(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 | ---- | 46.38%-210.17M | ---- | -1,495.67%-391.95M | ---- | 5.99%28.08M | ---- | -35.23%26.5M | ---- | 4,341.69%40.91M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 41.26%-2.86M | ---- | 16.80%-4.87M | ---- | -13.14%-5.86M | ---- | 2.91%-5.18M | ---- | -13.02%-5.33M |
Impairment and provisions: | ---- | 348.67%70.26M | ---- | -36.92%15.66M | ---- | 70.89%24.82M | ---- | 423.52%14.53M | ---- | -83.27%-4.49M |
-Impairmen of inventory (reversal) | ---- | 17,459.14%65.32M | ---- | -97.89%372K | ---- | --17.63M | ---- | ---- | ---- | -20.53%-1.96M |
-Impairment of trade receivables (reversal) | ---- | -67.61%4.94M | ---- | 175.71%15.24M | ---- | -61.25%5.53M | ---- | 648.60%14.27M | ---- | -216.04%-2.6M |
-Other impairments and provisions | ---- | -90.91%4K | ---- | -97.36%44K | ---- | 547.47%1.66M | ---- | 289.39%257K | ---- | 1,420.00%66K |
Asset sale loss (gain): | ---- | -1,340.55%-5.72M | ---- | -21.41%-397K | ---- | 74.79%-327K | ---- | 88.22%-1.3M | ---- | -501.91%-11.01M |
-Loss (gain) from sale of subsidiary company | ---- | ---5.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | -21.41%-397K | ---- | 74.79%-327K | ---- | 88.22%-1.3M | ---- | -11,567.71%-11.01M |
Depreciation and amortization: | ---- | -11.48%33.9M | ---- | 7.46%38.3M | ---- | -2.00%35.64M | ---- | -0.42%36.37M | ---- | -19.48%36.52M |
Financial expense | ---- | 4.04%309K | ---- | -34.73%297K | ---- | 3.41%455K | ---- | -25.17%440K | ---- | --588K |
Special items | ---- | 844.73%9.06M | ---- | 684.76%959K | ---- | -100.38%-164K | ---- | 120.75%42.77M | ---- | -6.64%19.38M |
Operating profit before the change of operating capital | ---- | 69.24%-105.22M | ---- | -513.78%-342M | ---- | -27.58%82.65M | ---- | 49.06%114.12M | ---- | 31.93%76.56M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -165.88%-82.87M | ---- | 1,575.39%125.79M | ---- | 92.13%-8.53M | ---- | 13.12%-108.31M | ---- | -1,094.80%-124.67M |
Accounts receivable (increase)decrease | ---- | -2.29%8.48M | ---- | 113.96%8.68M | ---- | 66.35%-62.18M | ---- | -215.04%-184.79M | ---- | 203.28%160.63M |
Accounts payable increase (decrease) | ---- | 121.94%2.31M | ---- | -225.83%-10.53M | ---- | -4.65%8.37M | ---- | 137.99%8.78M | ---- | -159.76%-23.1M |
prepayments (increase)decrease | ---- | 201.41%7.65M | ---- | -107.47%-7.54M | ---- | -69.08%100.91M | ---- | 236.98%326.38M | ---- | -275.81%-238.27M |
Cash from business operations | -2.41%-243.84M | 24.80%-169.65M | -66.67%-238.11M | -286.10%-225.6M | -6,037.61%-142.86M | -22.38%121.23M | -98.79%2.41M | 204.93%156.19M | 257.24%198.2M | -324.66%-148.85M |
Other taxs | ---- | 97.36%-129K | 89.44%-492K | 20.73%-4.89M | 5.17%-4.66M | -54.33%-6.17M | -118.98%-4.91M | 49.50%-4M | 55.56%-2.24M | 0.69%-7.92M |
Net cash from operations | -2.20%-243.84M | 26.34%-169.78M | -61.74%-238.6M | -300.33%-230.5M | -5,781.94%-147.52M | -24.40%115.06M | -101.28%-2.51M | 197.08%152.19M | 288.56%195.95M | -368.98%-156.76M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -41.26%2.86M | ---- | -16.80%4.87M | ---- | 13.14%5.86M | ---- | -2.91%5.18M | ---- | 13.02%5.33M |
Sale of fixed assets | ---- | ---- | ---- | 134.40%1.03M | ---- | -97.39%439K | ---- | 307.19%16.83M | ---- | 6,788.33%4.13M |
Purchase of fixed assets | ---- | 99.74%-18K | ---- | 92.29%-6.96M | ---- | -1,669.05%-90.2M | ---- | 76.77%-5.1M | ---- | -12.45%-21.95M |
Sale of subsidiaries | ---- | --32.76M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | -24.49%1.19M | ---- | 204.36%1.58M | ---- | -172.41%-1.51M | ---- | 311.21%2.09M | ---- | -151.62%-990K | --17.12M |
Net cash from investment operations | -24.49%1.19M | 3,471.69%35.61M | 204.36%1.58M | 98.74%-1.06M | -172.41%-1.51M | -596.33%-83.91M | 311.21%2.09M | 265.30%16.91M | -151.62%-990K | -72.49%4.63M |
Net cash before financing | -2.37%-242.65M | 42.06%-134.17M | -59.04%-237.02M | -843.37%-231.55M | -35,639.33%-149.03M | -81.58%31.15M | -100.21%-417K | 211.15%169.09M | 272.43%194.96M | -302.56%-152.14M |
Cash flow from financing activities | ||||||||||
Interest paid - financing | ---- | -4.04%-309K | ---- | 34.73%-297K | ---- | -3.41%-455K | ---- | 25.17%-440K | ---- | ---588K |
Other items of the financing business | 35.33%-216K | ---- | -19.71%-334K | ---- | 70.13%-279K | ---- | -30.08%-934K | ---- | 7.24%-718K | ---- |
Net cash from financing operations | 35.33%-216K | -4.62%-680K | -19.71%-334K | 48.82%-650K | 70.13%-279K | 21.65%-1.27M | -30.08%-934K | 5.15%-1.62M | 7.24%-718K | ---1.71M |
Effect of rate | 79.42%-7.73M | 86.63%-18.09M | 47.33%-37.56M | -372.13%-135.25M | -477.13%-71.31M | -47.03%49.7M | 166.52%18.91M | 380.13%93.83M | -334.02%-28.43M | 54.69%-33.5M |
Net Cash | -2.32%-242.87M | 41.92%-134.85M | -58.97%-237.36M | -877.14%-232.2M | -10,951.96%-149.31M | -82.16%29.88M | -100.70%-1.35M | 208.86%167.47M | 276.63%194.24M | -304.84%-153.84M |
Begining period cash | -10.53%1.3B | -20.19%1.45B | -20.19%1.45B | 4.57%1.82B | 4.57%1.82B | 17.67%1.74B | 17.67%1.74B | -11.24%1.48B | -11.24%1.48B | 0.07%1.67B |
Cash at the end | -10.92%1.05B | -10.53%1.3B | -26.37%1.18B | -20.19%1.45B | -9.02%1.6B | 4.57%1.82B | 6.87%1.76B | 17.67%1.74B | -3.89%1.64B | -11.24%1.48B |
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 | -- | Tianjian Deyang Certified Public Accountants Co., Ltd. | -- | Tianjian Deyang Certified Public Accountants Co., Ltd. | -- | Tianjian Deyang Certified Public Accountants Co., Ltd. | -- | Tianjian Deyang Certified Public Accountants Co., Ltd. | -- | Tianjian Deyang Certified Public Accountants Co., Ltd. |
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