(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 | 16.18%593.71M | -8.75%1.06B | -17.77%511.02M | -2.11%1.16B | 10.36%621.47M | 37.22%1.18B | 58.08%563.12M | 30.24%861.25M | 16.13%356.23M | 11.21%661.29M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -11.51%-32.71M | -73.90%-44.96M | -129.26%-29.34M | 19.28%-25.85M | 22.05%-12.8M | 12.94%-32.03M | 15.85%-16.42M | 8.52%-36.79M | -9.49%-19.51M | -59.56%-40.22M |
Attributable subsidiary (profit) loss | 167.66%159K | -800.00%-27K | 73.92%-235K | 40.00%-3K | -160.40%-901K | 98.84%-5K | -18.49%-346K | ---432K | -981.48%-292K | ---- |
Impairment and provisions: | 0.74%61.53M | -31.71%33.9M | 18.62%61.08M | -61.12%49.64M | -11.27%51.49M | 254.69%127.69M | 915.33%58.04M | 4.48%36M | -70.16%5.72M | 24.91%34.46M |
-Impairment of property, plant and equipment (reversal) | --6.75M | -127.33%-82K | ---- | --300K | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | -36.65%31.21M | -60.65%24.25M | -5.09%49.27M | -39.59%61.61M | 7.83%51.91M | 217.34%101.99M | 742.27%48.14M | -6.72%32.14M | -70.16%5.72M | 24.91%34.46M |
-Impairment of trade receivables (reversal) | 99.59%23.57M | ---- | --11.81M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.86M | ---- | ---- |
-Other impairments and provisions | ---- | 179.38%9.74M | ---- | -147.74%-12.27M | -104.24%-419K | --25.7M | --9.89M | ---- | ---- | ---- |
Revaluation surplus: | 223.51%5.73M | -164.58%-4.06M | 8.05%-4.64M | 62.52%-1.53M | 51.07%-5.05M | -133.40%-4.09M | -264.04%-10.31M | -44.41%12.25M | -54.89%6.29M | 277.93%22.03M |
-Other fair value changes | 223.51%5.73M | -164.58%-4.06M | 8.05%-4.64M | 62.52%-1.53M | 51.07%-5.05M | -133.40%-4.09M | -264.04%-10.31M | -44.41%12.25M | -54.89%6.29M | 277.93%22.03M |
Asset sale loss (gain): | 37,640.00%3.77M | 9.59%18.08M | -99.55%10K | -49.56%16.5M | -86.10%2.23M | -47.62%32.71M | 5,383.50%16.01M | 886.35%62.44M | -111.48%-303K | -61.92%6.33M |
-Loss (gain) on sale of property, machinery and equipment | 1,243.06%3.77M | 9.59%18.08M | -87.37%281K | -49.56%16.5M | -86.10%2.23M | -47.62%32.71M | 5,383.50%16.01M | 886.35%62.44M | -111.48%-303K | -62.45%6.33M |
-Loss (gain) from selling other assets | ---- | ---- | ---271K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 28.00%367.85M | 23.52%633.49M | 18.65%287.38M | 20.08%512.86M | 18.17%242.21M | 5.68%427.1M | 19.09%204.96M | 24.17%404.15M | 10.45%172.11M | 34.51%325.48M |
-Amortization of intangible assets | 78.32%136.86M | 49.71%198.27M | 33.02%76.75M | 6.81%132.43M | -13.40%57.7M | -23.09%123.99M | 15.94%66.62M | 42.54%161.22M | 3.70%57.46M | 0.99%113.1M |
Financial expense | -16.99%65.18M | 77.56%124.06M | 225.56%78.52M | 66.32%69.87M | -3.51%24.12M | -5.01%42.01M | -5.60%25M | -15.48%44.22M | 5.22%26.48M | 37.51%52.32M |
Special items | 1.67%31.25M | 23.06%46.88M | -19.33%30.73M | 16.01%38.1M | 75.89%38.1M | -18.38%32.84M | 153.59%21.66M | 795.33%40.24M | 8.26%8.54M | -83.85%4.49M |
