(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 | -48.82%6.07M | 7.36%13.92M | 3.85%11.86M | 16.62%12.96M | 15.47%11.42M | -47.54%11.12M | -23.84%9.89M | -47.34%21.19M | -42.71%12.99M | -7.58%40.24M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 22.20%-799K | -84.47%-1.82M | -235.62%-1.03M | -31.86%-985K | 36.25%-306K | 71.96%-747K | 72.87%-480K | 26.33%-2.66M | -6.89%-1.77M | -10.65%-3.62M |
Interest expense - adjustment | 88.96%633K | -44.62%587K | -44.35%335K | 25.89%1.06M | 220.21%602K | -11.74%842K | -68.35%188K | -49.95%954K | -44.74%594K | --1.91M |
Impairment and provisions: | 31.27%3.06M | -135.18%-729K | 293.12%2.33M | 449.41%2.07M | -21.18%-1.21M | -127.53%-593K | -14,328.57%-996K | 666.55%2.15M | --7K | --281K |
-Impairment of trade receivables (reversal) | 31.27%3.06M | -135.18%-729K | 293.12%2.33M | --2.07M | -21.18%-1.21M | ---- | -14,328.57%-996K | 514.95%1.73M | --7K | --281K |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --426K | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---593K | ---- | ---- | ---- | ---- |
Revaluation surplus: | 154.69%35K | -84.43%106K | -116.20%-64K | -77.74%681K | -74.03%395K | -39.14%3.06M | -64.47%1.52M | 168.20%5.03M | 314.42%4.28M | --1.87M |
-Other fair value changes | 154.69%35K | -84.43%106K | -116.20%-64K | -77.74%681K | -74.03%395K | -39.14%3.06M | -64.47%1.52M | 168.20%5.03M | 314.42%4.28M | --1.87M |
Depreciation and amortization: | -7.08%10.95M | -2.14%23.5M | -2.76%11.79M | 8.39%24.02M | 2.38%12.12M | 2.46%22.16M | 10.70%11.84M | 1.43%21.63M | 0.39%10.7M | 1,006.54%21.32M |
-Depreciation | -12.76%1.76M | -2.36%3.98M | -0.20%2.02M | 12.95%4.07M | 28.15%2.03M | -0.80%3.61M | -13.79%1.58M | -0.49%3.64M | 0.77%1.83M | 89.57%3.65M |
Special items | 213.89%1.36M | 151.39%724K | 980.00%432K | -92.42%288K | -98.86%40K | 3,774.49%3.8M | 58,450.00%3.51M | 22.50%98K | --6K | -88.24%80K |
Operating profit before the change of operating capital | -16.95%21.31M | -9.49%36.29M | 11.22%25.66M | 1.17%40.1M | -9.46%23.07M | -18.09%39.63M | -4.94%25.48M | -22.07%48.38M | -20.64%26.8M | 44.81%62.08M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 4.90%-18.71M | 118.98%2.49M | 35.90%-19.68M | -305.88%-13.14M | -165.18%-30.7M | 379.85%6.38M | -13.75%-11.58M | -70.89%1.33M | 57.12%-10.18M | -37.54%4.57M |
Accounts payable increase (decrease) | -123.85%-1.05M | 222.30%2.23M | -4.22%4.41M | 58.05%-1.82M | 278.82%4.6M | -904.86%-4.34M | -270.62%-2.57M | 86.47%-432K | 128.00%1.51M | 63.08%-3.19M |
prepayments (increase)decrease | 538.91%1.64M | -86.87%60K | -33.59%257K | 157.56%457K | 131.13%387K | -140.24%-794K | -232.80%-1.24M | 199.39%1.97M | 63.92%936K | 123.26%659K |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---19.58M |
Special items for working capital changes | -507.05%-2.48M | 35.01%-2.61M | 158.32%610K | 64.56%-4.02M | 6.86%-1.05M | -36.94%-11.35M | 56.08%-1.12M | -148.04%-8.29M | -157.33%-2.56M | -135.84%-3.34M |
Cash from business operations | -93.75%703K | 78.28%38.46M | 405.01%11.25M | -26.95%21.57M | -141.16%-3.69M | -31.27%29.53M | -45.72%8.96M | 4.29%42.97M | 266.96%16.51M | -14.21%41.2M |
Other taxs | -193.44%-655K | -6,091.89%-2.29M | --701K | 91.33%-37K | ---- | 93.41%-427K | -102.45%-23K | ---6.48M | --940K | ---- |
