King Stone Energy Group Limited
HKEX:0663.HK
0.102 (HKD) • At close July 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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
| 80.125 | 85.327 | 59.651 | 141.608 | 188.435 | 368.949 | 301.665 | 203.322 | 156.072 | 292.595 | 15.913 | 51.928 | 625.216 | 143.024 | 84.435 | 30.342 | 7.404 | 17.882 | 38.429 | 36.601 | 23.715 |
Short Term Investments
| 11.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 91.812 | 85.327 | 59.651 | 141.608 | 188.435 | 368.949 | 301.665 | 203.322 | 156.072 | 292.595 | 15.913 | 51.928 | 625.216 | 143.024 | 84.435 | 30.342 | 7.404 | 17.882 | 38.429 | 36.601 | 23.715 |
Net Receivables
| 92.498 | 115.084 | 114.92 | 155.895 | 177.32 | 20.826 | 16.472 | 56.299 | 15.443 | 31.907 | 0 | 117.1 | 0 | 40.13 | 75.812 | 57.486 | 42.447 | 47.766 | 47.167 | 52.053 | 58.814 |
Inventory
| 11.348 | 11.374 | 10.732 | 0.451 | 0.154 | 1.203 | 1.118 | 3.52 | 11.234 | 14.806 | 15.479 | 17.216 | 4.283 | 6.768 | 26.387 | 57.474 | 43.258 | 22.931 | 23.321 | 21.659 | 32.011 |
Other Current Assets
| 105.578 | 92.693 | 66.472 | 10.275 | 47.196 | 8.03 | 169.533 | 96.355 | 116.001 | 121.711 | 140.229 | 569.08 | 435.195 | 118.898 | 0.557 | 1.47 | 72.438 | 60.858 | 47.545 | 52.431 | 59.182 |
Total Current Assets
| 300.875 | 304.118 | 249.506 | 306.099 | 413.105 | 399.008 | 488.788 | 309.627 | 298.75 | 461.019 | 171.621 | 755.324 | 1,064.694 | 268.69 | 188.622 | 259.476 | 123.1 | 101.671 | 109.295 | 110.691 | 114.908 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 84.086 | 45.224 | 36.705 | 22.012 | 30.706 | 42.574 | 55.165 | 86.534 | 1,831.064 | 3,202.91 | 3,286.433 | 2,151.176 | 1,305.588 | 851.815 | 2.441 | 0.722 | 54.825 | 80.408 | 96.464 | 107.291 | 120.36 |
Goodwill
| 21.389 | 21.389 | 20.543 | 0 | 0 | 0 | 0 | 0 | 0 | 15.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 76.552 | 81.263 | 20.582 | 0.464 | 142.223 | 227.784 | 239.869 | 314.561 | 72.932 | 61.094 | 14.856 | 2,964.936 | 2,343.144 | 2,384.988 | 0 | 0 | 0 | 7.869 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 97.941 | 102.652 | 41.125 | 0.464 | 142.223 | 227.784 | 239.869 | 314.561 | 72.932 | 76.946 | 14.856 | 2,964.936 | 2,343.144 | 2,384.988 | 0 | 0 | 0 | 7.869 | 0 | 0 | 0 |
Long Term Investments
| 0.586 | 1.138 | 39.357 | 123.528 | 53.906 | 7.446 | 9.465 | 19.899 | 34.132 | 13.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -21.389 | -21.389 | -20.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 79.541 | 41.349 | 119.614 | 189.384 | -226.835 | -277.804 | -304.499 | -420.994 | -1,938.128 | -3,293.083 | 83.851 | 187.667 | 447.042 | 245.585 | 0 | 0 | 50.1 | 35.825 | 37.22 | 35.581 | 31.349 |
Total Non-Current Assets
| 240.765 | 168.974 | 216.258 | 335.388 | 226.835 | 277.804 | 304.499 | 420.994 | 1,938.128 | 3,293.083 | 3,385.14 | 5,303.779 | 4,095.774 | 3,482.388 | 2.441 | 0.722 | 104.925 | 124.102 | 133.684 | 142.872 | 151.709 |
Total Assets
| 541.64 | 473.092 | 465.764 | 641.487 | 754.65 | 951.062 | 973.438 | 736.837 | 2,315.325 | 3,877.272 | 3,556.761 | 6,059.103 | 5,160.468 | 3,751.078 | 191.063 | 260.198 | 228.025 | 225.773 | 242.979 | 253.563 | 266.617 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 15.567 | 7.291 | 1.149 | 0.817 | 0.525 | 1.361 | 2.751 | 5.487 | 13.255 | 11.76 | 93.016 | 5.048 | 485.651 | 25.558 | 31.542 | 61.846 | 20.57 | 12.59 | 17.061 | 25.992 | 20.958 |
Short Term Debt
| 120.415 | 368.052 | 337.498 | 257.686 | 11.949 | 12.606 | 11.72 | 12.529 | 1,656.064 | 1,618.06 | 1,048.637 | 555.075 | 569.123 | 56.79 | 0 | 0 | 127.335 | 0 | 0 | 0 | 0 |
Tax Payables
