EPS Creative Health Technology Group Limited
HKEX:3860.HK
0.52 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 124.54 | 115.54 | 132.507 | 132.507 | 131.471 | 131.471 | 162.99 | 162.99 | 197.95 | 208.141 | 184.109 | 184.109 | 85.235 | 85.235 | 34.788 | 34.788 | 107.563 | 99.503 | 71.079 | -77.912 | 77.688 | -58.897 | 58.897 | -83.662 | 83.35 | 67.233 | -38.544 | 38.544 | 28.92 |
Short Term Investments
| 15.967 | 15.967 | 0 | 0 | 12.948 | 12.948 | 9.459 | 9.459 | 0 | 0 | 0 | 0 | 0.873 | 0.873 | 0 | 0 | 0.225 | 0.225 | 0 | 155.824 | 0.224 | 117.794 | 0 | 167.324 | 0.312 | 0 | 77.088 | 0.041 | 41.688 |
Cash and Short Term Investments
| 124.54 | 131.507 | 132.507 | 132.507 | 131.471 | 144.419 | 162.99 | 172.449 | 197.95 | 208.141 | 184.109 | 184.109 | 85.235 | 86.108 | 34.788 | 34.788 | 107.563 | 99.728 | 71.079 | 77.912 | 77.688 | 58.897 | 58.897 | 83.662 | 83.35 | 67.233 | 38.544 | 38.544 | 28.92 |
Net Receivables
| 64.734 | 48.767 | 79.913 | 85.486 | 55.235 | 42.171 | 59.14 | 49.609 | 19.353 | 55.586 | 97.438 | 93.982 | 41.793 | 38.536 | 116.966 | 116.966 | 23.107 | 23.079 | 147.229 | 0 | 23.268 | 0 | 95.657 | 0 | 9.219 | 40.256 | 0 | 8.008 | 0 |
Inventory
| 15.747 | 15.747 | 26.954 | 26.954 | 16.871 | 16.871 | 13.649 | 13.649 | 9.406 | 19.856 | 22.338 | 22.338 | 5.957 | 5.957 | 13.932 | 13.932 | 21.211 | 4.587 | 25.874 | 0 | 4.443 | 0 | 21.699 | 0 | 5.767 | 18.853 | 0 | 7.137 | 16.55 |
Other Current Assets
| 6.908 | 15.908 | 5.573 | 9 | 4.155 | 13.271 | 68.802 | 9.734 | 31.376 | 1.06 | 117.866 | 23.884 | 55.763 | 16.354 | 155.79 | 38.824 | 0.651 | 25.138 | 164.543 | 0 | 58.532 | 0 | 116.316 | 0 | 29.573 | 64.714 | 0 | 21.039 | 59.272 |
Total Current Assets
| 211.929 | 211.929 | 253.947 | 253.947 | 216.732 | 216.732 | 245.441 | 245.441 | 238.732 | 284.643 | 324.313 | 324.313 | 146.955 | 146.955 | 204.51 | 204.51 | 152.532 | 152.532 | 261.496 | 77.912 | 140.663 | 58.897 | 196.912 | 83.662 | 118.69 | 150.8 | 38.544 | 66.72 | 104.742 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.648 | 9.648 | 5.416 | 5.416 | 6.053 | 6.053 | 4.751 | 4.751 | 6.217 | 7.286 | 2.617 | 2.617 | 4.212 | 4.212 | 5.76 | 5.76 | 5.847 | 5.847 | 5.743 | 0 | 3.537 | 0 | 2.086 | 0 | 1.68 | 2.118 | 0 | 1.527 | 1.402 |
Goodwill
| 49.04 | 49.04 | 19.919 | 19.919 | 0 | 0 | 2.622 | 2.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 155.31 | 155.31 | 91.445 | 91.445 | 0.239 | 0 | 0.217 | 0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 204.35 | 204.35 | 111.364 | 111.364 | 0.239 | 0 | 2.839 | 2.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 2.977 | 2.977 | 2.977 | 2.977 | 2.977 | 2.977 | 3.648 | 3.648 | 2.977 | 2.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 155.31 | 0 | -2.977 | 0 | 10.523 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.007 | 0 | 0 | 0.011 | 0 |
Other Non-Current Assets
