(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 | 8.43%7.44M | 137.40%11.59M | 139.71%6.86M | 46.51%-30.98M | 44.94%-17.27M | 28.64%-57.91M | -12.37%-31.37M | 55.03%-81.16M | 63.72%-27.91M | -448.66%-180.46M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -2.80%-4.81M | -441.82%-9.64M | -2,545.76%-4.68M | -1,696.97%-1.78M | -233.96%-177K | 90.43%-99K | 95.50%-53K | 79.76%-1.03M | 63.13%-1.18M | -3.30%-5.11M |
Interest expense - adjustment | ---- | -99.52%1K | -99.40%1K | -27.43%209K | 27.69%166K | -51.43%288K | -65.70%130K | -95.57%593K | -97.10%379K | -52.92%13.39M |
Impairment and provisions: | ---- | ---- | ---- | 53.08%-183K | ---- | 19.25%-390K | ---- | -101.27%-483K | ---- | 1,190.64%37.91M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -98.75%5K | ---- | --400K |
-Other impairments and provisions | ---- | ---- | ---- | 53.08%-183K | ---- | 20.08%-390K | ---- | -101.30%-488K | ---- | 1,177.02%37.51M |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | -160.66%-159K | ---82K | ---61K | ---- | ---- |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | -160.66%-159K | ---82K | ---61K | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | -106.88%-48K | -164.84%-83K | 34,800.00%698K | 6,300.00%128K | 118.18%2K | --2K | ---11K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | -91.40%60K | -80.47%25K | 34,800.00%698K | 6,300.00%128K | 118.18%2K | --2K | ---11K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---108K | ---108K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -17.80%194K | -82.55%456K | -87.12%236K | -77.54%2.61M | -74.17%1.83M | -21.61%11.64M | -1.70%7.1M | -46.93%14.84M | -50.28%7.22M | 67.86%27.97M |
-Depreciation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -89.85%1.39M | 5.18%15.44M |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -58.22%828K |
Special items | ---- | ---- | ---- | ---- | ---- | -4,183.87%-1.27M | ---- | -98.00%31K | -96.91%32K | -75.73%1.55M |
Operating profit before the change of operating capital | 16.75%2.82M | 107.97%2.41M | 115.53%2.41M | 36.09%-30.17M | 35.68%-15.53M | 29.82%-47.21M | -12.53%-24.15M | 35.79%-67.27M | 58.03%-21.46M | -239.37%-104.77M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -89.07%2.79M | 168.47%25.88M | 719.58%25.56M | ---37.8M | ---4.13M | ---- | ---- | ---- | ---- | ---- |
Accounts receivable (increase)decrease | 22.21%-11.91M | 150.92%9.07M | -215.39%-15.31M | -1,453.72%-17.82M | -1,139.40%-4.85M | 365.02%1.32M | 120.49%467K | -49.82%283K | 77.36%-2.28M | -99.18%564K |
Accounts payable increase (decrease) | 116.28%3.42M | -198.79%-42.46M | -434.71%-21.01M | 1,736.75%42.98M | 317.35%6.28M | 81.46%-2.63M | 83.44%-2.89M | -1,228.45%-14.16M | 15.55%-17.44M | 104.57%1.26M |
Derivative financial instruments (increase) decrease | ---- | -100.31%-12K | -100.94%-12K | 1,342.12%3.86M | 132.75%1.27M | -104.23%-311K | -191.79%-3.89M | -85.70%7.36M | -92.10%4.24M | 9.70%51.44M |
Special items for working capital changes | ---- | -68.62%6.94M | --5.7M | 131.26%22.12M | ---- | -83.33%9.56M | ---- | 191.77%57.37M | 199.88%65.94M | 42.27%-62.51M |
Cash from business operations | -8.56%-2.88M | 110.84%1.82M | 84.36%-2.65M | 57.17%-16.82M | 44.32%-16.96M | -139.05%-39.26M | -205.04%-30.46M | 85.60%-16.42M | 130.78%29M | -306.70%-114.02M |
Other taxs | ---- | ---- | ---- | --24K | ---- | ---- | ---- | 2,598.98%10.55M | 6,094.55%9.89M | 105.70%391K |
Special items of business | ---- | ---- | ---- | ---- | 10.39%9.42M | ---- | --8.53M | ---- | ---- | ---- |
Net cash from operations | -8.56%-2.88M | 110.86%1.82M | 64.84%-2.65M | 57.23%-16.79M | 65.60%-7.54M | -568.74%-39.26M | -156.39%-21.93M | 94.83%-5.87M | 141.21%38.89M | -335.25%-113.63M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 2.80%4.81M | 441.82%9.64M | 2,545.76%4.68M | 1,696.97%1.78M | 233.96%177K | -90.43%99K | -95.59%53K | -81.29%1.03M | -66.80%1.2M | 24.80%5.53M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --131K |
Purchase of fixed assets | ---- | ---- | ---- | 99.65%-3K | 99.50%-4K | -36.94%-860K | -53.97%-796K | 89.91%-628K | 29.37%-517K | 77.67%-6.23M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | --2.98M | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.99M | ---- | ---- |
Net cash from investment operations | 2.80%4.81M | 442.74%9.64M | 2,606.94%4.68M | -19.82%1.78M | 123.28%173K | 185.79%2.22M | -208.31%-743K | -352.98%-2.58M | -76.28%686K | 97.57%-570K |
Net cash before financing | -4.73%1.94M | 176.34%11.46M | 127.56%2.03M | 59.47%-15.02M | 67.49%-7.37M | -338.27%-37.05M | -157.29%-22.67M | 92.60%-8.45M | 143.27%39.57M | -559.76%-114.2M |
Cash flow from financing activities | ||||||||||
Interest paid - financing | ---- | 99.52%-1K | 99.40%-1K | 27.43%-209K | -27.69%-166K | 51.43%-288K | -1,344.44%-130K | 94.79%-593K | 99.92%-9K | -52.32%-11.38M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---200M |
Net cash from financing operations | ---- | 99.95%-1K | 99.94%-1K | 79.10%-2.12M | 74.89%-1.54M | 17.84%-10.14M | 1.79%-6.13M | 94.48%-12.35M | 97.13%-6.25M | -216.18%-223.63M |
Effect of rate | 4.07%-471K | 84.37%-866K | 88.53%-491K | -1.93%-5.54M | 12.92%-4.28M | -143.99%-5.44M | -41.67%-4.92M | 829.95%12.36M | -2,094.25%-3.47M | 87.91%-1.69M |
Net Cash | -4.68%1.94M | 166.89%11.46M | 122.78%2.03M | 63.69%-17.14M | 69.07%-8.91M | -126.89%-47.19M | -186.42%-28.8M | 93.84%-20.8M | 110.79%33.33M | -255.45%-337.82M |
Begining period cash | 5.00%222.39M | -9.67%211.79M | -9.67%211.79M | -18.33%234.47M | -18.33%234.47M | -2.86%287.09M | -2.86%287.09M | -53.46%295.53M | -53.46%295.53M | 47.09%635.05M |
Cash at the end | 4.93%223.85M | 5.00%222.39M | -3.59%213.33M | -9.67%211.79M | -12.67%221.28M | -18.33%234.47M | -22.13%253.37M | -2.86%287.09M | -0.30%325.39M | -53.46%295.53M |
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 | -- | -- | -- | -- | -- | -- |
Auditor | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao 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