(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 | ---- | -11.80%-108.81M | ---- | 47.74%-97.33M | ---- | -21.02%-186.24M | ---- | -9.79%-153.88M | ---- | 16.63%-140.16M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 38.61%-970K | ---- | -1,545.83%-1.58M | ---- | 99.63%-96K | ---- | -158.61%-26.3M | ---- | -1.02%-10.17M |
Interest expense - adjustment | ---- | -40.08%45.2M | ---- | -21.58%75.44M | ---- | -35.47%96.19M | ---- | 5.03%149.06M | ---- | 2.23%141.92M |
Impairment and provisions: | ---- | 172.09%28.34M | ---- | 360.68%10.42M | ---- | -97.45%2.26M | ---- | 581.43%88.59M | ---- | -58.06%13M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | --525K | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 1,008.64%24.77M | ---- | --2.23M | ---- | ---- | ---- | --41.68M | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | -39.44%3.57M | ---- | 161.03%5.9M | ---- | -43.06%2.26M | ---- | --3.97M | ---- | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 207.69%40M | ---- | -58.06%13M |
-Other impairments and provisions | ---- | ---- | ---- | --1.76M | ---- | ---- | ---- | --2.94M | ---- | ---- |
Revaluation surplus: | ---- | 741.23%33.11M | ---- | -94.85%3.94M | ---- | -67.50%76.5M | ---- | 11,388.44%235.36M | ---- | -107.22%-2.09M |
-Fair value of investment properties (increase) | ---- | 741.23%33.11M | ---- | -94.85%3.94M | ---- | -67.50%76.5M | ---- | 11,388.44%235.36M | ---- | -107.22%-2.09M |
Asset sale loss (gain): | ---- | ---- | ---- | -70,800.00%-709K | ---- | 100.00%-1K | ---- | ---326.24M | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | -14,120.00%-711K | ---- | 100.00%-5K | ---- | ---323.85M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | -50.00%2K | ---- | 109.76%4K | ---- | ---41K | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.35M | ---- | ---- |
Depreciation and amortization: | ---- | -2.07%3.13M | ---- | -69.58%3.2M | ---- | -28.67%10.5M | ---- | -0.92%14.72M | ---- | 43.69%14.86M |
Special items | ---- | -65.68%208K | ---- | -50.04%606K | ---- | 119.84%1.21M | ---- | -736.53%-6.12M | ---- | ---731K |
Operating profit before the change of operating capital | ---- | 103.48%210K | ---- | -1,909.91%-6.03M | ---- | 101.34%333K | ---- | -249.07%-24.81M | ---- | -32.17%16.64M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -100.04%-3K | ---- | 12,466.67%8.29M | ---- | -99.33%66K | ---- | 116.11%9.9M | ---- | -80.61%4.58M |
Accounts receivable (increase)decrease | ---- | -113.32%-2.62M | ---- | 136.50%19.68M | ---- | 106.63%8.32M | ---- | -871.27%-125.57M | ---- | -416.63%-12.93M |
Accounts payable increase (decrease) | ---- | 106.67%2.41M | ---- | -147.83%-36.07M | ---- | -113.88%-14.56M | ---- | 362.30%104.85M | ---- | -135.95%-39.97M |
Advance payment increase (decrease) | ---- | 103.53%1.1M | ---- | 189.09%539K | ---- | -115.07%-605K | ---- | 470.30%4.01M | ---- | -213.99%-1.08M |
Special items for working capital changes | ---- | -37.85%110K | ---- | -28.05%177K | ---- | -99.55%246K | ---- | 50.40%54.13M | ---- | 224.54%35.99M |
Cash from business operations | ---- | 108.94%1.2M | ---- | -116.49%-13.41M | ---- | -127.50%-6.19M | ---- | 597.80%22.52M | ---- | -97.62%3.23M |
Other taxs | ---- | ---- | ---- | ---- | ---- | -29.23%1.35M | ---- | 144.44%1.91M | ---- | 85.95%-4.3M |
Special items of business | 94.09%-848K | ---- | -154.63%-14.36M | ---- | -127.80%-5.64M | ---- | 126.13%20.28M | ---- | -625.19%-77.61M | ---- |
