(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 | ---- | 220.02%15.23M | ---- | 105.95%4.76M | ---- | -97.43%-80.07M | ---- | 39.60%-40.55M | ---- | -76.99%-67.14M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -17.27%-3.16M | ---- | 24.25%-2.69M | ---- | 26.30%-3.55M | ---- | 41.10%-4.82M | ---- | -553.39%-8.19M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | -81.99%2.89M | ---- | -27.04%16.02M | ---- | 173.71%21.95M |
Impairment and provisions: | ---- | 70.19%1.71M | ---- | -6.17%1M | ---- | -74.75%1.07M | ---- | -43.55%4.23M | ---- | 453.51%7.5M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | -72.69%857K | ---- | --3.14M | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | --185K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 51.74%1.52M | ---- | -45.31%1M | ---- | --1.83M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | -247.99%-1.62M | ---- | -85.39%1.1M | ---- | 453.51%7.5M |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | 60.75%-1.84M | ---- | -1,708.90%-4.7M | ---- | -95.61%292K |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | 63.45%-1.8M | ---- | -2,093.93%-4.93M | ---- | -96.19%247K |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | -119.38%-44K | ---- | 404.44%227K | ---- | -73.68%45K |
Asset sale loss (gain): | ---- | -21,139.29%-11.89M | ---- | -100.34%-56K | ---- | 711.34%16.45M | ---- | 1,045.76%2.03M | ---- | 192.67%177K |
-Loss (gain) from sale of subsidiary company | ---- | ---12.73M | ---- | ---- | ---- | 934.55%15.03M | ---- | --1.45M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 1,591.07%835K | ---- | -103.94%-56K | ---- | 147.30%1.42M | ---- | 224.86%575K | ---- | 192.67%177K |
Depreciation and amortization: | ---- | 0.89%71.26M | ---- | -3.10%70.63M | ---- | 0.98%72.89M | ---- | -4.88%72.19M | ---- | 1,357.20%75.89M |
-Amortization of intangible assets | ---- | 10.00%88K | ---- | 110.53%80K | ---- | --38K | ---- | ---- | ---- | ---- |
Financial expense | ---- | -25.33%10.13M | ---- | -15.22%13.57M | ---- | -16.88%16M | ---- | -17.57%19.25M | ---- | 245.23%23.36M |
Special items | ---- | -80.70%255K | ---- | -95.58%1.32M | ---- | 16,043.24%29.87M | ---- | -50.40%185K | ---- | --373K |
Operating profit before the change of operating capital | ---- | -5.65%83.54M | ---- | 64.86%88.54M | ---- | -15.86%53.7M | ---- | 17.73%63.83M | ---- | 576.42%54.22M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -102.34%-28K | ---- | 186.13%1.2M | ---- | -174.58%-1.39M | ---- | 223.67%1.87M | ---- | -193.39%-1.51M |
Accounts receivable (increase)decrease | ---- | 1,140.03%8.24M | ---- | 96.73%-792K | ---- | -313.53%-24.24M | ---- | -153.64%-5.86M | ---- | 166.28%10.93M |
Accounts payable increase (decrease) | ---- | 22.87%-3.38M | ---- | -212.27%-4.38M | ---- | 193.06%3.9M | ---- | 31.87%-4.19M | ---- | -180.03%-6.16M |
Special items for working capital changes | ---- | -1,697.33%-1.2M | ---- | -98.07%75K | ---- | 5,363.38%3.88M | ---- | -99.89%71K | ---- | --63.84M |
Cash from business operations | ---- | 2.99%87.17M | ---- | 136.04%84.64M | ---- | -35.64%35.86M | ---- | -54.08%55.71M | ---- | 673.90%121.32M |
Other taxs | ---- | ---- | ---- | ---- | ---- | ---236K | ---- | ---- | ---- | ---- |
Interest received - operating | ---- | -2.61%261K | ---- | 1.52%268K | ---- | -12.00%264K | ---- | -88.41%300K | ---- | --2.59M |
Special items of business | -30.45%31.18M | ---- | -2.87%44.82M | ---- | 176.77%46.15M | ---- | 9.36%16.67M | ---- | -81.51%15.25M | ---- |
