(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 87.18%-19.38M | ---- | -608.44%-151.15M | ---- | -281.07%-21.34M | ---- | -74.47%11.78M | ---- | 163.10%46.16M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -125.90%-6.7M | ---- | -159.18%-2.97M | ---- | 34.74%-1.14M | ---- | 49.63%-1.75M | ---- | 71.99%-3.48M |
Dividend (income)- adjustment | ---- | -21.14%-14.47M | ---- | 46.29%-11.94M | ---- | 19.12%-22.24M | ---- | ---27.49M | ---- | ---- |
Impairment and provisions: | ---- | 64.41%9.35M | ---- | -4.68%5.69M | ---- | 132.18%5.97M | ---- | -579.76%-18.54M | ---- | 20.40%-2.73M |
-Impairment of property, plant and equipment (reversal) | ---- | -54.68%213K | ---- | -75.72%470K | ---- | -69.95%1.94M | ---- | --6.44M | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 77.57%9.28M | ---- | 29.68%5.23M | ---- | -24.45%4.03M | ---- | 295.60%5.33M | ---- | 20.63%-2.73M |
-Impairment of trade receivables (reversal) | ---- | --8K | ---- | ---- | ---- | ---- | ---- | ---9K | ---- | ---- |
-Other impairments and provisions | ---- | -1,577.78%-151K | ---- | ---9K | ---- | ---- | ---- | ---30.3M | ---- | ---- |
Revaluation surplus: | ---- | -115.61%-11.85M | ---- | 539.74%75.87M | ---- | 25.33%-17.25M | ---- | 73.30%-23.11M | ---- | -388.39%-86.54M |
-Fair value of investment properties (increase) | ---- | ---300K | ---- | ---- | ---- | -375.00%-5.7M | ---- | -250.00%-1.2M | ---- | -79.14%800K |
-Other fair value changes | ---- | -115.22%-11.55M | ---- | 756.67%75.87M | ---- | 47.26%-11.55M | ---- | 74.92%-21.91M | ---- | -433.72%-87.34M |
Asset sale loss (gain): | ---- | -100.22%-67K | ---- | 767.08%29.79M | ---- | 212.18%3.44M | ---- | 65.68%-3.06M | ---- | -179.12%-8.93M |
-Available for sale investment sale loss (gain) | ---- | -100.24%-72K | ---- | --30.04M | ---- | ---- | ---- | 65.71%-3.06M | ---- | -172.30%-8.93M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 102.06%5K | ---- | -3,571.43%-243K | ---- | 450.00%7K | ---- | -200.00%-2K | ---- | -60.00%2K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | --3.43M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -21.45%12.4M | ---- | -29.61%15.79M | ---- | -25.12%22.43M | ---- | 5.07%29.96M | ---- | 314.25%28.51M |
-Depreciation | ---- | -49.60%564K | ---- | -70.50%1.12M | ---- | -58.70%3.79M | ---- | 54.18%9.18M | ---- | -12.39%5.96M |
-Amortization of intangible assets | ---- | 0.00%48K | ---- | 0.00%48K | ---- | -43.53%48K | ---- | 0.00%85K | ---- | 0.00%85K |
Financial expense | ---- | -16.94%1.12M | ---- | -33.89%1.35M | ---- | -43.13%2.05M | ---- | 60.18%3.6M | ---- | 1,039.59%2.25M |
Exchange Loss (gain) | ---- | -101.81%-51K | ---- | 883.84%2.81M | ---- | -317.58%-359K | ---- | 400.00%165K | ---- | -168.75%-55K |
Special items | ---- | ---- | ---- | 92.09%-117K | ---- | 45.53%-1.48M | ---- | ---2.72M | ---- | ---- |
Operating profit before the change of operating capital | ---- | 15.01%-29.64M | ---- | -16.50%-34.87M | ---- | 3.98%-29.93M | ---- | -25.63%-31.17M | ---- | 38.83%-24.81M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 122.72%1.31M | ---- | -37.48%-5.74M | ---- | 4.26%-4.18M | ---- | -209.46%-4.36M | ---- | -45.22%3.99M |
Accounts receivable (increase)decrease | ---- | -168.35%-1.42M | ---- | 169.81%2.08M | ---- | -142.57%-2.98M | ---- | 189.89%7M | ---- | -256.17%-7.78M |
Accounts payable increase (decrease) | ---- | 926.37%2.41M | ---- | 92.18%-292K | ---- | 4.40%-3.73M | ---- | -399.46%-3.91M | ---- | 128.89%1.3M |
Financial assets at fair value (increase)decrease | ---- | -18.59%-192.4M | ---- | 34.63%-162.24M | ---- | -7.88%-248.19M | ---- | -46.48%-230.07M | ---- | 72.27%-157.06M |
Cash from business operations | ---- | 29.58%-27.34M | ---- | 4.88%-38.83M | ---- | -25.82%-40.82M | ---- | -18.84%-32.44M | ---- | 16.79%-27.3M |
