(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 | ---- | -55.26%56.86M | ---- | 292.36%127.08M | ---- | 106.32%32.39M | ---- | -296.26%-512.3M | ---- | -416.49%-129.28M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -97.67%-850K | ---- | -67.32%-430K | ---- | -10.78%-257K | ---- | 74.53%-232K | ---- | 83.64%-911K |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | 16.78%-248K | ---- | ---298K | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | -174.15%-15.47M | ---- | -3.05%-5.64M | ---- | -10.94%-5.48M | ---- | 13.39%-4.94M | ---- | 3.75%-5.7M |
Impairment and provisions: | ---- | -52.74%2.44M | ---- | 157.01%5.16M | ---- | -102.57%-9.05M | ---- | 67,188.57%352.22M | ---- | -104.43%-525K |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --341.06M | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | -52.50%2.24M | ---- | 148.98%4.71M | ---- | -208.82%-9.61M | ---- | 186.88%8.83M | ---- | -257.23%-10.17M |
-Impairment of trade receivables (reversal) | ---- | -117.84%-81K | ---- | 64.49%454K | ---- | -61.93%276K | ---- | -92.48%725K | ---- | 111.26%9.64M |
-Other impairments and provisions | ---- | --284K | ---- | ---- | ---- | -82.38%281K | ---- | --1.6M | ---- | ---- |
Revaluation surplus: | ---- | 217.53%2.07M | ---- | 81.69%-1.76M | ---- | -131.05%-9.6M | ---- | 144.39%30.91M | ---- | 162.46%12.65M |
-Fair value of investment properties (increase) | ---- | 175.35%2.01M | ---- | -39.53%-2.67M | ---- | -106.08%-1.91M | ---- | 452.37%31.43M | ---- | 128.10%5.69M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | 37.05%-2.69M | ---- | -161.37%-4.27M | ---- | --6.96M |
-Other fair value changes | ---- | -93.72%57K | ---- | 118.16%908K | ---- | -233.30%-5M | ---- | --3.75M | ---- | ---- |
Asset sale loss (gain): | ---- | 94.08%-3.55M | ---- | -1,595.08%-59.92M | ---- | -627.61%-3.54M | ---- | -69.97%670K | ---- | 389.74%2.23M |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | --771K | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---2.73M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 94.15%-3.55M | ---- | -8,341.17%-60.69M | ---- | -207.31%-719K | ---- | -69.97%670K | ---- | 389.74%2.23M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---85K | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | 5.06%35.02M | ---- | 65.36%33.33M | ---- | -78.77%20.16M | ---- | -5.51%94.96M | ---- | -0.22%100.49M |
-Depreciation | ---- | 6.24%30.51M | ---- | 80.56%28.72M | ---- | -82.85%15.91M | ---- | -5.72%92.76M | ---- | -0.33%98.38M |
-Amortization of intangible assets | ---- | -2.30%4.51M | ---- | 8.47%4.61M | ---- | 93.58%4.25M | ---- | 4.08%2.2M | ---- | 5.24%2.11M |
Financial expense | ---- | -55.92%685K | ---- | 5.71%1.55M | ---- | 52.81%1.47M | ---- | 8.58%962K | ---- | -21.80%886K |
Special items | ---- | -100.18%-4K | ---- | --2.2M | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | -24.00%77.19M | ---- | 292.96%101.57M | ---- | 167.92%25.85M | ---- | -88.75%-38.05M | ---- | -135.89%-20.16M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -224.71%-46.15M | ---- | 198.23%37.01M | ---- | -399.13%-37.67M | ---- | -76.88%12.59M | ---- | 236.84%54.46M |
Accounts receivable (increase)decrease | ---- | -167.79%-52.03M | ---- | 80.46%-19.43M | ---- | -266.98%-99.46M | ---- | -13.43%59.56M | ---- | 189.32%68.8M |
Accounts payable increase (decrease) | ---- | 815.35%97.03M | ---- | -120.82%-13.56M | ---- | 142.87%65.14M | ---- | 161.69%26.82M | ---- | -766.20%-43.48M |
Special items for working capital changes | ---- | 689.32%607K | ---- | -101.91%-103K | ---- | 204.27%5.4M | ---- | -92.52%-5.18M | ---- | -147.74%-2.69M |
Cash from business operations | ---- | -27.34%76.64M | ---- | 358.87%105.48M | ---- | -173.09%-40.75M | ---- | -2.09%55.75M | ---- | 217.40%56.94M |
Other taxs | ---- | -51.25%-8.52M | ---- | -40.53%-5.63M | ---- | 36.63%-4.01M | ---- | -28.49%-6.32M | ---- | 36.84%-4.92M |
Special items of business | -52.28%28.22M | ---- | 15.03%59.15M | ---- | 242.33%51.42M | ---- | -1,054.19%-36.13M | ---- | -103.16%-3.13M | ---- |
