(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 | 36.91%15.21M | 166.04%47.13M | -16.29%11.11M | -34.06%17.71M | -21.10%13.27M | -33.96%26.87M | 35.46%16.82M | -11.52%40.68M | 171.14%12.42M | 442.26%45.97M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -388.17%-1.73M | 67.17%-1.19M | 68.67%-355K | -940.35%-3.61M | ---1.13M | 42.36%-347K | ---- | ---602K | ---- | ---- |
Impairment and provisions: | 44.25%3.56M | -70.27%4.28M | 12,240.00%2.47M | 1,232.81%14.4M | 101.46%20K | -738.69%-1.27M | -245.71%-1.37M | -81.97%199K | -19,900.00%-396K | 169.43%1.1M |
-Impairmen of inventory (reversal) | 22.95%3.23M | 914.06%4.4M | 1,082.40%2.62M | 133.91%434K | 81.13%-267K | -385.71%-1.28M | -283.47%-1.42M | -66.72%448K | -985.29%-369K | 604.12%1.35M |
-Impairment of trade receivables (reversal) | 316.13%335K | -100.80%-120K | -154.01%-155K | 165,944.44%14.94M | 523.91%287K | 103.61%9K | 270.37%46K | -2.89%-249K | -175.00%-27K | -12,200.00%-242K |
-Other impairments and provisions | ---- | ---- | ---- | ---980K | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | ---- | ---- | --2.64M | --683K | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | ---- | --2.64M | --683K | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | -200.00%-2K | 87.06%-248K | 107.69%2K | ---1.92M | ---26K | ---- | ---- | 94.98%-158K | ---23K | -2,102.80%-3.15M |
-Loss (gain) on sale of property, machinery and equipment | -200.00%-2K | 87.06%-248K | 107.69%2K | ---1.92M | ---26K | ---- | ---- | 94.98%-158K | ---23K | -2,102.80%-3.15M |
Depreciation and amortization: | -6.73%15.86M | 12.03%31.66M | 81.28%17M | 26.06%28.26M | -20.99%9.38M | 2.93%22.42M | 15.14%11.87M | 1.11%21.78M | 474.32%10.31M | 985.19%21.54M |
Financial expense | -54.56%349K | 25.39%1.35M | 63.40%768K | -27.19%1.08M | -41.18%470K | -4.33%1.48M | 7.10%799K | 4.03%1.55M | 1,863.16%746K | 2,819.61%1.49M |
Special items | -100.64%-4K | 100.21%10K | 267.02%623K | ---4.77M | ---373K | ---- | ---- | 9.34%199K | --199K | 533.33%182K |
Operating profit before the change of operating capital | 5.13%33.24M | 54.31%83M | 41.83%31.62M | 9.44%53.79M | -20.73%22.29M | -22.78%49.15M | 20.94%28.12M | -5.20%63.65M | 284.09%23.25M | 689.22%67.14M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 156.00%8.15M | 67.36%-8.12M | -718.04%-14.55M | -599.30%-24.87M | -158.40%-1.78M | -147.03%-3.56M | -58.34%3.05M | 190.77%7.56M | 535.44%7.31M | -258.67%-8.33M |
Accounts receivable (increase)decrease | -57.38%18.52M | 146.79%15.56M | 418.30%43.45M | -409.87%-33.25M | -160.91%-13.65M | 140.68%10.73M | 792.80%22.41M | -316.62%-26.38M | -137.52%-3.24M | 1,883.02%12.18M |
Accounts payable increase (decrease) | 57.58%-6.03M | -142.74%-4.64M | -1,833.29%-14.21M | 453.79%10.87M | 117.01%820K | -268.83%-3.07M | -771.61%-4.82M | 120.71%1.82M | -250.27%-553K | -144.48%-8.78M |
Special items for working capital changes | -32.27%-1.71M | -927.93%-1.48M | -136.24%-1.29M | -91.33%179K | 1,528.51%3.56M | 8,038.46%2.06M | 78.81%-249K | -183.87%-26K | -13,155.56%-1.18M | -82.58%31K |
Cash from business operations | 15.89%52.17M | 1,157.09%84.31M | 300.57%45.02M | -87.88%6.71M | -76.83%11.24M | 18.65%55.32M | 89.49%48.51M | -25.08%46.62M | 655.19%25.6M | 2,883.32%62.23M |
Other taxs | -345.87%-10.96M | 42.59%-1.79M | 56.00%-2.46M | 70.90%-3.13M | 13.83%-5.59M | 29.77%-10.74M | 14.86%-6.49M | -185.08%-15.29M | -636.04%-7.62M | -226.42%-5.36M |
