Extrawell Pharmaceutical Holdings Limited
HKEX:0858.HK
0.052 (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 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 114.466 | 122.204 | 133.619 | 148.398 | 147.93 | 148.902 | 161.765 | 217.803 | 180.998 | 152.227 | 106.26 | 136.45 | 159.671 | 145.316 | 104.987 | 80.718 | 72.234 | 78.969 | 47.702 | 58.337 | 70.634 | 56.045 | 29.728 | 24.891 | 10.315 |
Short Term Investments
| 0.661 | 1.754 | 1.905 | 1.786 | 1.652 | 0.793 | 2.79 | 2.391 | 3.7 | 0.719 | 2.564 | 10.671 | 0 | 0 | 20.579 | 20.498 | 18.16 | 7.532 | 7.262 | 12.204 | 13.305 | 23.613 | 26.48 | 13.345 | 12.543 |
Cash and Short Term Investments
| 115.127 | 123.958 | 135.524 | 150.184 | 149.582 | 151.464 | 164.555 | 220.194 | 184.698 | 152.227 | 106.26 | 136.45 | 159.671 | 145.316 | 125.566 | 101.216 | 90.394 | 86.501 | 54.964 | 70.541 | 83.939 | 79.658 | 56.208 | 38.236 | 22.858 |
Net Receivables
| 52.104 | 47.492 | 44.092 | 51.138 | 49.356 | 20.047 | 21.076 | 37.417 | 57.019 | 83.622 | 69.554 | 74.805 | 0 | 0 | 0 | 0 | 97.948 | 82.572 | 86.177 | 74.736 | 92.113 | 132.517 | 108.325 | 74.794 | 45.177 |
Inventory
| 7.265 | 3.924 | 12.632 | 8.214 | 8.48 | 5.824 | 4.1 | 7.607 | 5.924 | 17.05 | 9.225 | 13.15 | 12.98 | 15.232 | 23.121 | 28.291 | 18.639 | 12.453 | 14.767 | 15.691 | 10.034 | 12.004 | 11.728 | 12.626 | 19.311 |
Other Current Assets
| 2.946 | 3.289 | 2.134 | 1.546 | 1.677 | 33.076 | 27.948 | 24.481 | 27.758 | 0.719 | 118.521 | 157.725 | 142.775 | 130.29 | 145.063 | 154.133 | 58.705 | 55.38 | 56.859 | 51.391 | 57.909 | 32.646 | 13.06 | 6.211 | 13.37 |
Total Current Assets
| 177.442 | 178.663 | 194.382 | 211.082 | 209.095 | 208.642 | 217.679 | 289.699 | 275.399 | 253.618 | 234.006 | 307.325 | 315.426 | 290.838 | 293.75 | 283.64 | 265.686 | 236.906 | 212.767 | 212.359 | 243.995 | 256.825 | 189.321 | 131.867 | 100.716 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 126.04 | 136.544 | 148.39 | 143.563 | 140.075 | 140.74 | 155.469 | 145.839 | 161.911 | 175.93 | 172.978 | 78.032 | 50.555 | 49.657 | 50.045 | 53.252 | 53.854 | 69.361 | 56.812 | 84.08 | 113.208 | 120.852 | 87.329 | 60.974 | 45.825 |
Goodwill
| 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.151 | 15.277 | 9.394 | 0 | 0 | 0 |
Intangible Assets
| 0 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 0 | 284.26 | 284.396 | 286.675 | 286.936 | 0 | 285.676 | 285.782 | 287.722 | 301.748 | 288.454 | 127.744 | 176.565 | 104.005 | 10.727 | 9.091 |
Goodwill and Intangible Assets
| 1.807 | 3.614 | 3.614 | 3.614 | 3.614 | 1.807 | 1.807 | 1.807 | 1.807 | 1.807 | 286.067 | 286.203 | 286.675 | 286.936 | 287.186 | 285.676 | 285.782 | 287.722 | 301.748 | 293.605 | 143.021 | 185.959 | 104.005 | 10.727 | 9.091 |
Long Term Investments
