(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 | 24.90%65.31M | 22.67%142.54M | 18.89%52.29M | 42.12%116.2M | 3.23%43.98M | -3.82%81.76M | 6.80%42.61M | 24.51%85.01M | 14.60%39.9M | -2.42%68.27M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -59.67%-9.47M | -515.57%-16.21M | -31,105.26%-5.93M | -7,422.86%-2.63M | -216.67%-19K | 23.91%-35K | 85.71%-6K | 87.86%-46K | 88.92%-42K | 66.78%-379K |
Impairment and provisions: | ---- | 8.53%10.27M | ---- | --9.46M | --9.46M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | --9.46M | --5.53M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | --10.27M | ---- | ---- | --3.93M | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | 860.00%152K | --152K | -100.96%-20K | ---- | --2.09M | --1.43M | ---- | ---- | -70.46%330K |
-Loss (gain) on sale of property, machinery and equipment | ---- | 860.00%152K | --152K | -100.96%-20K | ---- | --2.09M | --1.43M | ---- | ---- | -70.46%330K |
Depreciation and amortization: | -0.57%37.92M | 5.50%75.32M | 7.98%38.14M | 3.95%71.39M | 1.81%35.32M | 0.40%68.68M | 0.88%34.69M | -4.37%68.41M | -3.66%34.39M | 13.63%71.53M |
Financial expense | -88.62%56K | -57.76%800K | -55.15%492K | -41.03%1.89M | -36.59%1.1M | 1,261.02%3.21M | 905.81%1.73M | -54.96%236K | -42.86%172K | --524K |
Special items | -36.09%2.1M | 175.76%7.23M | --3.29M | 5.22%2.62M | ---- | 234.23%2.49M | ---- | -76.70%745K | ---- | -68.18%3.2M |
Operating profit before the change of operating capital | 8.47%95.92M | 10.65%220.09M | -1.56%88.44M | 25.74%198.91M | 11.66%89.84M | 2.49%158.2M | 8.12%80.46M | 7.58%154.35M | 5.63%74.42M | 0.09%143.47M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -23.12%65.61M | 73.22%-24.32M | 131.88%85.34M | -223.37%-90.83M | -63.31%36.8M | 2,675.31%73.63M | 56.85%100.31M | 96.97%-2.86M | 34.99%63.96M | -401.18%-94.35M |
Accounts payable increase (decrease) | 6,735.82%102.26M | -24.56%200.39M | 80.61%-1.54M | 475.28%265.65M | 86.74%-7.95M | -52.76%46.18M | -20.27%-59.93M | 209.57%97.75M | 61.89%-49.83M | -8.82%-89.22M |
prepayments (increase)decrease | -179.21%-11.41M | 163.43%1.18M | 546.88%14.4M | 84.70%-1.85M | -2,218.71%-3.22M | -728.05%-12.12M | 98.14%-139K | 130.30%1.93M | 23.09%-7.46M | -411.00%-6.37M |
Special items for working capital changes | 5.85%-52.42M | -319.49%-84.6M | -302.79%-55.68M | 5,344.07%38.54M | 191.53%27.46M | 101.32%708K | 37.00%-30M | -545.75%-53.78M | 33.06%-47.61M | 79.80%-8.33M |
Cash from business operations | 52.69%199.97M | -23.80%312.74M | -8.37%130.96M | 53.95%410.41M | 57.57%142.93M | 35.06%266.59M | 170.96%90.71M | 460.30%197.39M | 135.70%33.48M | -94,555.17%-54.78M |
Hong Kong profits tax paid | --44K | -198.87%-32.94M | ---- | 23.86%-11.02M | 102.42%146K | 18.40%-14.48M | 18.86%-6.04M | ---17.74M | ---7.44M | ---- |
Other taxs | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 27.12%-532K |
Net cash from operations | 52.72%200.01M | -29.94%279.8M | -8.46%130.96M | 58.41%399.39M | 68.98%143.07M | 40.34%252.12M | 225.19%84.67M | 424.76%179.65M | 127.67%26.04M | -106.87%-55.32M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 59.67%9.47M | 515.57%16.21M | 31,105.26%5.93M | 7,422.86%2.63M | 216.67%19K | -23.91%35K | -85.71%6K | -87.86%46K | -88.92%42K | -66.78%379K |
Sale of fixed assets | ---- | -25.93%80K | -11.11%80K | -30.77%108K | --90K | --156K | ---- | ---- | ---- | --30K |
Purchase of fixed assets | 46.28%-39.14M | -59.53%-95.02M | -143.67%-72.87M | 18.14%-59.56M | 15.61%-29.91M | -25.63%-72.76M | -133.07%-35.44M | -29.04%-57.92M | 13.90%-15.21M | -46.55%-44.88M |
Purchase of intangible assets | ---- | 0.00%-42M | ---- | 0.00%-42M | ---- | 34.25%-42M | ---- | ---63.88M | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---121K | ---- | ---- |
Cash on investment | ---- | ---- | ---- | 19.76%-4.44M | ---- | ---5.53M | ---- | ---- | ---- | ---- |
Net cash from investment operations | 55.62%-29.68M | -16.92%-120.73M | -124.40%-66.86M | 14.02%-103.25M | 15.91%-29.8M | 1.45%-120.1M | -133.67%-35.43M | -174.04%-121.87M | 12.26%-15.16M | -69.25%-44.47M |
Net cash before financing | 165.72%170.33M | -46.29%159.07M | -43.41%64.1M | 124.31%296.14M | 130.06%113.28M | 128.50%132.02M | 352.81%49.24M | 157.90%57.78M | 109.76%10.87M | -88.23%-99.79M |
Cash flow from financing activities | ||||||||||
Interest paid - financing | 88.62%-56K | 57.76%-800K | 55.15%-492K | 40.96%-1.89M | 36.48%-1.1M | -11,357.14%-3.21M | -6,067.86%-1.73M | ---28K | ---28K | ---- |
Dividends paid - financing | ---- | -120.00%-49.5M | ---- | 0.00%-22.5M | ---- | 0.00%-22.5M | ---- | 25.00%-22.5M | ---- | 33.33%-30M |
Net cash from financing operations | 13.41%-426K | -106.20%-50.3M | 55.15%-492K | 8.22%-24.39M | 57.48%-1.1M | 16.41%-26.58M | 44.66%-2.58M | 19.02%-31.8M | -0.60%-4.66M | 12.74%-39.27M |
Net Cash | 167.11%169.91M | -59.97%108.77M | -43.30%63.61M | 157.72%271.74M | 140.43%112.18M | 305.85%105.44M | 651.11%46.66M | 118.68%25.98M | 105.35%6.21M | -41.87%-139.05M |
Begining period cash | 23.76%566.54M | 146.08%457.77M | 146.08%457.77M | 130.84%186.03M | 130.84%186.03M | 47.58%80.59M | 47.58%80.59M | -71.80%54.61M | -71.80%54.61M | -33.60%193.66M |
Cash at the end | 41.25%736.44M | 23.76%566.54M | 74.84%521.38M | 146.08%457.77M | 134.36%298.21M | 130.84%186.03M | 109.22%127.25M | 47.58%80.59M | -21.67%60.82M | -71.80%54.61M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | --107.25M | ---- | ---- | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | --107.25M | ---- | ---- | ---- |
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 | -- | 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