Net cash from operations | -30.45%31.18M | 2.97%87.43M | -2.87%44.82M | 136.60%84.9M | 176.77%46.15M | -35.93%35.89M | 9.36%16.67M | -54.80%56.01M | -81.51%15.25M | 571.59%123.91M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -71.32%37K | 2,766.67%344K | --129K | -98.58%12K | ---- | -21.96%846K | -25.26%790K | 5.55%1.08M | 97.57%1.06M | 11.27%1.03M |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 83.46%-10.96M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | 3,080.83%66.09M | 180.02%1.77M | -105.57%-2.22M | -105.57%-2.22M | 1,773.04%39.79M |
Sale of fixed assets | --19K | ---- | ---- | -80.14%57K | --8K | --287K | ---- | ---- | ---- | -97.40%5K |
Purchase of fixed assets | -31.44%-740K | -34.68%-1.66M | -19.28%-563K | 54.30%-1.23M | 36.56%-472K | 25.46%-2.7M | 18.15%-744K | 61.46%-3.62M | 85.48%-909K | -274.87%-9.4M |
Purchase of intangible assets | ---- | ---- | ---- | 45.07%-156K | 45.53%-134K | ---284K | ---246K | ---- | ---- | ---- |
Sale of subsidiaries | ---- | -99.86%5K | ---- | -67.30%3.53M | ---- | 6,570.66%10.81M | ---- | ---167K | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | --503K | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | 88.77%-4.06M | ---- | -6,415.68%-36.16M | 38.24%-554K | 78.98%-555K | ---897K | ---2.64M |
Other items in the investment business | ---- | ---- | ---- | --2.54M | --2.29M | ---- | ---- | ---- | 99.15%-17K | --10.29M |
Net cash from investment operations | -57.60%-684K | -289.47%-1.31M | -125.59%-434K | -98.24%693K | 66.27%1.7M | 819.03%39.38M | 134.19%1.02M | -115.17%-5.48M | -110.37%-2.98M | 151.57%36.12M |
Net cash before financing | -31.31%30.49M | 0.60%86.11M | -7.22%44.39M | 13.73%85.6M | 170.40%47.85M | 48.94%75.27M | 44.28%17.69M | -68.42%50.53M | -88.97%12.26M | 266.16%160.02M |
Cash flow from financing activities | ||||||||||
Refund | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---30M | ---30M | ---- |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11.63M | ---- | ---- |
Interest paid - financing | -21.14%-7.37M | 25.33%-10.13M | 22.82%-6.08M | 15.22%-13.57M | 11.52%-7.88M | 16.88%-16M | 17.53%-8.91M | 17.57%-19.25M | 11.21%-10.8M | -245.23%-23.36M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---104K | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2M |
Net cash from financing operations | -7.92%-46.08M | -0.42%-84.24M | -0.96%-42.7M | 2.07%-83.89M | 0.78%-42.29M | 14.98%-85.67M | 40.67%-42.63M | -3.36%-100.76M | -53.51%-71.84M | -269.13%-97.49M |
Effect of rate | 54.82%-309K | 72.84%-330K | -0.59%-684K | -325.84%-1.22M | -413.36%-680K | -73.69%538K | -65.39%217K | 542.64%2.05M | 435.90%627K | -102.63%-462K |
Net Cash | -1,021.34%-15.59M | 9.61%1.87M | -69.52%1.69M | 116.41%1.71M | 122.27%5.55M | 79.30%-10.4M | 58.16%-24.93M | -180.33%-50.23M | -192.47%-59.58M | 261.72%62.53M |
Begining period cash | 2.55%61.95M | 0.82%60.41M | 0.82%60.41M | -14.13%59.92M | -14.13%59.92M | -40.85%69.78M | -40.85%69.78M | 111.04%117.97M | 111.04%117.97M | -41.03%55.9M |
Cash at the end | -25.02%46.05M | 2.55%61.95M | -5.20%61.42M | 0.82%60.41M | 43.77%64.79M | -14.13%59.92M | -23.63%45.07M | -40.85%69.78M | -51.00%59.01M | 111.04%117.97M |
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 | -- | Furimazer Certified Public Accountants Limited | -- | Furimazer Certified Public Accountants Limited | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang 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