Net cash from operations | -52.28%28.22M | -31.77%68.12M | 15.03%59.15M | 323.11%99.84M | 242.33%51.42M | -190.54%-44.75M | -1,054.19%-36.13M | -4.98%49.43M | -103.16%-3.13M | 192.41%52.02M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -63.55%242K | 97.67%850K | 216.19%664K | 67.32%430K | 43.84%210K | 10.78%257K | 5.80%146K | -72.38%232K | -75.09%138K | -84.53%840K |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | -16.78%248K | ---- | -91.36%298K | ---- | -23.78%3.45M |
Loan receivable (increase) decrease | ---- | ---- | ---- | 7.13%-417K | ---- | ---449K | ---449K | ---- | ---- | ---- |
Decrease in deposits (increase) | ---- | -98.99%35K | -100.15%-5K | 174.99%3.47M | 391.78%3.44M | ---4.62M | ---1.18M | ---- | ---- | ---- |
Sale of fixed assets | 334.79%7.35M | -80.84%18.76M | -70.56%1.69M | 13,514.60%97.89M | 3,627.92%5.74M | 898.61%719K | 116.90%154K | -91.60%72K | -75.77%71K | -4.03%857K |
Purchase of fixed assets | -1,087.28%-73.24M | -139.45%-63.44M | 62.41%-6.17M | 34.88%-26.49M | -40.40%-16.41M | 20.88%-40.68M | 66.38%-11.69M | -223.48%-51.42M | -736.77%-34.77M | 46.87%-15.9M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --85K | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---968K | ---- | ---- | ---- | ---56.54M | ---28.27M | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | --13.1M | --13.1M | ---- | ---- | ---- | ---- | ---- |
Cash on investment | 97.67%-590K | 36.43%-29.44M | -110.47%-25.29M | -2,298.24%-46.31M | -35.52%-12.02M | 95.52%-1.93M | 51.47%-8.87M | -342.09%-43.12M | -160.18%-18.28M | -1,407.42%-9.75M |
Other items in the investment business | ---- | --185K | --185K | ---- | ---- | --13.07M | --13.07M | ---- | ---- | ---- |
Net cash from investment operations | -128.98%-66.24M | -277.62%-74.01M | -387.84%-28.93M | 146.38%41.67M | 84.01%-5.93M | 4.36%-89.85M | 29.81%-37.08M | -358.16%-93.94M | -411.36%-52.83M | -121.54%-20.5M |
Net cash before financing | -225.83%-38.02M | -104.16%-5.89M | -33.57%30.22M | 205.14%141.52M | 162.13%45.49M | -202.40%-134.6M | -30.81%-73.21M | -241.24%-44.51M | -163.13%-55.96M | -18.99%31.51M |
Cash flow from financing activities | ||||||||||
New borrowing | 1,957.17%61.72M | -42.02%18M | -90.34%3M | -62.90%31.04M | 174.18%31.04M | --83.66M | --11.32M | ---- | ---- | ---- |
Refund | -395.62%-26.01M | 91.77%-7.53M | 90.70%-5.25M | -148.27%-91.54M | -298.75%-56.43M | -567.47%-36.87M | -417.59%-14.15M | -3.50%-5.52M | -3.09%-2.73M | 79.51%-5.34M |
Interest paid - financing | -200.61%-989K | 55.92%-685K | 68.64%-329K | -5.71%-1.55M | -43.31%-1.05M | -52.81%-1.47M | -100.00%-732K | -8.58%-962K | 19.74%-366K | 21.80%-886K |
Dividends paid - financing | 50.00%-19.31M | -1,468.76%-40.22M | -1,831.30%-38.63M | -140.98%-2.56M | -271.75%-2M | -303.03%-1.06M | ---538K | 67.29%-264K | ---- | 94.52%-807K |
Absorb investment income | --234K | -29.85%2.52M | ---- | -65.57%3.59M | ---- | -8.41%10.41M | -21.80%8.89M | 6,433.33%11.37M | --11.37M | -94.64%174K |
Other items of the financing business | ---- | ---1.48M | ---1.48M | ---- | ---- | ---585K | ---385K | ---- | ---- | -0.63%947K |
Net cash from financing operations | 128.88%13.04M | 49.13%-33.23M | -43.71%-45.15M | -228.92%-65.32M | -1,511.46%-31.42M | 1,281.24%50.66M | -71.22%2.23M | 153.41%3.67M | 319.90%7.73M | 81.79%-6.87M |
Effect of rate | -328.79%-3.05M | 104.15%972K | 120.42%1.33M | -381.56%-23.44M | -186.27%-6.53M | -29.23%8.33M | 255.61%7.57M | 322.70%11.77M | -624.11%-4.87M | 57.23%-5.28M |
Net Cash | -67.24%-24.98M | -151.34%-39.12M | -206.17%-14.94M | 190.78%76.2M | 119.82%14.07M | -105.51%-83.93M | -47.18%-70.98M | -265.71%-40.84M | -156.66%-48.23M | 1,983.35%24.65M |
Begining period cash | -20.11%151.56M | 38.52%189.71M | 38.52%189.71M | -35.57%136.96M | -35.57%136.96M | -12.03%212.56M | -12.03%212.56M | 8.71%241.64M | 8.71%241.64M | -4.78%222.28M |
Cash at the end | -29.86%123.53M | -20.11%151.56M | 21.88%176.11M | 38.52%189.71M | -3.12%144.49M | -35.57%136.96M | -20.89%149.15M | -12.03%212.56M | -38.53%188.54M | 8.71%241.64M |
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 | -- | 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