| -154.329 | 0.981 | 4.178 | 1.201 | -9.03 | 1.732 | 0.131 | 0.134 | 0.994 | 1.654 | -2.617 | -2.617 | 0 | -4.212 | 0 | -5.76 | -5.847 | -5.847 | 0 | -77.912 | 0 | -58.897 | 0 | -83.662 | 0 | 0 | -38.544 | 0 | 0 |
Total Non-Current Assets
| 217.956 | 217.956 | 120.958 | 120.958 | 10.762 | 10.762 | 11.372 | 11.372 | 10.188 | 11.917 | 2.617 | 2.617 | 4.212 | 4.212 | 5.76 | 5.76 | 5.847 | 5.847 | 5.743 | -77.912 | 3.537 | -58.897 | 2.093 | -83.662 | 1.687 | 2.118 | -38.544 | 1.538 | 1.402 |
Total Assets
| 429.885 | 429.885 | 374.905 | 374.905 | 227.494 | 227.494 | 256.813 | 256.813 | 248.92 | 296.56 | 326.93 | 326.93 | 151.167 | 151.167 | 210.27 | 210.27 | 158.379 | 158.379 | 267.239 | 0 | 144.2 | 0 | 199.005 | 0 | 120.377 | 152.918 | 0 | 68.258 | 106.144 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 32.88 | 32.88 | 64.473 | 64.473 | 22.406 | 22.406 | 28.724 | 28.724 | 12.371 | 61.1 | 79.78 | 79.78 | 9.598 | 9.598 | 65.716 | 65.716 | 23.084 | 23.084 | 122.51 | 0 | 25.554 | 0 | 79.818 | 0 | 22.855 | 69.522 | 0 | 18.276 | 34.718 |
Short Term Debt
| 106.846 | 131.434 | 8.621 | 10.088 | 2.564 | 70.903 | 2.521 | 0 | 2.679 | 4.363 | 0.72 | 0 | 2.396 | 0.508 | 2.371 | 0 | 1.748 | 0 | 1.231 | 0 | 0.128 | 0 | 6.507 | 0 | 0.122 | 0.118 | 0 | 20.449 | 48.026 |
Tax Payables
| 3.878 | 0 | 2.795 | 0 | 1.722 | 0 | 4.063 | 0 | 1.024 | 0 | 0.003 | 0 | 0 | 0 | 0.419 | 0 | 1.187 | 0 | 6.251 | 0 | 2.835 | 0 | 2.485 | 0 | 0.818 | 3.989 | 0 | 3.747 | 1.071 |
Deferred Revenue
| 3.269 | 0 | 3.236 | 0 | 68.021 | 0 | -2.521 | 0 | 11.57 | 0 | -0.72 | 0 | 0 | 0 | 0.419 | 0 | 1.187 | 0 | 6.251 | 0 | 2.835 | 0 | 2.485 | 0 | 0.818 | 0 | 0 | 0 | 1.071 |
Other Current Liabilities
| 62.035 | 40.716 | 113.381 | 115.15 | 22.193 | 21.875 | 55.785 | 55.785 | 21.188 | 16.825 | 73.959 | 73.959 | 5.898 | 7.786 | 9.899 | 12.689 | 4.224 | 7.159 | 12.912 | 0 | 3.46 | 0 | 14.116 | 0 | 4.029 | 3.989 | 0 | 3.747 | 9.295 |
Total Current Liabilities
| 205.03 | 205.03 | 189.711 | 189.711 | 115.184 | 115.184 | 84.509 | 84.509 | 47.808 | 82.288 | 153.739 | 153.739 | 17.892 | 17.892 | 78.405 | 78.405 | 30.243 | 30.243 | 142.904 | 0 | 31.977 | 0 | 102.926 | 0 | 27.824 | 73.629 | 0 | 42.472 | 93.11 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 1.512 | 1.512 | 51.742 | 0 | 0.141 | 0.141 | 0.688 | 0.688 | 2.099 | 2.099 | 0 | 0 | 0 | 0 | 0.725 | 0.725 | 1.446 | 1.446 | 1.62 | 0 | 0.134 | 0 | 0.199 | 0 | 0.262 | 0.324 | 0 | 0.384 | 0 |
Deferred Revenue Non-Current
| -0 | 0 | -51.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.139 | 0 | -0.16 | 0 | -0.199 | 0 | -0.176 | 0 | 0 | 0 | 0 | -0.061 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 34.957 | 0 | 15.074 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0.178 | 0 | 0.13 | 0 | 0.139 | 0 | 0.16 | 0 | 0.199 | 0 | 0.176 | 0 | 0 | 0 | 0 | 0.061 | 0 | 0 | 0.041 |