| 981.831 | 1,127.791 | 972.453 | 807.718 | 914.664 | 799.799 | 807.8 | 707.293 | 696.826 | 684.686 | 0 | 9.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.058 | -14.639 | 0 | 0 | 0 |
Tax Assets
| 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0 | 0 | -684.686 | 0 | -9.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.246 | 2.493 | 23.613 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | -1.807 | -1.807 | -1.807 | -1.807 | -0.069 | -0.069 | -854.939 | -860.544 | 707.288 | 27.295 | 46.056 | 35.148 | 36.661 | 23.232 | 23.482 | 14.251 | 0 | 0 | 0 | 33.673 | 26.755 | 0 | 0 | 20.5 |
Total Non-Current Assets
| 1,109.747 | 1,266.211 | 1,122.719 | 953.157 | 1,056.615 | 942.346 | 965.076 | 854.939 | 860.544 | 885.025 | 486.34 | 410.291 | 372.378 | 373.254 | 360.463 | 362.41 | 353.887 | 357.083 | 358.56 | 378.931 | 286.337 | 342.54 | 191.334 | 71.701 | 75.416 |
Total Assets
| 1,287.189 | 1,444.874 | 1,317.101 | 1,164.239 | 1,265.71 | 1,196.086 | 1,216.783 | 1,172.669 | 1,160.853 | 1,138.643 | 720.346 | 717.616 | 687.804 | 664.092 | 654.213 | 646.05 | 619.573 | 593.989 | 571.327 | 591.29 | 530.332 | 599.365 | 380.655 | 203.568 | 176.132 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 4.657 | 6.634 | 6.456 | 6.692 | 6.239 | 8.125 | 6.916 | 14.859 | 11.093 | 78.81 | 101.7 | 32.882 | 10.527 | 7.152 | 8.479 | 10.401 | 13.023 | 9.657 | 8.323 | 6.755 | 0 | 0 | 5.889 | 3.948 | 6.365 |
Short Term Debt
| 1.375 | 1.316 | 2.194 | 1.771 | 1.692 | 0 | -0.098 | -0.063 | 19.78 | 19.78 | 20.674 | 39.47 | 0 | 0 | 0 | 0 | 0 | 0 | 4.63 | 0 | 0 | 0 | 0 | 19.82 | 17.689 |
Tax Payables
| 18.102 | 16.429 | 17.204 | 15.41 | 14.232 | 15.287 | 16.255 | 14.587 | 15.695 | 18.59 | 14.898 | 1.134 | 1.304 | 1.987 | 2.171 | 6.163 | 16.654 | 1.631 | 1.641 | 0.932 | 5.931 | 9.088 | 11.08 | 10.334 | 9.051 |
Deferred Revenue
| 18.102 | 6.496 | 6.737 | 5.033 | 3.801 | 0 | 0.098 | 0.063 | -19.78 | -19.78 | -20.674 | -39.47 | 0 | 0 | 0 | 0 | 0 | 0 | 1.641 | 0 | 0 | 0 | 0 | 10.334 | 9.051 |
Other Current Liabilities
| 27.238 | 42.568 | 48.676 | 44.397 | 46.6 | 71.613 | 96.854 | 93.931 | 104.089 | 38.37 | 14.898 | 40.604 | 63.577 | 74.714 | 81.053 | 84.871 | 93.571 | 67.746 | 55.863 | 90.955 | 88.206 | 100.019 | 114.804 | 27.292 | 21.478 |
Total Current Liabilities
| 51.372 | 57.014 | 64.063 | 57.893 | 58.332 | 79.738 | 103.77 | 108.79 | 115.182 | 117.18 | 116.598 | 73.486 | 74.104 | 81.866 | 89.532 | 95.272 | 106.594 | 77.403 | 70.457 | 97.71 | 88.206 | 100.019 | 120.693 | 61.394 | 54.583 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 117.124 | 610.976 | 595.433 | 582.339 | 571.309 | 49.635 | 41.812 | 35.222 | 29.67 | 24.982 | 128.598 | 23.699 | 4.