(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 | ---- | -1,084.53%-199.45M | ---- | -6,113.28%-16.84M | ---- | -100.80%-271K | ---- | -49.67%33.89M | ---- | 1,593.99%67.33M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -0.60%-3.21M | ---- | -34.57%-3.19M | ---- | -79.88%-2.37M | ---- | 21.42%-1.32M | ---- | -121.40%-1.68M |
Dividend (income)- adjustment | ---- | ---- | ---- | -347.54%-35.8M | ---- | -55.40%-8M | ---- | 49.92%-5.15M | ---- | -1,152.01%-10.28M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -296.27%-7.94M |
Impairment and provisions: | ---- | 351.97%88.18M | ---- | 178.44%19.51M | ---- | 1,017.54%7.01M | ---- | -64.29%627K | ---- | --1.76M |
-Impairment of trade receivables (reversal) | ---- | 367.99%89.91M | ---- | 182.00%19.21M | ---- | --6.81M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -684.18%-1.74M | ---- | 53.09%297K | ---- | -69.06%194K | ---- | -64.29%627K | ---- | --1.76M |
Revaluation surplus: | ---- | 13,778.92%55.81M | ---- | 98.15%-408K | ---- | -0.55%-22.05M | ---- | -174.64%-21.93M | ---- | -58.08%-7.99M |
-Fair value of investment properties (increase) | ---- | 13,548.77%55.41M | ---- | 102.47%406K | ---- | 1.50%-16.42M | ---- | -109.62%-16.67M | ---- | -55.54%-7.95M |
-Other fair value changes | ---- | 148.65%396K | ---- | 85.55%-814K | ---- | -7.05%-5.63M | ---- | -15,845.45%-5.26M | ---- | -154.10%-33K |
Asset sale loss (gain): | ---- | 613,650.00%24.55M | ---- | 233.33%4K | ---- | -130.00%-3K | ---- | 100.03%10K | ---- | -10,740.31%-35.23M |
-Loss (gain) from sale of subsidiary company | ---- | --24.02M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---35.23M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 13,225.00%533K | ---- | 233.33%4K | ---- | -130.00%-3K | ---- | --10K | ---- | ---- |
Depreciation and amortization: | ---- | -14.84%14.1M | ---- | 302.65%16.56M | ---- | 4.98%4.11M | ---- | -49.16%3.92M | ---- | 4.86%7.71M |
-Amortization of intangible assets | ---- | 101.93%731K | ---- | --362K | ---- | ---- | ---- | ---- | ---- | ---- |
Financial expense | ---- | -21.33%25.07M | ---- | -33.58%31.86M | ---- | 29.69%47.97M | ---- | 169.73%36.99M | ---- | 29.17%13.71M |
Exchange Loss (gain) | ---- | -75.23%1.13M | ---- | 153.02%4.55M | ---- | 67.89%-8.57M | ---- | -2,323.15%-26.7M | ---- | 124.77%1.2M |
Special items | ---- | ---- | ---- | 1,576.41%2.88M | ---- | -112.98%-195K | ---- | --1.5M | ---- | ---- |
Operating profit before the change of operating capital | ---- | -67.70%6.18M | ---- | 8.49%19.13M | ---- | -19.27%17.63M | ---- | -23.65%21.84M | ---- | 401.60%28.6M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -94.20%70K | ---- | --1.21M | ---- | ---- | ---- | 119.04%1.96M | ---- | 11.35%-10.3M |
Accounts receivable (increase)decrease | ---- | 31.49%137.4M | ---- | 507.88%104.5M | ---- | 92.96%-25.62M | ---- | -2.33%-364.15M | ---- | -7,054.39%-355.86M |
Accounts payable increase (decrease) | ---- | 46.83%-95.87M | ---- | 26.89%-180.32M | ---- | -150.02%-246.63M | ---- | 430.99%493.1M | ---- | 2,735.16%92.86M |
Special items for working capital changes | ---- | -382.48%-3.03M | ---- | -103.21%-628K | ---- | 6,319.37%19.59M | ---- | -100.96%-315K | ---- | 110.42%32.81M |
Cash from business operations | ---- | 179.74%44.75M | ---- | 76.12%-56.12M | ---- | -254.19%-235.02M | ---- | 171.94%152.43M | ---- | -667.66%-211.88M |
Hong Kong profits tax paid | ---- | ---- | ---- | --108K | ---- | ---- | ---- | 91.40%-175K | ---- | ---2.03M |
China income tax paid | ---- | -24.04%-387K | ---- | 96.24%-312K | ---- | -6.94%-8.29M | ---- | -78.58%-7.75M | ---- | -25,441.18%-4.34M |
Interest received - operating | ---- | -81.89%474K | ---- | 10.51%2.62M | ---- | 79.88%2.37M | ---- | 19.08%1.32M | ---- | 46.10%1.11M |
Special items of business | -315.71%-57.8M | ---- | 130.00%26.8M | ---- | 67.38%-89.31M | ---- | -212.26%-273.78M | ---- | 1,407.06%243.87M | ---- |