Dividend received - operating | ---- | 27.73%14.8M | ---- | -45.46%11.59M | ---- | -6.86%21.25M | ---- | --22.81M | ---- | ---- |
Interest received - operating | ---- | 179.99%6.54M | ---- | -1.23%2.33M | ---- | -12.97%2.36M | ---- | -21.33%2.72M | ---- | -77.24%3.45M |
Special items of business | 2,259.89%20.09M | -92.67%4.22M | 73.27%-930K | 2,924.09%57.61M | -254.21%-3.48M | -97.46%1.91M | -86.86%2.26M | 55.59%74.97M | 5.19%17.17M | 115.34%48.18M |
Net cash from operations | 2,259.89%20.09M | -105.45%-1.78M | 73.27%-930K | 313.71%32.71M | -254.21%-3.48M | -122.49%-15.3M | -86.86%2.26M | 179.67%68.05M | 5.19%17.17M | 107.33%24.33M |
Cash flow from investment activities | ||||||||||
Decrease in deposits (increase) | ---- | 128.51%8.32M | ---- | -375.78%-29.19M | ---- | 200.00%10.59M | ---- | -553.51%-10.59M | ---- | -76.46%2.33M |
Sale of fixed assets | ---- | ---- | ---- | --265K | ---- | ---- | ---- | -93.33%2K | ---- | --30K |
Purchase of fixed assets | ---- | -62.92%-782K | ---- | 63.96%-480K | ---- | 91.04%-1.33M | ---- | -469.77%-14.87M | ---- | 41.26%-2.61M |
Recovery of cash from investments | ---- | ---- | ---- | -14.09%3.74M | ---- | 293.68%4.36M | ---- | -4.98%1.11M | ---- | --1.17M |
Cash on investment | ---- | 19.22%-870K | ---- | 85.01%-1.08M | ---- | 18.50%-7.18M | ---- | -24.07%-8.82M | ---- | 54.34%-7.11M |
Other items in the investment business | -653.67%-5.95M | ---- | 64.12%-790K | ---- | -147.45%-2.2M | ---- | 116.96%4.64M | ---- | -992.31%-27.37M | --5.48M |
Net cash from investment operations | -653.67%-5.95M | 124.95%6.67M | 64.12%-790K | -516.04%-26.74M | -147.45%-2.2M | 119.38%6.43M | 116.96%4.64M | -4,590.52%-33.16M | -992.31%-27.37M | 92.99%-707K |
Net cash before financing | 921.69%14.13M | -18.05%4.89M | 69.72%-1.72M | 167.22%5.97M | -182.37%-5.68M | -125.44%-8.88M | 167.62%6.9M | 47.67%34.89M | -152.60%-10.2M | 106.91%23.63M |
Cash flow from financing activities | ||||||||||
New borrowing | -5.64%10.65M | -2.45%23.79M | --11.29M | -12.56%24.39M | ---- | 23.79%27.89M | ---- | -32.33%22.53M | ---- | 30.11%33.3M |
Refund | -14.71%-13.67M | 3.58%-24.6M | ---11.92M | 7.27%-25.51M | ---- | -30.06%-27.51M | ---- | 32.33%-21.15M | ---- | -11.38%-31.26M |
Interest paid - financing | ---- | 16.94%-1.12M | ---- | 33.89%-1.35M | ---- | 43.13%-2.05M | ---- | -60.18%-3.6M | ---- | -1,039.59%-2.25M |
Other items of the financing business | 32.96%-419K | ---- | 93.68%-625K | ---- | 4.27%-9.88M | ---- | 33.41%-10.33M | ---- | -62.88%-15.51M | ---- |
Net cash from financing operations | -31.42%-9.21M | 29.22%-12.55M | 29.12%-7.01M | 13.62%-17.73M | 4.27%-9.88M | -3.90%-20.52M | 33.41%-10.33M | 0.96%-19.75M | -62.88%-15.51M | -647.25%-19.94M |
Effect of rate | -310.00%-21K | 100.91%27K | 100.58%10K | -772.56%-2.97M | -1,482.40%-1.73M | 660.34%441K | 1,885.71%125K | 300.00%58K | 0.00%-7K | 90.85%-29K |
Net Cash | 156.45%4.93M | 34.89%-7.66M | 43.94%-8.73M | 60.00%-11.76M | -354.05%-15.57M | -294.23%-29.4M | 86.66%-3.43M | 311.19%15.14M | -360.49%-25.71M | 101.07%3.68M |
Begining period cash | -7.92%88.71M | -13.26%96.34M | -13.26%96.34M | -20.68%111.06M | -20.68%111.06M | 12.17%140.02M | 12.17%140.02M | 3.01%124.83M | 3.01%124.83M | -74.00%121.18M |
Cash at the end | 6.84%93.61M | -7.92%88.71M | -6.56%87.62M | -13.26%96.34M | -31.41%93.77M | -20.68%111.06M | 37.94%136.72M | 12.17%140.02M | -24.36%99.12M | 3.01%124.83M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | -51.03%31.36M | ---- | -17.75%64.03M | -52.72%41.58M | 1.46%77.85M | 205.47%87.94M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | -51.03%31.36M | ---- | -17.75%64.03M | -52.72%41.58M | 1.46%77.85M | 205.47%87.94M |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data
No Data