Interest paid - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6K | ---13K |
Net cash from operations | -99.60%48K | 67.95%36.17M | 424.02%11.95M | -26.01%21.53M | -141.26%-3.69M | -20.23%29.1M | -48.76%8.94M | -11.42%36.49M | 276.40%17.45M | 37.35%41.19M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -22.20%799K | 66.80%1.64M | 235.62%1.03M | 31.86%985K | -36.25%306K | -71.96%747K | -72.87%480K | -26.33%2.66M | 6.89%1.77M | 10.65%3.62M |
Decrease in deposits (increase) | -120.38%-12.02M | 169.47%40.99M | 521.43%59M | ---59M | ---14M | ---- | ---- | 1,046.81%218.24M | 285.67%68.24M | 64.64%-23.05M |
Sale of fixed assets | ---- | ---- | ---- | 538.46%83K | 663.64%84K | --13K | --11K | ---- | ---- | ---- |
Purchase of fixed assets | ---53K | 78.54%-135K | ---- | 95.34%-629K | 94.08%-794K | -42,118.75%-13.51M | ---13.4M | 94.35%-32K | ---- | 95.35%-566K |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---3.21M | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | --19.07M | --12.75M | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | 73.73%-217K | ---- | 91.79%-826K | 91.79%-826K | ---10.06M | ---10.06M | ---- |
Net cash from investment operations | -118.79%-11.28M | 172.30%42.5M | 516.74%60.03M | -1,169.08%-58.78M | -1,366.80%-14.4M | -97.35%5.5M | -101.64%-982K | 1,138.02%207.6M | 215.17%59.95M | 73.01%-20M |
Net cash before financing | -115.60%-11.23M | 311.21%78.66M | 497.83%71.98M | -207.64%-37.24M | -327.36%-18.09M | -85.82%34.6M | -89.72%7.96M | 1,051.96%244.09M | 747.55%77.4M | 148.03%21.19M |
Cash flow from financing activities | ||||||||||
Interest paid - financing | -88.96%-633K | 44.62%-587K | 44.35%-335K | -25.89%-1.06M | -220.21%-602K | 11.74%-842K | 68.35%-188K | 49.95%-954K | 44.74%-594K | ---1.91M |
Dividends paid - financing | ---- | 25.00%-38.4M | 25.00%-38.4M | 33.33%-51.2M | 33.33%-51.2M | -50.00%-76.8M | ---76.8M | ---51.2M | ---- | ---- |
Other items of the financing business | ---- | -0.63%-20.83M | ---- | -30.36%-20.7M | -0.38%-9.72M | 18.38%-15.88M | -2.17%-9.68M | -6.95%-19.46M | -5.58%-9.48M | ---18.19M |
Net cash from financing operations | 86.02%-6.76M | 18.01%-59.82M | 21.38%-48.37M | 21.98%-72.96M | 29.02%-61.52M | -30.60%-93.52M | -760.68%-86.67M | -256.28%-71.61M | -0.20%-10.07M | ---20.1M |
Effect of rate | ---28K | --18K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | -176.18%-17.99M | 117.10%18.84M | 129.66%23.61M | -87.04%-110.21M | -1.15%-79.61M | -134.16%-58.92M | -216.91%-78.71M | 15,738.02%172.48M | 7,434.20%67.33M | 102.47%1.09M |
Begining period cash | 108.65%36.22M | -86.39%17.36M | -86.39%17.36M | -31.60%127.57M | -31.60%127.57M | 1,231.00%186.49M | 1,231.00%186.49M | 8.43%14.01M | 8.43%14.01M | -77.35%12.92M |
Cash at the end | -55.57%18.2M | 108.65%36.22M | -14.55%40.97M | -86.39%17.36M | -55.51%47.95M | -31.60%127.57M | 32.50%107.78M | 1,231.00%186.49M | 577.60%81.34M | 8.43%14.01M |
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 | -- | Guowei Certified Public Accountants Co., Ltd. | -- | Guowei Certified Public Accountants Co., Ltd. | -- | Guowei Certified Public Accountants Co., Ltd. | -- | Guowei Certified Public Accountants Co., Ltd. | -- | Guowei Certified Public Accountants Co., Ltd. |
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