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 4.171 | 4.382 | 5.001 | 4.949 | 4.686 | 5.142 | 4.122 | 2.704 | 29.568 | 24.982 | 0 | 37.037 | 15.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -4.171 | 97.526 | 78.112 | 67.154 | 58.158 | 44.493 | 37.69 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0 | 0.102 | 0.102 | 0.102 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1.911 | -98.617 | -83.074 | -69.98 | -58.95 | -49.635 | -41.812 | -2.806 | -29.67 | -24.982 | 10.25 | 0 | 18.519 | 21.851 | 14.493 | 13.672 | 0.102 | 0 | 0 | 0 | 18.868 | 33.868 | 9.091 | 9.091 | 9.091 |
Total Non-Current Liabilities
| 119.035 | 614.267 | 595.472 | 584.462 | 575.203 | 49.635 | 41.812 | 35.222 | 29.67 | 25.084 | 138.95 | 60.838 | 38.623 | 21.953 | 14.595 | 13.774 | 0.102 | 0.102 | 0.102 | 0.102 | 18.868 | 33.868 | 9.091 | 9.091 | 9.091 |
Total Liabilities
| 170.407 | 671.281 | 659.535 | 642.355 | 633.535 | 134.515 | 149.704 | 146.818 | 144.954 | 142.264 | 255.548 | 134.324 | 112.727 | 103.819 | 104.127 | 109.046 | 106.696 | 77.505 | 70.559 | 97.812 | 107.074 | 133.887 | 129.784 | 70.485 | 63.674 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 61.212 | 0 | 0 | 0 | 0 | 48.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 22.9 | 22.9 | 22.9 | 22.9 | 22.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 441.501 | 604.45 | 475.185 | 344.597 | 465.695 | 388.957 | 303.767 | 273.837 | 253.041 | 213.718 | 195.873 | 180.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -61.212 | -55.564 | -42.368 | -46.928 | -56.036 | -48.599 | 41.512 | 29.561 | 37.914 | -21.286 | -15.152 | -56.962 | -58.107 | -55.313 | -50.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 647.724 | 196.577 | 196.577 | 196.577 | 196.577 | 653.795 | 702.394 | 702.394 | 702.394 | 775.558 | 123.675 | 238.236 | 408.643 | 386.568 | 364.704 | 299.272 | 296.92 | 298.919 | 280.661 | 272.869 | 348.692 | 332.852 | 227.205 | 119.13 | 98.59 |
Total Shareholders Equity
| 1,113.125 | 769.363 | 653.294 | 518.146 | 630.136 | 1,066.652 | 1,071.573 | 1,029.692 | 1,017.249 | 991.89 | 328.296 | 384.347 | 373.436 | 354.155 | 336.796 | 322.172 | 296.92 | 298.919 | 280.661 | 272.869 | 348.692 | 332.852 | 227.205 | 119.13 | 98.59 |
Total Equity
| 1,112.611 | 769.211 | 652.565 | 516.935 | 627.489 | 1,061.571 | 1,067.079 | 1,025.851 | 1,015.899 | 996.379 | 464.798 | 583.292 | 575.077 | 560.273 | 550.086 | 537.004 | 512.877 | 516.484 | 500.768 | 493.478 | 423.258 | 465.478 | 250.871 | 133.083 | 112.458 |
Total Liabilities & Shareholders Equity
| 1,287.189 | 1,444.874 | 1,317.101 | 1,164.239 | 1,265.71 | 1,196.086 | 1,216.783 | 1,172.669 | 1,160.853 | 1,138.643 | 720.346 | 717.616 | 687.804 | 664.092 | 654.213 | 646.05 | 619.573 | 593.989 | 571.327 | 591.29 | 530.332 | 599.365 | 380.655 | 203.568 | 176.132 |