Other Non-Current Liabilities
| 50.204 | 85.161 | 51.742 | 0 | 20.525 | 20.525 | 52.882 | 52.882 | 72.271 | 72.309 | 43.334 | 0 | 0 | 0 | 0.139 | 0.139 | 0.16 | 0.16 | 0.199 | 0 | 0.176 | 0 | 0 | 0 | 0 | 0.061 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 86.673 | 86.673 | 66.816 | 0 | 20.666 | 20.666 | 53.57 | 53.57 | 74.408 | 74.408 | 43.512 | 0 | 0.13 | 0 | 0.864 | 0.864 | 1.606 | 1.606 | 1.819 | 0 | 0.31 | 0 | 0.199 | 0 | 0.262 | 0.385 | 0 | 0.384 | 0.041 |
Total Liabilities
| 291.703 | 291.703 | 256.527 | 189.711 | 135.85 | 135.85 | 138.079 | 138.079 | 122.216 | 156.696 | 197.251 | 153.739 | 18.022 | 17.892 | 79.269 | 79.269 | 31.849 | 31.849 | 144.723 | 0 | 32.287 | 0 | 103.125 | 0 | 28.086 | 74.014 | 0 | 42.856 | 93.151 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 25.641 | 0 | 86.685 | 0 | 94.527 | 0 | 142.983 | 0 | 15.263 | 0 | 15.349 | 0 | 0 | 0 | 15.387 | 0 | 0 | 0 | 15.283 | 0 | 0 | 15.24 | 0 | 0 | 0 |
Common Stock
| 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 5 | 0 | 5 | 0 | 5 | 5 | 0 | 0 | 0 |
Retained Earnings
| -49.081 | -49.081 | -32.25 | -32.25 | -27.015 | -27.015 | 34.029 | 34.029 | 22.687 | 22.687 | 90.327 | 90.327 | 95.752 | 59.507 | 93.694 | 93.694 | 89.247 | 89.247 | 85.247 | 0 | 74.512 | 0 | 58.507 | 0 | 54.778 | 41.488 | 0 | 40.694 | 28.249 |
Accumulated Other Comprehensive Income/Loss
| 61.78 | 61.78 | 61.813 | 61.813 | 61.998 | 61.998 | 28.477 | 28.477 | 30.845 | 55.976 | -15.188 | -15.188 | -15.263 | 20.982 | -15.349 | -15.349 | -15.373 | -15.373 | -15.387 | 111.913 | -4.69 | 95.88 | -15.283 | 92.291 | -3.606 | -15.24 | 25.402 | -2.608 | -2.033 |
Other Total Stockholders Equity
| 47.656 | 47.656 | 47.656 | 47.656 | 22.015 | 47.656 | -39.029 | 47.656 | -27.687 | 47.656 | -95.327 | 47.656 | 32.393 | 47.656 | 32.307 | 47.656 | 47.656 | 47.656 | 32.269 | 0 | 37.091 | 0 | 32.373 | 0 | 36.119 | 32.416 | 0 | -12.684 | -13.223 |
Total Shareholders Equity
| 65.355 | 65.355 | 82.219 | 82.219 | 87.639 | 87.639 | 115.162 | 115.162 | 125.372 | 131.319 | 127.795 | 127.795 | 133.145 | 133.145 | 131.001 | 131.001 | 126.53 | 126.53 | 122.516 | 111.913 | 111.913 | 95.88 | 95.88 | 92.291 | 92.291 | 78.904 | 25.402 | 25.402 | 12.993 |
Total Equity
| 138.182 | 138.182 | 118.378 | 118.378 | 91.644 | 91.644 | 118.734 | 118.734 | 126.704 | 139.864 | 129.679 | 129.679 | 133.145 | 133.145 | 131.001 | 131.001 | 126.53 | 126.53 | 122.516 | 111.913 | 111.913 | 95.88 | 95.88 | 92.291 | 92.291 | 78.904 | 25.402 | 25.402 | 12.993 |
Total Liabilities & Shareholders Equity
| 429.885 | 429.885 | 374.905 | 308.089 | 227.494 | 227.494 | 256.813 | 256.813 | 248.92 | 296.56 | 326.93 | 283.418 | 151.167 | 151.037 | 210.27 | 210.27 | 158.379 | 158.379 | 267.239 | 111.913 | 144.2 | 95.88 | 199.005 | 92.291 | 120.377 | 152.918 | 25.402 | 68.258 | 106.144 |