Operating profit before the change of operating capital | 17.33%1.1B | 2.56%1.86B | -2.74%934.53M | 0.47%1.82B | 11.51%960.87M | 27.03%1.81B | 55.19%861.71M | 33.50%1.42B | 8.13%555.26M | 17.28%1.07B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -96.82%13.98M | 361.98%946.37M | 190.08%439.32M | 79.15%-361.24M | 62.47%-487.68M | -55.00%-1.73B | -465.02%-1.3B | -191.32%-1.12B | -7.02%-229.96M | -10.06%-383.72M |
Accounts receivable (increase)decrease | -64.41%-619.74M | -206.71%-129.91M | 7.00%-376.95M | 117.38%121.74M | 33.47%-405.3M | -491.66%-700.33M | -60.84%-609.22M | 22.13%-118.37M | -39.75%-378.77M | -449.76%-152.01M |
Accounts payable increase (decrease) | 265.54%381.26M | -114.35%-440.11M | -455.95%-230.32M | -128.51%-205.32M | -92.33%64.71M | -35.35%720.06M | 138.59%843.83M | 323.51%1.11B | 791.26%353.68M | -24.93%263M |
Special items for working capital changes | -120.73%-5.08M | 578.33%26.29M | 5,134.83%24.5M | 105.94%3.88M | 100.86%468K | -50.36%-65.29M | -42.29%-54.44M | -345.28%-43.43M | -1,810.08%-38.26M | 505.22%17.7M |
Cash from business operations | 9.58%866.89M | 64.71%2.27B | 494.53%791.08M | 4,514.32%1.38B | 151.69%133.06M | -97.63%29.81M | -198.27%-257.43M | 55.03%1.26B | 1,124.88%261.95M | -7.69%811.16M |
Hong Kong profits tax paid | -103.44%-375K | 711.11%11.39M | 961.50%10.9M | 52.06%-1.86M | -350.18%-1.27M | 38.42%-3.89M | 94.52%-281K | -142.45%-6.31M | -43.61%-5.12M | 72.67%-2.6M |
Other taxs | 11.00%-26.42M | 30.57%-49.08M | 37.25%-29.69M | 16.69%-70.7M | -22.29%-47.31M | -77.09%-84.86M | -133.46%-38.69M | -49.94%-47.92M | 4.84%-16.57M | 14.79%-31.96M |
Interest paid - operating | 16.99%-65.18M | -77.56%-124.06M | -225.56%-78.52M | -66.32%-69.87M | 3.51%-24.12M | 5.01%-42.01M | 5.60%-25M | 15.48%-44.22M | -5.22%-26.48M | -37.51%-52.32M |
Net cash from operations | 11.70%774.92M | 70.62%2.1B | 1,049.30%693.77M | 1,321.56%1.23B | 118.78%60.37M | -108.71%-100.95M | -250.34%-321.39M | 60.03%1.16B | 398.13%213.78M | -8.74%724.27M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 11.51%32.71M | 73.90%44.96M | 129.26%29.34M | -19.28%25.85M | -22.05%12.8M | -12.94%32.03M | -15.85%16.42M | -8.52%36.79M | 9.49%19.51M | 59.56%40.22M |
Sale of fixed assets | -13.23%2.76M | 1,311.39%51.42M | 264.49%3.18M | 123.22%3.64M | 1,646.00%873K | -21.46%1.63M | -96.50%50K | -70.95%2.08M | -73.89%1.43M | 282.77%7.15M |
Purchase of fixed assets | 52.34%-99.89M | 13.67%-501.57M | 8.64%-209.58M | 22.18%-580.99M | 6.40%-229.4M | -62.67%-746.54M | -108.99%-245.07M | -0.51%-458.93M | 53.66%-117.27M | -76.22%-456.61M |
Purchase of intangible assets | 8.84%-170.17M | 7.97%-372.59M | -3.76%-186.68M | -29.78%-404.88M | -36.94%-179.92M | -96.29%-311.98M | -67.56%-131.38M | 0.02%-158.94M | -3.59%-78.41M | -17.20%-158.97M |
