(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 | ---- | -214.60%-106.58M | ---- | -172.99%-33.88M | ---- | 83.83%46.42M | ---- | 471.20%25.25M | ---- | 95.27%-6.8M |
Profit adjustment | ||||||||||
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.05%-1.38M |
Investment loss (gain) | ---- | 560.71%2.45M | ---- | ---532K | ---- | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | 400.74%2.83M | ---- | 67.25%-941K | ---- | 70.13%-2.87M | ---- | -199.50%-9.62M | ---- | -1,617.11%-3.21M |
Impairment and provisions: | ---- | 5,464.89%15.13M | ---- | -204.06%-282K | ---- | -84.52%271K | ---- | 140.63%1.75M | ---- | 67.73%-4.31M |
-Impairment of property, plant and equipment (reversal) | ---- | --8.57M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 2,426.95%6.56M | ---- | -204.06%-282K | ---- | -67.78%271K | ---- | 308.25%841K | ---- | -74.35%206K |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 120.15%910K | ---- | 68.10%-4.52M |
Revaluation surplus: | ---- | -955.00%-5.91M | ---- | -195.08%-560K | ---- | 102.94%589K | ---- | -1,636.12%-20.03M | ---- | --1.3M |
-Fair value of investment properties (increase) | ---- | -955.00%-5.91M | ---- | -158.33%-560K | ---- | 463.64%960K | ---- | -120.25%-264K | ---- | --1.3M |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | 98.12%-371K | ---- | ---19.77M | ---- | ---- |
Asset sale loss (gain): | ---- | 768.75%214K | ---- | 99.63%-32K | ---- | -3,756.96%-8.67M | ---- | 1,048.00%237K | ---- | 97.82%-25K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---8.67M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 768.75%214K | ---- | -3,300.00%-32K | ---- | -99.58%1K | ---- | 1,048.00%237K | ---- | 32.43%-25K |
Depreciation and amortization: | ---- | 174.86%56.67M | ---- | 18.80%20.62M | ---- | 9.01%17.35M | ---- | 287.80%15.92M | ---- | -55.38%4.11M |
-Amortization of intangible assets | ---- | 10.17%2.86M | ---- | 23.78%2.6M | ---- | 81.65%2.1M | ---- | 30.51%1.16M | ---- | 180.06%885K |
-Other depreciation and amortization | ---- | -1.22%-166K | ---- | 2.38%-164K | ---- | -6.33%-168K | ---- | 95.16%-158K | ---- | ---3.27M |
Financial expense | ---- | 246.72%24.55M | ---- | -33.48%7.08M | ---- | -42.82%10.65M | ---- | 5.06%18.62M | ---- | 33.22%17.72M |
Special items | ---- | -35.79%-3.2M | ---- | 20.95%-2.36M | ---- | -544.28%-2.98M | ---- | -189.38%-463K | ---- | ---160K |
Operating profit before the change of operating capital | ---- | -27.24%-13.85M | ---- | -117.92%-10.89M | ---- | 91.88%60.75M | ---- | 337.50%31.66M | ---- | 105.27%7.24M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -141.11%-9.14M | ---- | 280.63%22.24M | ---- | -81.67%-12.31M | ---- | -179.99%-6.78M | ---- | 237.22%8.47M |
Accounts receivable (increase)decrease | ---- | 436.55%80.96M | ---- | 69.67%-24.06M | ---- | 13.78%-79.31M | ---- | -240.66%-91.99M | ---- | -116.28%-27M |
Accounts payable increase (decrease) | ---- | 2.34%-54.45M | ---- | -136.74%-55.76M | ---- | 1,414.38%151.77M | ---- | 290.39%10.02M | ---- | 88.62%-5.26M |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | -98.66%580K | ---- | -67.67%43.23M | ---- | --133.71M | ---- | ---- |
Special items for working capital changes | ---- | 120.50%1.46M | ---- | 83.30%-7.11M | ---- | -183.27%-42.57M | ---- | --51.13M | ---- | ---- |
Cash from business operations | ---- | 106.63%4.97M | ---- | -161.69%-74.99M | ---- | -0.16%121.55M | ---- | 835.19%121.75M | ---- | -9.79%-16.56M |
Other taxs | ---- | 102.42%175K | ---- | -42.35%-7.22M | ---- | 80.89%-5.07M | ---- | -4,993.09%-26.54M | ---- | 29.12%-521K |
Interest received - operating | ---- | -0.98%2.53M | ---- | 11.84%2.55M | ---- | 392.44%2.28M | ---- | 96.19%463K | ---- | -72.27%236K |
