(Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | (Q6)Jun 30, 2019 | (FY)Dec 31, 2018 | (Q6)Jun 30, 2018 | (FY)Dec 31, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -112.02%-2.16M | 8.44%-73.2M | 362.40%17.99M | 71.68%-79.95M | -62.91%3.89M | -1,011.50%-282.32M | --10.49M | -161.47%-25.4M | ---- | 572.67%41.32M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -9.34%-398K | ---- | 81.69%-364K | ---- | 62.99%-1.99M | ---- | 16.86%-5.37M | ---- | -119.88%-6.46M |
Attributable subsidiary (profit) loss | ---- | -32.66%3.48M | ---- | -84.14%5.17M | ---- | 1,002.46%32.63M | ---- | -628.65%-3.62M | ---- | --684K |
Impairment and provisions: | ---- | 774.99%21.19M | ---- | -104.32%-3.14M | ---- | 1,278.80%72.64M | ---- | --5.27M | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | 23.07%20.2M | ---- | --16.41M | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 146.14%1.53M | ---- | -83.07%622K | ---- | --3.67M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 97.33%-538K | ---- | -129.25%-20.17M | ---- | 1,209.05%68.96M | ---- | --5.27M | ---- | ---- |
Revaluation surplus: | ---- | -55.42%6.32M | ---- | -32.69%14.16M | ---- | 137.56%21.04M | ---- | -11.35%-56.02M | ---- | ---50.31M |
-Fair value of investment properties (increase) | ---- | ---- | ---- | ---- | ---- | 114.58%4.98M | ---- | 16.39%-34.15M | ---- | ---40.85M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | 56.48%-6.9M | ---- | -67.43%-15.84M | ---- | ---9.46M |
-Other fair value changes | ---- | -55.42%6.32M | ---- | -38.30%14.16M | ---- | 480.86%22.96M | ---- | ---6.03M | ---- | ---- |
Asset sale loss (gain): | ---- | --4.03M | ---- | ---- | ---- | 804.70%21.46M | ---- | -825.53%-3.05M | ---- | ---329K |
-Loss (gain) from sale of subsidiary company | ---- | --4.15M | ---- | ---- | ---- | 1,425.27%30.42M | ---- | ---2.3M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---114K | ---- | ---- | ---- | -1,071.60%-8.79M | ---- | -127.96%-750K | ---- | ---329K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---170K | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -12.35%51.6M | ---- | -19.44%58.87M | ---- | 342.10%73.08M | ---- | 16.90%16.53M | ---- | 21.96%14.14M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | -33.38%507K | ---- | 0.00%761K | ---- | --761K |
Financial expense | ---- | -62.38%14.64M | ---- | -23.66%38.91M | ---- | -12.70%50.96M | ---- | 214.16%58.37M | ---- | 3,092.61%18.58M |
Special items | ---- | --1.17M | ---- | ---- | ---- | -1,320.00%-1.28M | ---- | -98.18%105K | ---- | 141.56%5.78M |
Operating profit before the change of operating capital | -112.02%-2.16M | -14.36%28.83M | 362.40%17.99M | 344.27%33.66M | -62.91%3.89M | -4.59%-13.78M | --10.49M | -156.27%-13.18M | ---- | 31.72%23.41M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -292.46%-1.2M | 11.04%-2.49M | -80.41%623K | -413.79%-2.8M | 12,130.77%3.18M | 124.87%892K | 100.07%26K | -165.24%-3.59M | -602.62%-37.65M | 203.50%5.5M |
Accounts receivable (increase)decrease | 436.50%10.77M | -72.75%12.01M | -96.81%2.01M | 507.53%44.06M | 107.06%63.02M | 138.83%7.25M | 232.43%30.44M | 78.31%-18.68M | -25.53%-22.98M | -253.66%-86.12M |
Accounts payable increase (decrease) | 51.82%-7.11M | -100.24%-7.52M | 28.82%-14.76M | -109.44%-3.75M | -246.33%-20.74M | 434.17%39.75M | -117.82%-5.99M | -135.50%-11.9M | 1,305.69%33.6M | 329.56%33.51M |
prepayments (increase)decrease | 6,679.17%1.63M | -238.75%-2.81M | -96.90%24K | -76.01%2.03M | -87.46%775K | 227.07%8.45M | 185.72%6.18M | 7.14%2.58M | -2,471.05%-7.21M | 175.45%2.41M |
Special items for working capital changes | 78.63%-218K | -71.54%1.16M | -445.45%-1.02M | 146.83%4.08M | 94.52%-187K | -189.77%-8.72M | ---3.41M | --9.71M | ---- | ---- |
Cash from business operations | -64.88%1.71M | -62.24%29.18M | -90.26%4.87M | 128.36%77.28M | 32.37%49.95M | 196.58%33.84M | 239.85%37.73M | -64.60%-35.04M | -816.60%-26.98M | 28.27%-21.29M |
Other taxs | -583.70%-1.89M | -47.28%-542K | -324.39%-276K | 95.15%-368K | 101.90%123K | -0.48%-7.59M | -125.58%-6.46M | -87.72%-7.55M | 21.07%-2.87M | 47.58%-4.02M |
