(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 | ---- | 531.26%66.92M | ---- | -123.45%-15.52M | ---- | -76.70%66.18M | ---- | 1,452.88%284.08M | ---- | -52.02%18.29M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -36.67%-697K | ---- | -33.51%-510K | ---- | -67.54%-382K | ---- | 39.04%-228K | ---- | -105.49%-374K |
Attributable subsidiary (profit) loss | ---- | -269.29%-2.82M | ---- | -71.70%1.66M | ---- | 23.69%5.88M | ---- | 93.68%4.75M | ---- | -43.51%2.45M |
Impairment and provisions: | ---- | -83.35%6.5M | ---- | 98.60%39.05M | ---- | -65.92%19.67M | ---- | 377.09%57.7M | ---- | 507.99%12.09M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --600K | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | -84.35%5.47M | ---- | 603.32%34.91M | ---- | -46.03%4.96M | ---- | 276.20%9.2M | ---- | -19.99%2.45M |
-Impairment of trade receivables (reversal) | ---- | --1.09M | ---- | ---- | ---- | 3,908.54%3.29M | ---- | -11.83%82K | ---- | -51.56%93K |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -35.77%1.67M |
-Other impairments and provisions | ---- | -101.21%-50K | ---- | -63.72%4.14M | ---- | -76.13%11.41M | ---- | 506.40%47.82M | ---- | 304.33%7.89M |
Asset sale loss (gain): | ---- | 27.05%-453K | ---- | -127.50%-621K | ---- | --2.26M | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | --2.27M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---453K | ---- | ---- | ---- | ---10K | ---- | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---621K | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -6.40%38.33M | ---- | 2.22%40.95M | ---- | 8.23%40.06M | ---- | 29.64%37.02M | ---- | 92.44%28.55M |
-Other depreciation and amortization | ---- | -13.35%2.87M | ---- | -37.70%3.31M | ---- | -17.14%5.32M | ---- | 79.37%6.42M | ---- | 104.28%3.58M |
Financial expense | ---- | -41.02%1.68M | ---- | 17.46%2.85M | ---- | -28.48%2.43M | ---- | 18.83%3.4M | ---- | 252.72%2.86M |
Special items | ---- | -57.25%2.77M | ---- | -52.73%6.47M | ---- | 274.49%13.68M | ---- | 69.17%3.65M | ---- | -30.70%2.16M |
Operating profit before the change of operating capital | ---- | 50.96%112.23M | ---- | -50.36%74.34M | ---- | -61.63%149.78M | ---- | 491.14%390.37M | ---- | 4.74%66.04M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -157.21%-8.04M | ---- | 122.43%14.04M | ---- | 103.72%6.31M | ---- | -566.54%-169.59M | ---- | -79.30%-25.44M |
Accounts receivable (increase)decrease | ---- | -284.52%-14.62M | ---- | 179.04%7.93M | ---- | 79.50%-10.03M | ---- | -1,618.19%-48.92M | ---- | -154.48%-2.85M |
Accounts payable increase (decrease) | ---- | 373.50%37.55M | ---- | 68.82%-13.73M | ---- | -143.46%-44.03M | ---- | 721.79%101.32M | ---- | 187.94%12.33M |
prepayments (increase)decrease | ---- | 560.94%3.84M | ---- | -103.29%-832K | ---- | 179.12%25.31M | ---- | -58.64%-31.99M | ---- | -281.64%-20.16M |
Special items for working capital changes | ---- | 1,897.53%1.62M | ---- | -97.78%81K | ---- | 150.85%3.65M | ---- | -271.48%-7.18M | ---- | 548.99%4.19M |
Adjustment items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---60K | ---- | ---- | ---- | ---- |
Cash from business operations | ---- | 62.01%132.57M | ---- | -37.50%81.83M | ---- | -44.05%130.93M | ---- | 586.27%234.01M | ---- | -3.74%34.1M |
Other taxs | ---- | -83.99%-5.92M | ---- | 65.98%-3.22M | ---- | 59.09%-9.45M | ---- | -3,390.94%-23.11M | ---- | -232.66%-662K |
Interest paid - operating | ---- | 41.02%-1.68M | ---- | -17.46%-2.85M | ---- | 13.87%-2.43M | ---- | -26.87%-2.82M | ---- | -1,361.84%-2.22M |