Acquisition of subsidiaries | ---- | 87.79%-4.52M | 87.79%-4.52M | ---37.06M | ---37.06M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -95.97%107K | -94.98%3.97M | --2.65M | 111,360.56%79M | ---- | ---71K | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---4.8M | ---4.8M | ---- | ---- | -307.64%-1.23M | -307.31%-1.23M | 96.47%-301K |
Other items in the investment business | 8.00%-115K | -7,350.00%-435K | -12,600.00%-125K | --6K | 116.67%1K | ---- | 75.00%-6K | -252.00%-38K | ---24K | 101.70%25K |
Net cash from investment operations | 35.86%-234.59M | 15.28%-778.78M | 16.40%-365.74M | 10.31%-919.23M | -21.53%-437.5M | -76.63%-1.02B | -104.56%-359.99M | -2.07%-580.27M | 42.44%-175.99M | -34.15%-568.49M |
Net cash before financing | 64.71%540.33M | 322.17%1.33B | 186.98%328.04M | 127.88%313.87M | 44.65%-377.14M | -294.52%-1.13B | -1,903.22%-681.38M | 271.53%578.8M | 110.01%37.79M | -57.88%155.79M |
Cash flow from financing activities | ||||||||||
New borrowing | -33.35%2.25B | 15.66%5.6B | 49.77%3.38B | -33.71%4.84B | -36.73%2.26B | 97.65%7.3B | 53.57%3.57B | -8.61%3.69B | 49.61%2.32B | 60.44%4.04B |
Refund | 32.75%-2.39B | -37.20%-6.8B | -66.09%-3.55B | 7.22%-4.96B | -11.48%-2.14B | -38.55%-5.34B | -2.24%-1.92B | -15.07%-3.86B | -103.01%-1.87B | -31.45%-3.35B |
Issuing shares | 309.09%2.25M | -47.97%550K | -43.53%550K | -87.12%1.06M | -72.06%974K | -4.49%8.21M | -9.97%3.49M | 44.73%8.59M | 6.14%3.87M | 584.10%5.94M |
Dividends paid - financing | ---- | 5.12%-436.86M | ---- | -16.82%-460.42M | -22.03%-236.1M | -50.63%-394.12M | -41.55%-193.49M | -17.01%-261.64M | -16.21%-136.69M | -21.90%-223.59M |
Issuance expenses and redemption of securities expenses | ---30.96M | ---4.41M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 67.25%-12.64M |
Other items of the financing business | -104.26%-129K | 382.88%705K | 3,019.59%3.03M | -65.32%146K | -63.53%97K | 105.50%421K | 103.34%266K | 96.73%-7.65M | -153.73%-7.95M | -250.63%-234.27M |
Net cash from financing operations | -0.70%-246.85M | -152.78%-1.8B | -34.03%-245.14M | -148.42%-712.74M | -112.91%-182.9M | 395.55%1.47B | 418.40%1.42B | -406.02%-498.09M | -43.69%273.35M | 253.60%162.77M |
Effect of rate | 24.62%-20.18M | 101.84%858K | 33.40%-26.76M | -715.77%-46.61M | -4,907.30%-40.19M | -113.82%-5.71M | 110.36%836K | 489.68%41.35M | -27.59%-8.07M | 54.90%-10.61M |
Net Cash | 254.02%293.48M | -19.48%-476.55M | 114.80%82.9M | -215.20%-398.87M | -176.13%-560.03M | 329.01%346.24M | 136.44%735.64M | -74.66%80.71M | 188.06%311.13M | 20.71%318.55M |
Begining period cash | -33.29%953.24M | -23.77%1.43B | -23.77%1.43B | 22.20%1.87B | 22.20%1.87B | 8.65%1.53B | 8.65%1.53B | 27.90%1.41B | 27.90%1.41B | 27.84%1.1B |
Cash at the end | -17.41%1.23B | -33.29%953.24M | 16.55%1.49B | -23.77%1.43B | -43.88%1.27B | 22.20%1.87B | 32.39%2.27B | 8.65%1.53B | 42.25%1.71B | 27.90%1.41B |
Cash balance analysis | ||||||||||
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu 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