(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 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 47.87%-4.63M | ---- | 66.93%-8.88M | ---- | 56.85%-26.84M | ---- | -217.05%-62.2M | ---- | 73.52%-19.62M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -3.18%-357K | ---- | -19.72%-346K | ---- | 41.97%-289K | ---- | 87.10%-498K | ---- | -697.31%-3.86M | ---- |
Impairment and provisions: | -124.03%-1.28M | ---- | -33.62%5.31M | ---- | -57.00%7.99M | ---- | 3,616.80%18.58M | ---- | -90.84%500K | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | --273K | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | 96.81%11.54M | ---- | 1,072.40%5.86M | ---- | -90.84%500K | ---- |
-Other impairments and provisions | -124.03%-1.28M | ---- | 238.95%5.31M | ---- | -130.01%-3.82M | ---- | --12.72M | ---- | ---- | ---- |
Revaluation surplus: | ---237K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Derivative financial instruments fair value (increase) | ---237K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | -82.73%105K | ---- | 113.33%608K | ---- | --285K | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | -82.73%105K | ---- | 113.33%608K | ---- | --285K | ---- | ---- | ---- |
Depreciation and amortization: | -91.15%61K | ---- | -62.04%689K | ---- | -4.62%1.82M | ---- | -32.28%1.9M | ---- | -79.51%2.81M | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | 0.00%772K | ---- | 0.00%772K | ---- | -89.94%772K | ---- |
Financial expense | 71.63%4.06M | ---- | 74.80%2.37M | ---- | -58.90%1.35M | ---- | -75.44%3.29M | ---- | 41.76%13.4M | ---- |
Special items | ---- | ---- | 95.06%-104K | ---- | -2,141.49%-2.11M | ---- | ---94K | ---- | ---- | ---- |
Operating profit before the change of operating capital | -175.43%-2.38M | ---- | 95.06%-863K | ---- | 54.89%-17.47M | ---- | -472.46%-38.73M | ---- | 79.56%-6.77M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -5.52%-16.69M | ---- | -620.74%-15.82M | ---- | -88.82%3.04M | ---- | -48.58%27.16M | ---- | 194.28%52.81M | ---- |
Accounts receivable (increase)decrease | -307.14%-46.36M | ---- | 193.25%22.38M | ---- | -125.52%-24M | ---- | 29.52%94.04M | ---- | -76.88%72.61M | ---- |
Accounts payable increase (decrease) | 129.74%34.89M | ---- | 240.52%15.19M | ---- | 41.19%-10.81M | ---- | 69.31%-18.38M | ---- | -0.97%-59.88M | ---- |
prepayments (increase)decrease | 257.58%44.88M | ---- | -64.13%-28.48M | ---- | -225.19%-17.35M | ---- | 118.44%13.86M | ---- | -535.53%-75.15M | ---- |
Cash from business operations | 288.99%14.34M | ---- | 88.60%-7.59M | ---- | -185.43%-66.59M | ---- | 576.08%77.95M | ---- | -110.65%-16.37M | ---- |
China income tax paid | ---342K | ---- | ---- | ---- | ---112K | ---- | ---- | ---- | 36.65%-178K | ---- |
Special items of business | ---- | -187.74%-116.67M | ---- | -36.05%-40.55M | ---- | -26.90%-29.8M | ---- | 55.28%-23.49M | ---- | -2,923.89%-52.53M |
Net cash from operations | 284.48%14M | -187.74%-116.67M | 88.62%-7.59M | -36.05%-40.55M | -185.57%-66.71M | -26.90%-29.8M | 570.96%77.95M | 55.28%-23.49M | -110.79%-16.55M | -2,923.89%-52.53M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 3.18%357K | -46.45%98K | 19.72%346K | -15.67%183K | -41.97%289K | 261.67%217K | -87.10%498K | -89.88%60K | 697.31%3.86M | 8,371.43%593K |
Sale of fixed assets | ---- | ---- | ---- | ---- | --394K | --2.39M | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -306.25%-65K | ---62K | 97.80%-16K | ---- | 4.59%-727K | 99.56%-7K | -75.58%-762K | -336.46%-1.58M | 98.91%-434K | 35.82%-362K |
Recovery of cash from investments | ---- | ---- | ---- | ---- | --2.39M | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -11.52%292K | -80.33%36K | -85.92%330K | -92.96%183K | 987.88%2.34M | 270.92%2.6M | -107.71%-264K | -758.01%-1.52M | 107.58%3.43M | 108.10%231K |
Net cash before financing | 296.89%14.29M | -188.95%-116.63M | 88.72%-7.26M | -48.36%-40.36M | -182.84%-64.36M | -8.79%-27.21M | 691.83%77.69M | 52.18%-25.01M | -112.12%-13.13M | -1,039.30%-52.29M |
Cash flow from financing activities | ||||||||||
New borrowing | 152.65%155.54M | 171.46%158.77M | -27.00%61.56M | --58.49M | -36.10%84.34M | ---- | -89.48%131.99M | -97.22%8.04M | 146.79%1.26B | 761.26%289.23M |
Refund | 4.88%-94.43M | 61.22%-22.68M | -174.68%-99.28M | ---58.49M | 88.01%-36.15M | ---- | 75.32%-301.54M | -46.97%-169.34M | -169.66%-1.22B | -259.19%-115.22M |
Interest paid - financing | -73.91%-4.06M | ---- | -96.96%-2.33M | -174.62%-1.65M | 63.63%-1.19M | -215.26%-599K | 29.72%-3.26M | 66.67%-190K | 50.96%-4.64M | 27.94%-570K |
Net cash from financing operations | 241.73%57.05M | 7,719.54%136.09M | -186.31%-40.25M | -116.22%-1.79M | 126.90%46.63M | 99.49%-826K | -746.81%-173.36M | -193.55%-162.25M | 604.18%26.8M | 7,467.63%173.43M |
Effect of rate | 149.42%6.19M | -46.54%-16.13M | -344.88%-12.52M | -3,845.16%-11.01M | -21.64%5.11M | 75.84%-279K | 79.04%6.53M | -771.51%-1.16M | 157.72%3.65M | -82.56%172K |
Net Cash | 250.16%71.34M | 146.15%19.45M | -167.99%-47.51M | -50.36%-42.15M | 81.47%-17.73M | 85.03%-28.03M | -799.58%-95.67M | -254.58%-187.26M | -86.72%13.68M | 1,844.53%121.14M |
Begining period cash | -58.21%43.09M | -58.21%43.09M | -10.90%103.12M | -10.90%103.12M | -43.51%115.74M | -43.51%115.74M | 9.23%204.88M | 9.24%204.88M | 106.31%187.56M | 1,509.15%187.55M |
Cash at the end | 179.92%120.62M | -7.11%46.41M | -58.21%43.09M | -42.85%49.97M | -10.90%103.12M | 430.91%87.43M | -43.51%115.74M | -94.67%16.47M | 9.23%204.88M | 5,321.43%308.86M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- |
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