Interest paid - operating | ---- | 11.63%-4.5M | ---- | 2.32%-5.09M | ---- | 13.54%-5.21M | ---- | -3.27%-6.03M | ---- | -108.02%-5.84M |
Special items of business | 81.17%-10.29M | ---- | -106.56%-54.63M | ---1.81M | -110.28%-26.45M | ---- | 532.29%257.14M | --6M | -428.55%-59.48M | ---- |
Net cash from operations | 81.17%-10.29M | 103.67%3.17M | -106.56%-54.63M | -176.23%-86.56M | -110.28%-26.45M | 18.72%113.55M | 532.29%257.14M | 521.69%95.65M | -428.55%-59.48M | -27.62%-22.68M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3.05%1.38M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 121.89%1.57M | ---- | -39.02%708K |
Sale of fixed assets | ---- | 362.94%662K | ---- | 376.67%143K | ---- | -94.52%30K | ---- | -32.22%547K | ---- | -28.01%807K |
Purchase of fixed assets | ---- | 87.29%-34.77M | ---- | -7,965.36%-273.58M | ---- | -522.39%-3.39M | ---- | ---545K | ---- | ---- |
Purchase of intangible assets | ---- | 95.59%-532K | ---- | -342.82%-12.06M | ---- | 67.78%-2.72M | ---- | 21.41%-8.45M | ---- | ---10.76M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --251.31M | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---8.48M | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --67.06M |
Cash on investment | ---- | ---- | ---- | -110.29%-18.04M | ---- | ---8.58M | ---- | ---- | ---- | ---66.9M |
Other items in the investment business | 28.92%-12.44M | ---- | -228.77%-17.51M | --2.38M | -104.22%-5.33M | ---- | -15.57%126.07M | ---- | 8,766.51%149.32M | ---- |
Net cash from investment operations | 28.92%-12.44M | 88.81%-34.64M | -228.77%-17.51M | -230.84%-309.63M | -104.22%-5.33M | 3,540.05%236.64M | -15.57%126.07M | 10.62%-6.88M | 8,766.51%149.32M | 96.81%-7.7M |
Net cash before financing | 68.49%-22.73M | 92.06%-31.47M | -127.04%-72.14M | -213.13%-396.19M | -108.29%-31.77M | 294.50%350.19M | 326.55%383.22M | 392.21%88.77M | 792.31%89.84M | 88.28%-30.38M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | --520.12M | ---- | ---- | ---- | -44.00%94M | ---- | 145.13%167.86M |
Refund | ---- | 64.61%-47.86M | ---- | -6,942.50%-135.22M | ---- | 98.10%-1.92M | ---- | 25.43%-100.96M | ---- | ---135.38M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---148M | ---- | ---- | ---- | ---- |
Other items of the financing business | 198.68%20.93M | ---- | -1,131.42%-21.21M | ---- | 98.86%-1.72M | ---- | -951.60%-151.21M | ---- | -172.00%-14.38M | ---1.89M |
Net cash from financing operations | 198.68%20.93M | -115.29%-57.43M | -1,131.42%-21.21M | 332.72%375.52M | 98.86%-1.72M | -931.39%-161.36M | -951.60%-151.21M | -151.14%-15.65M | -172.00%-14.38M | -55.33%30.59M |
Effect of rate | 82.24%-647K | 90.36%-1.38M | 32.10%-3.64M | -574.69%-14.35M | -299.29%-5.37M | 3,825.97%3.02M | 825.61%2.69M | 169.37%77K | -470.77%-371K | -218.09%-111K |
Net Cash | 98.06%-1.81M | -330.15%-88.89M | -178.68%-93.34M | -110.94%-20.67M | -114.44%-33.49M | 158.23%188.83M | 207.45%232.01M | 34,070.09%73.12M | 978.95%75.46M | 100.11%214K |
Begining period cash | -33.01%183.17M | -11.35%273.45M | -11.35%273.45M | 164.53%308.46M | 164.52%308.46M | 168.63%116.61M | 159.26%116.61M | 0.24%43.41M | 3.86%44.98M | -81.49%43.31M |
Cash at the end | 2.41%180.72M | -33.01%183.17M | -34.55%176.46M | -11.35%273.45M | -23.26%269.6M | 164.53%308.46M | 192.59%351.31M | 168.63%116.61M | 139.02%120.07M | 0.24%43.41M |
Cash balance analysis | ||||||||||
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 | -- | Grant Thornton (Hong Kong) Certified Public Accountants | -- | Grant Thornton (Hong Kong) Certified Public Accountants | -- | Grant Thornton (Hong Kong) Certified Public Accountants | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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