(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 | 49.37%-16.35M | ---- | -137.14%-32.29M | ---- | 51.12%-13.62M | ---- | -106.60%-27.86M | ---- | -333.69%-13.48M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -234.23%-2.49M | ---- | -135.76%-745K | ---- | 74.20%-316K | ---- | 32.66%-1.23M | ---- | -256.67%-1.82M | ---- |
Impairment and provisions: | -101.54%-283K | ---- | 511.87%18.36M | ---- | -129.86%-4.46M | ---- | 1,308.49%14.93M | ---- | --1.06M | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | --1.28M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -100.04%-8K | ---- | 418.64%18.32M | ---- | -138.51%-5.75M | ---- | 1,877.48%14.93M | ---- | --755K | ---- |
-Other impairments and provisions | -805.13%-275K | ---- | 129.41%39K | ---- | --17K | ---- | ---- | ---- | --305K | ---- |
Asset sale loss (gain): | 100.89%2K | ---- | 50.77%-224K | ---- | -452.71%-455K | ---- | 180.43%129K | ---- | 124.21%46K | ---- |
-Loss (gain) on sale of property, machinery and equipment | 100.89%2K | ---- | 50.77%-224K | ---- | -452.71%-455K | ---- | 180.43%129K | ---- | 124.21%46K | ---- |
Depreciation and amortization: | -12.43%458K | ---- | -70.30%523K | ---- | -40.14%1.76M | ---- | 40.43%2.94M | ---- | -32.31%2.1M | ---- |
-Depreciation | -12.43%458K | ---- | -70.30%523K | ---- | -40.14%1.76M | ---- | 40.43%2.94M | ---- | -32.31%2.1M | ---- |
Financial expense | -16.67%35K | ---- | -16.00%42K | ---- | -65.52%50K | ---- | -29.27%145K | ---- | -18.65%205K | ---- |
Special items | -61.45%224K | ---- | --581K | ---- | ---- | ---- | ---67K | ---- | ---- | ---- |
Operating profit before the change of operating capital | -33.80%-18.4M | ---- | 19.26%-13.75M | ---- | -54.81%-17.04M | ---- | 7.51%-11M | ---- | -241.34%-11.9M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -123.71%-7.03M | ---- | 105.23%29.67M | ---- | 50.29%14.46M | ---- | 141.21%9.62M | ---- | 37.50%-23.34M | ---- |
Accounts payable increase (decrease) | 93.85%-2.53M | ---- | -337.27%-41.21M | ---- | 71.70%17.37M | ---- | 266.90%10.11M | ---- | -130.50%-6.06M | ---- |
Special items for working capital changes | -81.44%1.14M | ---- | -64.29%6.15M | ---- | 196.56%17.23M | ---- | -62.22%5.81M | ---- | 372.59%15.38M | ---- |
Cash from business operations | -40.19%-26.83M | -1,861.15%-18M | -159.77%-19.14M | -96.50%1.02M | 120.22%32.02M | 148.86%29.2M | 156.10%14.54M | 178.36%11.73M | -76.28%-25.92M | -631.75%-14.97M |
Other taxs | -1,205.71%-387K | ---156K | 294.44%35K | ---- | -100.92%-18K | -102.39%-14K | 732.48%1.95M | 150.43%586K | 179.05%234K | --234K |
Interest paid - operating | 82.67%-13K | 69.23%-8K | -2.74%-75K | 45.83%-26K | 67.70%-73K | 65.22%-48K | 37.40%-226K | -130.00%-138K | -43.25%-361K | 59.46%-60K |
Net cash from operations | -41.98%-27.23M | -1,923.59%-18.16M | -160.06%-19.18M | -96.58%996K | 96.34%31.93M | 139.20%29.14M | 162.44%16.26M | 182.31%12.18M | -70.78%-26.05M | -654.72%-14.8M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 234.23%2.49M | 1,101.03%1.17M | 135.76%745K | -57.64%97K | -74.20%316K | -73.50%229K | -32.66%1.23M | 27.62%864K | 256.67%1.82M | 263.98%677K |
Sale of fixed assets | ---- | ---- | -66.83%273K | -95.24%35K | -14.45%823K | 425.00%735K | -45.62%962K | -91.93%140K | 180.79%1.77M | 145.96%1.73M |
Purchase of fixed assets | -33,142.86%-4.65M | -90.91%-21K | 95.42%-14K | 69.44%-11K | 39.53%-306K | -56.52%-36K | -41.74%-506K | 95.34%-23K | 77.77%-357K | 58.94%-494K |
Other items in the investment business | ---- | 55.16%-695K | ---- | 76.39%-1.55M | ---- | -31,166.67%-6.57M | -465.66%-560K | 97.58%-21K | ---99K | ---869K |
Net cash from investment operations | -315.54%-2.16M | 131.42%449K | 20.53%1M | 74.65%-1.43M | -25.69%833K | -687.29%-5.64M | -64.21%1.12M | -8.40%960K | 772.10%3.13M | 435.90%1.05M |
Net cash before financing | -61.73%-29.39M | -3,990.99%-17.71M | -155.47%-18.17M | -101.84%-433K | 88.47%32.76M | 78.82%23.5M | 175.87%17.38M | 195.56%13.14M | -45.78%-22.91M | -683.70%-13.75M |
Cash flow from financing activities | ||||||||||
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --88.7M | --88.7M |
Net cash from financing operations | 35.24%-577K | 33.39%-387K | 68.46%-891K | 68.02%-581K | 35.01%-2.83M | 24.73%-1.82M | -105.18%-4.35M | -102.78%-2.41M | 840.73%83.87M | 2,318.45%86.7M |
Net Cash | -57.20%-29.97M | -1,685.11%-18.1M | -163.68%-19.06M | -104.68%-1.01M | 129.65%29.94M | 102.13%21.68M | -78.61%13.04M | -85.29%10.73M | 325.42%60.95M | 4,800.06%72.95M |
Begining period cash | -10.23%167.21M | -10.23%167.21M | 19.15%186.27M | 19.15%186.27M | 9.10%156.34M | 9.10%156.34M | 74.02%143.3M | 74.02%143.3M | -24.72%82.35M | -24.72%82.35M |
Cash at the end | -17.92%137.24M | -19.51%149.11M | -10.23%167.21M | 4.07%185.26M | 19.15%186.27M | 15.58%178.02M | 9.10%156.34M | -0.81%154.03M | 74.02%143.3M | 44.01%155.29M |
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 | Grant Tung (Hong Kong) Certified Public Accountants Limited | -- | Grant Tung (Hong Kong) Certified Public Accountants Limited | -- | Grant Tung (Hong Kong) Certified Public Accountants Limited | -- | Grant Tung (Hong Kong) Certified Public Accountants Limited | -- | Grant Tung (Hong Kong) 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