Interest received - operating | 388.17%1.73M | 162.17%1.19M | --355K | 30.26%452K | ---- | -42.36%347K | ---- | --602K | ---- | ---- |
Net cash from operations | 0.07%42.94M | 1,974.96%83.7M | 659.64%42.91M | -91.02%4.03M | -86.56%5.65M | 40.68%44.93M | 133.69%42.03M | -43.84%31.94M | 663.61%17.98M | 12,737.25%56.87M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | --3.16M | --556K | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---6.75M | ---50.91M | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.65M | --159K | ---- |
Sale of fixed assets | -92.86%2K | -84.89%278K | -9.68%28K | --1.84M | --31K | ---- | ---- | -94.86%162K | --23K | 848.80%3.15M |
Purchase of fixed assets | 89.85%-735K | -27.41%-27.46M | -14.23%-7.24M | -990.24%-21.55M | -548.06%-6.34M | 52.68%-1.98M | -31.98%-978K | -47.42%-4.18M | 17.94%-741K | 38.90%-2.83M |
Recovery of cash from investments | ---- | ---- | ---- | --9.9M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | 63.94%-3.17M | 98.44%-568K | 72.62%-8.78M | -8,414.05%-36.36M | -3,121.61%-32.06M | 31.13%-427K | 25.08%-995K | ---620K | ---1.33M | ---- |
Other items in the investment business | ---- | ---- | ---- | ---47.18M | ---47.18M | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 75.62%-3.9M | 71.37%-27.75M | 88.23%-15.99M | -3,932.28%-96.94M | -6,787.58%-135.89M | -338.02%-2.4M | -4.56%-1.97M | 219.62%1.01M | -108.97%-1.89M | 105.37%316K |
Net cash before financing | 45.01%39.04M | 160.23%55.95M | 120.67%26.92M | -318.48%-92.9M | -425.18%-130.24M | 29.07%42.52M | 148.83%40.05M | -42.39%32.95M | 1,008.54%16.1M | 1,151.77%57.19M |
Cash flow from financing activities | ||||||||||
Interest paid - financing | 54.56%-349K | -19.46%-1.29M | -63.40%-768K | 24.60%-1.08M | 41.18%-470K | 4.54%-1.43M | -10.66%-799K | -4.02%-1.5M | -2,087.88%-722K | -7,484.21%-1.44M |
Dividends paid - financing | ---19.95M | ---- | ---- | 40.00%-14.96M | ---- | 1.62%-24.93M | 40.97%-14.96M | 36.42%-25.35M | -450.02%-25.35M | -1,245.29%-39.86M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---3.31M | ---- | ---- |
Net cash from financing operations | -154.40%-28.68M | 40.84%-19.48M | -59.39%-11.27M | 13.31%-32.93M | 67.32%-7.07M | 6.74%-37.99M | 30.34%-21.64M | 21.79%-40.73M | -465.88%-31.07M | -667.20%-52.08M |
Effect of rate | -5.01%-1.68M | -83.78%697K | 42.53%-1.6M | 145.70%4.3M | 45.42%-2.78M | -149.06%-9.4M | 23.15%-5.09M | 498.34%19.17M | -1,935.46%-6.63M | -2,174.14%-4.81M |
Net Cash | -33.77%10.37M | 128.98%36.47M | 111.40%15.65M | -2,874.69%-125.83M | -845.79%-137.32M | 158.25%4.54M | 222.98%18.41M | -252.52%-7.79M | -270.75%-14.97M | 36.32%5.11M |
Begining period cash | 76.87%85.51M | -71.54%48.35M | -71.54%48.35M | -2.79%169.88M | -2.79%169.88M | 6.97%174.75M | 6.97%174.75M | 0.18%163.37M | 450.99%163.37M | 535.21%163.08M |
Cash at the end | 50.96%94.2M | 76.87%85.51M | 109.48%62.4M | -71.54%48.35M | -84.16%29.79M | -2.79%169.88M | 32.66%188.07M | 6.97%174.75M | 445.85%141.77M | 450.99%163.37M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 445.85%141.77M | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 445.85%141.77M | ---- |
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 | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited |
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