(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 | -10.92%-25.47M | 8.33%-51.62M | 34.02%-22.96M | 32.28%-56.31M | -246.85%-34.8M | -1,291.76%-83.15M | -177.20%-10.03M | -84.09%6.98M | -39.54%12.99M | -9.38%43.86M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -220.00%-112K | ---- | ---35K | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | 3.81%7.84M | 35.79%24.33M | 54.13%7.55M | 89.73%17.92M | 1,406.40%4.9M | 2,677.35%9.44M | -173.96%-375K | 367.72%340K | 186.67%507K | -138.96%-127K |
-Other impairments and provisions | 3.81%7.84M | 35.79%24.33M | 54.13%7.55M | 89.73%17.92M | 1,406.40%4.9M | 2,677.35%9.44M | -173.96%-375K | 367.72%340K | 186.67%507K | -138.96%-127K |
Revaluation surplus: | ---- | 7.02%-106K | 12.68%-62K | -121.88%-114K | ---71K | --521K | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | 7.02%-106K | 12.68%-62K | -121.88%-114K | ---71K | --521K | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | -276.18%-3.31M | -573.07%-3.92M | --1.88M | --828K | ---- | ---- | --118K | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -276.18%-3.31M | -573.07%-3.92M | --1.88M | --828K | ---- | ---- | --118K | ---- | ---- |
Depreciation and amortization: | -33.31%933K | 18.46%2.65M | 85.30%1.4M | 28.86%2.24M | -13.02%755K | -6.77%1.74M | -0.80%868K | 134.21%1.86M | 157.35%875K | 155.63%795K |
Financial expense | 25.62%255K | 18.73%336K | 46.04%203K | -32.30%283K | -35.65%139K | 9.42%418K | 34.16%216K | 46.92%382K | 5.92%161K | 217.07%260K |
Operating profit before the change of operating capital | 7.57%-16.44M | 18.47%-27.84M | 37.03%-17.79M | 51.93%-34.14M | -202.97%-28.25M | -833.87%-71.03M | -164.13%-9.32M | -78.39%9.68M | -32.07%14.54M | -7.44%44.79M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 337.83%5.85M | 199.51%10.48M | -125.07%-2.46M | -77.05%3.5M | 85.42%9.82M | -63.31%15.25M | -75.81%5.29M | 171.33%41.56M | 1,686.73%21.88M | -404.00%-58.26M |
Accounts payable increase (decrease) | 194.37%4.6M | 97.55%-479K | 106.31%1.56M | -187.68%-19.57M | -1,459.81%-24.8M | 271.06%22.32M | -127.85%-1.59M | 62.56%-13.05M | 165.85%5.71M | -242.96%-34.84M |
Special items for working capital changes | -206.57%-8.12M | -60.52%17.63M | -82.24%7.62M | 6.29%44.66M | 984.59%42.87M | 181.75%42.02M | 107.00%3.95M | -8.86%-51.4M | -142.56%-56.47M | 12.34%-47.21M |
Cash from business operations | -27.40%-14.1M | 96.45%-197K | -3,000.00%-11.07M | -164.88%-5.55M | 78.57%-357K | 164.76%8.55M | 88.39%-1.67M | 86.18%-13.2M | -20.23%-14.35M | -1,402.04%-95.53M |
Other taxs | ---- | ---- | ---- | 641.18%126K | ---- | 100.12%17K | ---- | -26,400.00%-14.47M | ---12.63M | 100.66%55K |
Interest paid - operating | ---- | ---- | ---- | 77.78%-14K | 96.76%-7K | -57.50%-63K | -34.16%-216K | 84.62%-40K | -5.92%-161K | -217.07%-260K |
Net cash from operations | -27.40%-14.1M | 96.38%-197K | -2,940.38%-11.07M | -163.92%-5.44M | 80.66%-364K | 130.69%8.5M | 93.06%-1.88M | 71.06%-27.71M | -124.59%-27.14M | -8,748.06%-95.74M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 220.00%112K | ---- | --35K | ---- | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 218.81%16.15M |
Decrease in deposits (increase) | ---- | ---- | ---- | --5M | --5M | ---- | ---- | ---5M | ---- | ---- |
Sale of fixed assets | ---- | 25.04%5.09M | 25.25%5.1M | --4.07M | --4.07M | ---- | ---- | --306K | ---- | ---- |
Purchase of fixed assets | ---- | ---- | ---- | ---7.75M | ---- | ---- | ---- | ---- | ---- | -401.98%-4.05M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---3M | ---3M | ---- | ---- | ---2.75M |
Net cash from investment operations | ---- | 283.57%5.21M | -43.78%5.1M | 145.19%1.36M | 402.10%9.07M | 36.02%-3M | ---3M | -150.19%-4.69M | ---- | 164.96%9.35M |
Net cash before financing | -136.28%-14.1M | 222.81%5.01M | -168.52%-5.97M | -174.15%-4.08M | 278.26%8.71M | 116.98%5.5M | 82.00%-4.89M | 62.49%-32.4M | -2,223.37%-27.14M | -457.99%-86.38M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | --2M | -80.84%2M | ---- | -47.48%10.44M | -28.34%17.91M | 297.42%19.87M | 17.65%25M |
Refund | -9,671.79%-3.81M | 99.09%-78K | 99.53%-39K | -461.82%-8.58M | -184.15%-8.28M | 61.08%-1.53M | 62.25%-2.91M | 90.65%-3.92M | -174.40%-7.72M | -8,906.22%-41.97M |
Issuing shares | ---- | ---- | ---- | --15.6M | --15.6M | ---- | ---- | ---- | ---- | --130M |
Interest paid - financing | -25.62%-255K | -24.91%-336K | -53.79%-203K | 24.23%-269K | ---132K | -3.80%-355K | ---- | ---342K | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---231K | ---253K | ---- | ---- | ---- | ---- | -6,273.02%-20.08M |
Net cash from financing operations | -1,580.17%-4.07M | -104.86%-414K | -102.71%-242K | 552.76%8.52M | 18.78%8.94M | -113.79%-1.88M | -38.10%7.52M | -85.32%13.65M | 752.98%12.15M | 354.13%92.96M |
Net Cash | -192.56%-18.17M | 3.40%4.59M | -135.19%-6.21M | 22.80%4.44M | 569.06%17.64M | 119.29%3.62M | 117.60%2.64M | -385.27%-18.75M | -394.72%-14.99M | 31.78%6.57M |
Begining period cash | 32.80%18.6M | 46.46%14.01M | 46.46%14.01M | 60.86%9.56M | 60.86%9.56M | -75.93%5.95M | -75.93%5.95M | 36.27%24.7M | 869.23%24.7M | 37.97%18.12M |
Cash at the end | -94.42%435K | 32.80%18.6M | -71.34%7.8M | 46.46%14.01M | 217.01%27.21M | 60.86%9.56M | -11.63%8.58M | -75.93%5.95M | 2,118.92%9.71M | 36.27%24.7M |
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 | -- | Guocheng Certified Public Accountants Co., Ltd | -- | Guowei Certified Public Accountants Co., Ltd. | -- | Guowei Certified Public Accountants Co., Ltd. | -- | Guowei Certified Public Accountants Co., Ltd. | -- | 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