Net cash from operations | -103.88%-178K | -62.76%28.64M | -90.83%4.59M | 192.96%76.91M | 60.12%50.07M | 161.64%26.25M | 204.77%31.27M | -68.28%-42.59M | -22,207.41%-29.85M | 32.24%-25.31M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 105.95%346K | -1.92%357K | 64.71%168K | -81.69%364K | -52.11%102K | 12.51%1.99M | -86.24%213K | -58.23%1.77M | -26.39%1.55M | 43.98%4.23M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | -90.00%900K | 108.18%900K | 113.28%9M | 81.11%-11M | -268.35%-67.75M |
Decrease in deposits (increase) | ---- | ---- | ---41K | -117.74%-1.01M | ---- | 24.13%5.72M | -514.86%-17.45M | -4.52%4.6M | 5,157.50%4.21M | -96.47%4.82M |
Sale of fixed assets | ---- | --164K | --78K | ---- | ---- | 386.34%10.83M | ---- | 190.60%2.23M | ---- | --766K |
Purchase of fixed assets | 68.36%-1.42M | -57.22%-9.91M | -78.74%-4.5M | 47.83%-6.31M | 57.27%-2.52M | 53.20%-12.09M | 67.19%-5.89M | -258.36%-25.83M | -780.57%-17.95M | 11.56%-7.21M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | --210K | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | 124.23%69.87M | ---- | -39.99%31.16M | ---- | 59.62%51.93M | ---- | --32.54M | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 52.70%-118.12M |
Recovery of cash from investments | ---- | -41.92%3.97M | --4.02M | -35.62%6.84M | ---- | -78.15%10.62M | ---- | 304.74%48.6M | --47.91M | --12.01M |
Cash on investment | ---- | 44.88%-2.79M | --22.14M | ---5.07M | ---- | ---- | 153.40%20M | 39.81%-61.3M | ---37.46M | -1,633.19%-101.84M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | --74K | ---- | ---- | 1,167.74%2.36M | ---- |
Net cash from investment operations | -104.92%-1.08M | 137.35%61.66M | 1,006.17%21.88M | -62.98%25.98M | -8.54%-2.41M | 504.60%70.18M | 78.57%-2.22M | 104.25%11.61M | 82.07%-10.38M | -225.64%-273.09M |
Net cash before financing | -104.74%-1.26M | -12.24%90.3M | -44.46%26.47M | 6.70%102.89M | 64.07%47.65M | 411.22%96.43M | 172.21%29.05M | 89.62%-30.98M | 30.36%-40.23M | -146.18%-298.4M |
Cash flow from financing activities | ||||||||||
New borrowing | --190K | ---- | ---- | -37.43%31.91M | -57.86%19.31M | -73.23%50.99M | -81.18%45.81M | 315.25%190.49M | 1,158.94%243.44M | -75.49%45.87M |
Refund | 69.02%-593K | 92.08%-3.22M | 91.84%-1.91M | -15.95%-40.61M | 56.70%-23.47M | 21.71%-35.02M | 41.89%-54.2M | 12.05%-44.73M | -381.93%-93.28M | 10.68%-50.86M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 18.75%190M | 0.00%160M | --160M |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --100M |
Interest paid - financing | ---- | 44.78%-3.36M | 13.45%-2.02M | 69.54%-6.09M | ---2.33M | 39.83%-19.99M | ---- | -320.59%-33.22M | -980.19%-18.64M | -1,257.04%-7.9M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | 57.76%-3.4M | -425.95%-8.05M | -425.95%-8.05M | 97.44%-1.53M |
Issuance expenses and redemption of securities expenses | ---- | -409.09%-56M | -210.00%-15.5M | 87.60%-11M | 90.13%-5M | 58.98%-88.68M | 68.33%-50.68M | -30,433.33%-216.18M | ---160M | ---708K |
Other items of the financing business | ---- | ---- | -98.48%3K | ---- | 114.92%197K | ---- | 92.58%-1.32M | 21.69%-32.33M | -1,414.65%-17.78M | 42.92%-41.29M |
Net cash from financing operations | 48.90%-20.98M | -46.96%-103.74M | -21.08%-41.05M | 53.16%-70.59M | 61.96%-33.9M | -455.87%-150.72M | -184.32%-89.12M | -78.88%42.35M | -32.05%105.69M | 244.04%200.5M |
Effect of rate | -248.39%-3M | -45.23%5.42M | 186.25%2.02M | 244.80%9.89M | -1,957.94%-2.34M | 14.36%-6.83M | 109.69%126K | -324.76%-7.98M | -207.35%-1.3M | 305.92%3.55M |
Net Cash | -52.42%-22.23M | -141.64%-13.45M | -206.07%-14.59M | 159.48%32.29M | 122.89%13.75M | -577.56%-54.29M | -191.77%-60.08M | 111.61%11.37M | -33.05%65.47M | -55.56%-97.9M |
Begining period cash | -6.95%107.5M | 57.52%115.53M | 57.52%115.53M | -45.46%73.34M | -45.46%73.34M | 2.59%134.47M | 2.59%134.47M | -41.85%131.08M | -41.61%131.08M | -22.29%225.43M |
Cash at the end | -20.09%82.27M | -6.95%107.5M | 21.49%102.96M | 57.52%115.53M | 13.73%84.75M | -45.46%73.34M | -61.83%74.52M | 2.59%134.47M | -39.65%195.24M | -41.85%131.08M |
Cash balance analysis | ||||||||||
Bank deposits | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 42.21%-4.05M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,972.53%131.08M |
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 |
Auditor | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun 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