Net cash from operations | 94.09%-848K | 108.94%1.2M | -154.63%-14.36M | -176.89%-13.41M | -127.80%-5.64M | -119.82%-4.84M | 126.13%20.28M | 2,385.03%24.43M | -625.19%-77.61M | -101.02%-1.07M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 245.45%76K | -94.90%36K | -96.89%22K | 635.42%706K | 2,728.00%707K | -99.63%96K | -19.35%25K | 158.61%26.3M | -56.94%31K | 1.02%10.17M |
Decrease in deposits (increase) | ---- | ---- | ---- | 1,997.49%100.61M | 2,637.33%100.61M | 94.10%-5.3M | ---3.97M | ---89.89M | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | -86.96%3K | ---- | -65.67%23K | ---- | --67K | ---- | ---- |
Purchase of fixed assets | -1,000.00%-88K | 87.38%-39K | -60.00%-8K | 67.54%-309K | 97.72%-5K | 78.13%-952K | 83.71%-219K | -32.97%-4.35M | 75.45%-1.34M | -600.86%-3.27M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---15.74M |
Sale of subsidiaries | ---793K | ---- | ---- | -7,733.33%-687K | ---- | -99.83%9K | ---- | 5,096.00%5.2M | ---- | -99.89%100K |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --606K |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --28.08M | ---- | ---- |
Cash on investment | ---- | ---- | ---- | 99.33%-69K | ---- | -28.24%-10.23M | 6.28%-3.63M | 7.68%-7.98M | 2.00%-3.87M | 78.85%-8.64M |
Net cash from investment operations | -5,850.00%-805K | -100.00%-3K | -99.99%14K | 712.92%100.25M | 1,401.31%101.31M | 61.58%-16.36M | -50.23%-7.79M | -153.68%-42.58M | 78.87%-5.18M | -128.95%-16.78M |
Net cash before financing | 88.47%-1.65M | -98.62%1.2M | -114.99%-14.34M | 509.67%86.84M | 665.84%95.67M | -16.81%-21.2M | 115.09%12.49M | -1.66%-18.15M | -749.62%-82.8M | -110.96%-17.85M |
Cash flow from financing activities | ||||||||||
New borrowing | 14.34%19.38M | -54.37%30.21M | -69.73%16.95M | -60.10%66.21M | -32.76%55.98M | -72.04%165.94M | -82.95%83.25M | 100.16%593.42M | 37.86%488.35M | -5.94%296.47M |
Refund | -38.88%-14.13M | 88.64%-13.47M | 91.32%-10.17M | 0.86%-118.55M | -81.19%-117.23M | 71.88%-119.58M | 78.86%-64.7M | -105.42%-425.26M | 6.97%-306.03M | 56.66%-207.02M |
Interest paid - financing | 17.27%-6.18M | -34.39%-22.43M | 64.26%-7.47M | 56.96%-16.69M | 31.70%-20.89M | 68.18%-38.78M | -31.76%-30.58M | -43.44%-121.86M | 33.95%-23.21M | 38.99%-84.96M |
Net cash from financing operations | -9.63%-2.27M | 88.25%-8.43M | 97.52%-2.07M | -1,848.43%-71.78M | -352.98%-83.51M | -108.85%-3.68M | -112.09%-18.44M | 533.94%41.62M | 1,054.40%152.43M | 96.82%-9.59M |
Effect of rate | -89.95%1.34M | 117.66%2.72M | 209.80%13.37M | -201.41%-15.41M | -458.42%-12.18M | 186.77%15.19M | 60.21%3.4M | -1,164.19%-17.51M | 191.66%2.12M | -101.11%-1.39M |
Net Cash | 76.12%-3.92M | -148.05%-7.24M | -234.96%-16.41M | 160.53%15.06M | 304.54%12.16M | -205.99%-24.88M | -108.54%-5.94M | 185.54%23.48M | 370.78%69.63M | 80.24%-27.44M |
Begining period cash | -26.45%12.57M | -1.97%17.08M | -1.97%17.08M | -35.73%17.43M | -35.73%17.43M | 28.21%27.12M | 28.21%27.12M | -57.68%21.15M | -57.68%21.15M | -22.51%49.98M |
Cash at the end | -28.87%9.99M | -26.45%12.57M | -19.30%14.05M | -1.97%17.08M | -29.16%17.41M | -35.73%17.43M | -73.55%24.57M | 28.21%27.12M | 323.26%92.91M | -57.68%21.15M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | -26.45%12.57M | ---- | --17.08M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash and cash equivalent balance | ---- | -26.45%12.57M | ---- | --17.08M | ---- | ---- | ---- | ---- | ---- | ---- |
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 |
Auditor | -- | Tianjian International Certified Public Accountants Co., Ltd. | -- | Tianjian International Certified Public Accountants Co., Ltd. | -- | Tianjian International Certified Public Accountants Co., Ltd. | -- | Hang Kin 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
No Data