Net cash from operations | -315.71%-57.8M | 183.48%44.83M | 130.00%26.8M | 77.71%-53.7M | 67.38%-89.31M | -265.24%-240.95M | -212.26%-273.78M | 167.15%145.81M | 1,407.06%243.87M | -670.46%-217.15M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | 338.25%35.06M | 338.25%35.06M | 55.40%8M | --8M | -49.92%5.15M | ---- | 1,152.01%10.28M |
Decrease in deposits (increase) | ---- | -28.03%38.13M | -8.91%39.03M | 205.36%52.98M | 217.27%42.85M | -5.47%-50.28M | 16.68%-36.53M | ---47.68M | ---43.85M | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | --10K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -4,721.82%-2.65M | 42.33%-1.29M | 92.46%-55K | -8,820.00%-2.23M | -5,107.14%-729K | 10.71%-25K | 36.36%-14K | 99.07%-28K | 35.29%-22K | 34.49%-3.01M |
Purchase of intangible assets | ---53K | ---- | ---- | ---797K | ---826K | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | --38.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---7.94M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---85.47M | ---85.47M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -86.78%5.3M | -65.66%63.31M | -77.01%40.08M | -34.35%184.38M | -37.71%174.32M | 5,711.32%280.86M | --279.86M | --4.83M | ---- | ---- |
Cash on investment | 86.75%-5.33M | -399.60%-62.98M | -4,311.73%-40.24M | 81.97%-12.61M | 98.71%-912K | 72.37%-69.91M | 70.83%-70.46M | ---253.06M | -4,680.75%-241.5M | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---10.61M | ---- | ---- | ---- | ---- |
Net cash from investment operations | -107.05%-2.74M | -55.90%75.56M | -76.38%38.81M | 8.40%171.32M | -9.16%164.29M | 154.35%158.04M | 163.38%180.85M | -43,235.47%-290.78M | -10,461.32%-285.37M | 99.80%-671K |
Net cash before financing | -192.27%-60.54M | 2.36%120.39M | -12.50%65.61M | 241.86%117.61M | 180.69%74.98M | 42.81%-82.91M | -123.94%-92.93M | 33.45%-144.97M | -94.26%-41.5M | 24.78%-217.82M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -99.75%1.11M | --1.13M | -5.60%448.34M | ---- | -21.27%474.93M | -64.07%79.13M | 74.50%603.26M | 15.20%220.23M | -42.36%345.71M |
Refund | 93.77%-3.55M | 86.15%-70.13M | -522.40%-57.02M | -16.13%-506.41M | 36.03%-9.16M | -1.56%-436.09M | 93.49%-14.32M | -89.45%-429.39M | -21.27%-219.94M | 71.31%-226.65M |
Issuing shares | ---- | --14.67M | ---- | ---- | ---- | --198.23M | --198.23M | ---- | ---- | ---- |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 97.19%189.3M |
Interest paid - financing | 85.28%-1.32M | 81.66%-6.39M | 46.10%-8.93M | 48.27%-34.82M | -9,707.10%-16.57M | -201.18%-67.31M | -8.33%-169K | -245.62%-22.35M | ---156K | 2.93%-6.47M |
Absorb investment income | ---- | --3.62M | --3.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---190M | ---189.93M | ---- | ---- | ---100M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | -217.62%-25.27M | ---- | -289.95%-7.96M | ---- |
Net cash from financing operations | 89.83%-6.36M | 23.72%-71.24M | -135.82%-62.54M | -325.32%-93.4M | -156.85%-26.52M | -114.65%-21.96M | 644.29%46.65M | -25.77%149.87M | -210.12%-8.57M | 300.00%201.89M |
Effect of rate | 26.96%-1.32M | 25.42%-1.47M | 7.06%-1.8M | -217.46%-1.97M | -264.97%-1.94M | -80.71%1.68M | 114.37%1.18M | 2,834.91%8.7M | -398.36%-8.18M | 92.42%-318K |
Net Cash | -2,283.39%-66.9M | 102.98%49.15M | -93.68%3.06M | 123.09%24.21M | 204.72%48.46M | -2,240.56%-104.87M | 7.57%-46.27M | 130.74%4.9M | -268.76%-50.07M | 95.92%-15.94M |
Begining period cash | 126.52%85.36M | 144.04%37.68M | 144.04%37.68M | -86.98%15.44M | -86.98%15.44M | 12.94%118.63M | 12.94%118.63M | -13.40%105.03M | -13.40%105.03M | -76.50%121.29M |
Cash at the end | -55.97%17.15M | 126.52%85.36M | -37.15%38.95M | 144.04%37.68M | -15.73%61.96M | -86.98%15.44M | 57.16%73.53M | 12.94%118.63M | -57.64%46.79M | -13.40%105.03M |
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 |
Auditor | -- | -- | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi 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
No Data