| 15.788 | 16.877 | 16.134 | 15.857 | 16.824 | 17.05 | 15.746 | 10.009 | 585.636 | 582.173 | 533.79 | 272.526 | 148.413 | 0.005 | 0 | 0 | 0.845 | 0.845 | 0.85 | 0.847 | 0.839 |
Deferred Revenue
| 6.978 | 16.877 | 16.134 | 2.978 | -11.949 | -12.606 | -11.72 | -12.529 | -2,168.517 | -1,618.06 | 0 | 0 | 0 | 151.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 27.086 | 42.507 | 21.907 | 17.577 | 230.394 | 184.258 | 114.051 | 70.091 | 1,215.582 | 553.683 | 356.242 | 1,181.973 | 0 | 303.652 | 107.466 | 75.73 | 34.365 | 35.5 | 123.125 | 57.541 | 100.618 |
Total Current Liabilities
| 178.856 | 420.921 | 392.822 | 291.937 | 259.692 | 215.275 | 144.268 | 98.116 | 3,470.537 | 2,765.676 | 2,031.685 | 2,014.622 | 1,203.187 | 386.005 | 139.008 | 137.576 | 183.115 | 48.935 | 141.036 | 84.38 | 122.415 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 4.312 | 9.302 | 2.32 | 1.458 | 0 | 0 | 0 | 0 | 32.976 | 542.94 | 625.069 | 900.207 | 1,348.663 | 3,262.85 | 0 | 0 | 53.579 | 161.988 | 121.594 | 43.558 | 187.5 |
Deferred Revenue Non-Current
| 0 | 5.301 | 0 | 0 | 0 | 0 | 0 | 0 | -113.595 | 348.699 | 0 | 0 | -1,352.875 | -3,744.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.07 | 0.559 | 0 | 0 | 2.306 | 23.903 | 30.171 | 50.341 | 146.571 | 194.241 | 125.028 | 646.748 | 538.786 | 564.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.96 | 0.916 | 0.827 | 0.747 | 0.666 | 0.58 | 0.512 | 0.472 | 18.959 | 10.08 | 0 | 0 | 41.098 | 35.326 | 0 | 0 | -33.617 | 0.176 | 0.379 | 137.99 | 0.712 |
Total Non-Current Liabilities
| 7.342 | 10.777 | 3.147 | 2.205 | 2.972 | 24.483 | 30.683 | 50.813 | 32.976 | 542.94 | 750.097 | 1,546.955 | 1,928.547 | 3,862.24 | 31.542 | 61.846 | 53.694 | 162.164 | 121.973 | 181.548 | 188.212 |
Total Liabilities
| 186.198 | 431.698 | 395.969 | 294.142 | 262.664 | 239.758 | 174.951 | 148.929 | 3,669.043 | 3,512.937 | 2,781.782 | 3,561.577 | 3,131.734 | 4,248.245 | 139.008 | 137.576 | 236.809 | 211.099 | 263.009 | 265.928 | 310.627 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 28.407 | 15.549 | 30.93 | 3.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,875.8 | 2,777.494 | 2,728.501 | 2,703.301 | 2,703.301 | 2,703.301 | 2,703.301 | 2,287.807 | 2,108.7 | 301.205 | 142.873 | 142.873 | 226.298 | 77.338 | 31.249 | 0 | 31.249 | 31.249 | 31.249 | 31.249 | 446.409 |
Retained Earnings
| -2,434.63 | -2,542.851 | -2,500.637 | -2,231.702 | -2,143.298 | -2,001.05 | -1,940.82 | -1,829.436 | -3,849.564 | -2,199.108 | -1,354.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -25.218 | -23.066 | -27.226 | -30.506 | -28.407 | -15.549 | -30.93 | -3.569 | 0 | 0 | -2,776.315 | -296.699 | -111.792 | -42.878 | -0.357 | 0 | -176.471 | -195.05 | -206.438 | -193.524 | -179.982 |
Other Total Stockholders Equity
| -25.218 | 0 | 0 | 0 | -28.407 | 0 | 0 | 0 | 231.527 | 1,724.472 | 1,964.883 | 1,166.813 | 3,065.615 | -612.011 | 21.163 | 754.711 | 723.462 | -53.136 | -98.328 | 102.24 | -356.369 |
Total Shareholders Equity
| 415.952 | 211.577 | 200.638 | 441.093 | 531.596 | 686.702 | 731.551 | 454.802 | -1,509.337 | 122.289 | 752.933 | 2,376.998 | 1,924.933 | -577.551 | 52.055 | 122.622 | 8.082 | -21.887 | -65.352 | -60.035 | -89.942 |
Total Equity
| 355.442 | 41.394 | 69.795 | 347.345 | 491.986 | 711.304 | 798.487 | 587.908 | -1,353.718 | 364.335 | 774.979 | 2,497.526 | 2,028.734 | -497.167 | 52.055 | 122.622 | -8.784 | 14.674 | -20.03 | -12.365 | -44.01 |
Total Liabilities & Shareholders Equity
| 541.64 | 473.092 | 465.764 | 641.487 | 754.65 | 951.062 | 973.438 | 736.837 | 2,315.325 | 3,877.272 | 3,556.761 | 6,059.103 | 5,160.468 | 3,751.078 | 191.063 | 260.198 | 228.025 | 225.773 | 242.979 | 253.563 | 266.617 |