(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 | ---- | -4.36%7.98M | ---- | 141.90%8.35M | ---- | 42.78%-19.92M | ---- | -323.85%-34.82M | ---- | -0.98%15.55M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -250.77%-1.37M | ---- | -695.92%-390K | ---- | 77.52%-49K | ---- | 64.84%-218K | ---- | -68.02%-620K |
Impairment and provisions: | ---- | 54.15%390K | ---- | 123.71%253K | ---- | -330.45%-1.07M | ---- | -44.22%463K | ---- | 95.75%830K |
-Impairment of trade receivables (reversal) | ---- | 44.40%400K | ---- | 135.47%277K | ---- | -268.68%-781K | ---- | -40.34%463K | ---- | 26.80%776K |
-Other impairments and provisions | ---- | 58.33%-10K | ---- | 91.61%-24K | ---- | ---286K | ---- | ---- | ---- | 128.72%54K |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | 127.07%36K | ---- | -60.24%-133K | ---- | -189.25%-83K |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | 127.07%36K | ---- | -60.24%-133K | ---- | -189.25%-83K |
Asset sale loss (gain): | ---- | -295.24%-41K | ---- | --21K | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -295.24%-41K | ---- | --21K | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | 3.09%4.24M | ---- | -13.73%4.11M | ---- | -6.79%4.77M | ---- | 35.35%5.11M | ---- | 91.34%3.78M |
Financial expense | ---- | -42.97%353K | ---- | 169.13%619K | ---- | 75.57%230K | ---- | 21.30%131K | ---- | -72.80%108K |
Special items | ---- | ---- | ---- | 1,688.14%1.06M | ---- | -94.80%59K | ---- | --1.13M | ---- | ---- |
Operating profit before the change of operating capital | ---- | -17.56%11.56M | ---- | 187.88%14.02M | ---- | 43.70%-15.95M | ---- | -244.78%-28.33M | ---- | 6.87%19.57M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 84.07%-222K | ---- | 87.51%-1.39M | ---- | -290.83%-11.16M | ---- | 246.86%5.85M | ---- | 5.44%-3.98M |
Accounts receivable (increase)decrease | ---- | 201.90%22.82M | ---- | -523.88%-22.39M | ---- | -133.36%-3.59M | ---- | 30.88%10.76M | ---- | 117.11%8.22M |
Accounts payable increase (decrease) | ---- | -781.14%-24.49M | ---- | 11.03%3.6M | ---- | -70.78%3.24M | ---- | 170.96%11.08M | ---- | -239.07%-15.62M |
Special items for working capital changes | ---- | -1,017.09%-9.71M | ---- | -89.27%1.06M | ---- | -12.40%9.87M | ---- | 166.46%11.26M | ---- | -675.92%-16.95M |
Cash from business operations | ---- | 99.04%-49K | ---- | 70.93%-5.12M | ---- | -265.68%-17.6M | ---- | 221.27%10.62M | ---- | 64.84%-8.76M |
Other taxs | ---- | 13.33%-13K | ---- | -100.75%-15K | ---- | 148.55%2.01M | ---- | -88.59%-4.13M | ---- | 11.90%-2.19M |
Special items of business | 301.43%7.18M | ---- | 57.88%-3.56M | ---- | -252.08%-8.46M | ---- | -806.47%-2.4M | ---- | 102.91%340K | ---- |
Net cash from operations | 301.43%7.18M | 98.79%-62K | 57.88%-3.56M | 67.09%-5.13M | -252.08%-8.46M | -340.27%-15.59M | -806.47%-2.4M | 159.26%6.49M | 102.91%340K | 60.04%-10.95M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -16.84%568K | 410.92%1.22M | 2,526.92%683K | 385.71%238K | 100.00%26K | -77.52%49K | -86.60%13K | -64.84%218K | -58.19%97K | 68.02%620K |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -200.00%-18K | ---18K | -99.19%18K |
Decrease in deposits (increase) | ---- | 200.00%30.15M | ---- | ---30.15M | ---- | ---- | ---- | ---- | ---- | 200.00%8.58M |
Sale of fixed assets | --19K | 2,413.64%553K | ---- | --22K | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -567.27%-2.94M | -968.16%-5.5M | 5.17%-440K | 44.32%-515K | -792.31%-464K | 74.38%-925K | 55.17%-52K | 60.74%-3.61M | 96.01%-116K | -676.12%-9.2M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | --663K | --670K | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 53.66%63K | ---- | 197.62%41K |
Net cash from investment operations | -1,066.67%-2.35M | 186.89%26.42M | 155.48%243K | -14,174.65%-30.41M | -169.41%-438K | 93.64%-213K | 1,805.41%631K | -5,500.00%-3.35M | -103.53%-37K | 100.86%62K |
Net cash before financing | 245.41%4.83M | 174.17%26.36M | 62.69%-3.32M | -124.88%-35.54M | -402.26%-8.9M | -603.25%-15.8M | -684.49%-1.77M | 128.84%3.14M | 102.85%303K | 68.54%-10.89M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | 21.31%12.58M | --9.66M | 21,055.10%10.37M | ---- | -86.50%49K | --2K | -97.69%363K |
Refund | ---- | -185.38%-12.41M | ---9.83M | -42.68%-4.35M | ---- | -5,342.86%-3.05M | ---- | 90.36%-56K | 79.56%-56K | 98.04%-581K |
Interest paid - financing | 59.39%-93K | -66.67%-145K | -2,190.00%-229K | -14.47%-87K | 83.61%-10K | 41.98%-76K | 10.29%-61K | -21.30%-131K | -78.95%-68K | 72.80%-108K |
Net cash from financing operations | 89.80%-1.07M | -278.76%-13.47M | -210.28%-10.45M | 11.71%7.54M | 1,719.49%9.47M | 583.66%6.75M | 28.22%-585K | -0.94%-1.4M | -43.49%-815K | -101.66%-1.38M |
Effect of rate | -24.43%-922K | 70.71%-824K | -418.18%-741K | -686.04%-2.81M | -2,283.33%-143K | -45.02%480K | 98.25%-6K | 254.79%873K | -12.83%-343K | 42.33%-564K |
Net Cash | 127.31%3.76M | 146.01%12.88M | -2,477.72%-13.77M | -209.20%-28M | 124.58%579K | -618.91%-9.06M | -360.16%-2.36M | 114.22%1.75M | 95.43%-512K | -125.27%-12.27M |
Begining period cash | -25.45%53M | -42.94%40.94M | -0.92%71.09M | -10.68%71.75M | -10.68%71.75M | 3.37%80.33M | 3.37%80.33M | -14.17%77.71M | -14.17%77.71M | 110.75%90.54M |
Cash at the end | -1.32%55.84M | 29.45%53M | -21.62%56.58M | -42.94%40.94M | -7.41%72.19M | -10.68%71.75M | 1.45%77.97M | 3.37%80.33M | -2.77%76.85M | -14.17%77.71M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --77.71M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --77.71M |
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 | -- | Zheng Zheng Certified Public Accountants Co., Ltd. | -- | Zheng Zheng Certified Public Accountants Co., Ltd. | -- | Zheng Zheng Certified Public Accountants Co., Ltd. | -- | Huilian Certified Public Accountants Limited | -- | Deloitte Guan Huang Chen Fang 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