Special items of business | -4.34%33.37M | ---- | 32.17%34.89M | ---- | 3.86%26.4M | ---- | -64.56%25.41M | ---- | 195.14%71.72M | ---- |
Net cash from operations | -4.34%33.37M | 64.96%124.98M | 32.17%34.89M | -36.36%75.76M | 3.86%26.4M | -42.79%119.05M | -64.56%25.41M | 566.61%208.08M | 195.14%71.72M | -11.00%31.22M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 36.67%697K | ---- | 33.51%510K | ---- | 67.54%382K | ---- | 119.23%228K | ---- | -42.86%104K |
Sale of fixed assets | ---- | --637K | ---- | ---- | ---- | --23K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -853.06%-20.26M | -70.10%-31.64M | 54.00%-2.13M | 25.47%-18.6M | 49.92%-4.62M | 55.27%-24.96M | 57.24%-9.23M | -79.42%-55.8M | -31.14%-21.59M | -45.58%-31.1M |
Purchase of intangible assets | ---- | ---32.06M | ---- | ---- | ---- | ---- | ---- | -180.33%-7.85M | -234.13%-7.85M | 64.34%-2.8M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --11.78M | ---- | ---- | ---- | ---- |
Cash on investment | ---- | 50.00%-5K | ---9.17M | 99.87%-10K | ---- | -207.21%-7.75M | ---7.76M | ---2.52M | ---- | ---- |
Other items in the investment business | -695.60%-2.03M | ---- | 136.81%341K | ---- | -10.00%144K | ---- | 0.63%160K | ---- | 130.43%159K | ---- |
Net cash from investment operations | -103.59%-22.29M | -244.58%-62.37M | -144.53%-10.95M | 11.80%-18.1M | 73.38%-4.48M | 68.88%-20.52M | 42.53%-16.83M | -95.13%-65.94M | -56.23%-29.28M | 44.84%-33.79M |
Net cash before financing | -53.71%11.08M | 8.58%62.61M | 9.22%23.94M | -41.48%57.66M | 155.19%21.92M | -30.68%98.53M | -79.76%8.59M | 5,611.44%142.14M | 663.43%42.44M | 90.15%-2.58M |
Cash flow from financing activities | ||||||||||
New borrowing | 342.09%10M | -20.51%21.06M | -91.46%2.26M | -37.59%26.5M | 21.07%26.5M | -23.29%42.46M | 20.16%21.89M | 244.96%55.36M | --18.22M | 40.69%16.05M |
Refund | 57.32%-12.16M | 9.64%-38.5M | 4.35%-28.5M | 8.24%-42.61M | -26.09%-29.8M | -143.25%-46.43M | -1,580.80%-23.63M | -624.68%-19.09M | -55.02%-1.41M | -20.00%-2.63M |
Issuing shares | ---- | ---- | ---- | -95.46%211K | -94.86%211K | -55.11%4.65M | --4.1M | --10.36M | ---- | ---- |
Dividends paid - financing | -12,021.25%-9.7M | 75.15%-8.12M | 99.51%-80K | 61.66%-32.69M | 77.32%-16.35M | -270.42%-85.25M | -928.21%-72.12M | -125.58%-23.01M | 31.25%-7.01M | -6.66%-10.2M |
Absorb investment income | --1.35M | ---- | ---- | ---- | ---- | 50.36%209K | 48.55%205K | -88.39%139K | --138K | 2,294.00%1.2M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | 3.58%-1.56M | ---1.56M | ---1.62M | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | -201.66%-3.27M | ---3.27M | ---1.09M | ---- | ---- | ---- | ---69.75M | ---2.46M | ---- |
Net cash from financing operations | 53.40%-17.69M | 33.12%-45.37M | -28.77%-37.96M | 32.80%-67.84M | 61.73%-29.48M | -69.70%-100.95M | -7,788.02%-77.03M | -999.82%-59.49M | 105.98%1M | -916.73%-5.41M |
Effect of rate | 30.28%-2.44M | 78.13%-799K | -117.10%-3.5M | -156.05%-3.65M | -159.91%-1.61M | -60.41%6.52M | 177.08%2.69M | 614.24%16.47M | -461.90%-3.5M | 37.58%-3.2M |
Net Cash | 52.85%-6.61M | 269.50%17.24M | -85.45%-14.02M | -320.33%-10.17M | 88.95%-7.56M | -102.93%-2.42M | -257.56%-68.45M | 1,134.69%82.65M | 488.28%43.44M | 70.11%-7.99M |
Begining period cash | 10.32%175.78M | -7.98%159.34M | -7.98%159.34M | 2.42%173.17M | 2.42%173.17M | 141.69%169.07M | 141.69%169.07M | -13.79%69.95M | -13.79%69.95M | -28.19%81.14M |
Cash at the end | 17.57%166.73M | 10.32%175.78M | -13.52%141.82M | -7.98%159.34M | 58.73%163.99M | 2.42%173.17M | -5.99%103.32M | 141.69%169.07M | 58.51%109.9M | -13.79%69.95M |
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
No Data