 72.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 129.996 | 111.805 | 108.642 | 118.788 | 203.738 | 200.687 | 168.288 | 77.843 | 58.37 | 21.011 | 14.74 | 0 | 56.907 | 37.331 | 24.021 | 14.234 | 17.407 | 6.085 | 4.499 | 0 | 0 |
Other Non-Current Liabilities
| 112.694 | 102.354 | 91.362 | 102.607 | -28.927 | 12.327 | 10.227 | 0 | 0 | 0 | 0 | 337.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.118 | 0.204 |
Total Non-Current Liabilities
| 1,017.502 | 1,293.403 | 1,723.767 | 1,651.644 | 1,969.014 | 1,480.524 | 1,555.96 | 1,433.545 | 657.476 | 527.299 | 369.555 | 337.509 | 56.907 | 37.331 | 24.021 | 14.234 | 17.407 | 6.085 | 4.499 | 21.368 | 0.204 |
Total Liabilities
| 4,548.673 | 4,915.617 | 5,739.06 | 5,408.638 | 5,355.963 | 4,513.968 | 3,976.295 | 2,714.52 | 1,735.48 | 1,174.547 | 1,013.263 | 480.124 | 245.057 | 1,432.518 | 596.828 | 577.02 | 658.917 | 597.413 | 496.996 | 544.018 | 436.248 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 102.969 | 42.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 27.797 | 27.797 | 27.797 | 27.797 | 27.797 | 27.797 | 27.797 | 27.757 | 27.747 | 27.709 | 27.703 | 27.703 | 27.703 | 27.235 | 27.102 | 27.102 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 3,445.46 | 3,355.559 | 3,300.943 | 3,185.837 | 3,501.431 | 3,441.825 | 3,082.233 | 2,722.737 | 2,494.855 | 2,268.044 | 2,114.037 | 1,881.832 | 1,710.044 | 1,070.688 | 844.677 | 723.225 | 708.508 | 559.651 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -134.232 | -102.969 | -42.843 | 18.636 | 4.724 | -43.771 | -20.394 | -15.291 | -12.422 | -17.095 | -11.235 | -5.798 | -4.282 | -4.512 | -36.168 | -32.618 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 76.26 | -26.709 | 33.417 | 76.26 | 76.26 | 98.025 | 146.526 | 92.776 | 36.802 | 97.3 | 114.753 | 124.796 | 146.253 | 163.122 | 133.6 | 111.609 | 122.186 | 97.312 | 563.441 | 481.624 | 447.191 |
Total Shareholders Equity
| 3,415.285 | 3,356.647 | 3,362.157 | 3,308.53 | 3,610.212 | 3,523.876 | 3,236.162 | 2,827.979 | 2,546.982 | 2,375.958 | 2,245.258 | 2,028.533 | 1,879.718 | 1,256.533 | 969.211 | 829.318 | 830.694 | 656.963 | 563.441 | 481.624 | 447.191 |
Total Equity
| 4,052.636 | 3,924.834 | 3,898.91 | 3,711.077 | 3,973.22 | 3,855.164 | 3,530.831 | 2,950.786 | 2,599.163 | 2,451.24 | 2,321.372 | 2,028.533 | 1,879.718 | 1,256.533 | 969.211 | 829.318 | 830.694 | 657.755 | 564.357 | 482.406 | 447.805 |
Total Liabilities & Shareholders Equity
| 8,601.309 | 8,840.451 | 9,637.97 | 9,119.715 | 9,329.183 | 8,369.132 | 7,507.126 | 5,665.306 | 4,334.643 | 3,625.787 | 3,334.635 | 2,508.657 | 2,124.775 | 2,689.051 | 1,566.039 | 1,406.338 | 1,489.611 | 1,255.168 | 1,061.353 | 1,026.424 | 884.053 |