(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 | -5.39%21.26M | 28.93%29.79M | 52.92%22.47M | 10.55%23.1M | -5.50%14.69M | -27.28%20.9M | -17.70%15.55M | -48.38%28.74M | -63.35%18.89M | -49.61%55.67M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -19.92%-319K | 56.51%-785K | 31.27%-266K | -119.85%-1.81M | -11.85%-387K | -18.30%-821K | -21.40%-346K | 33.59%-694K | 54.62%-285K | -72.44%-1.05M |
Investment loss (gain) | -121.86%-477K | ---- | ---215K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | -713.33%-644K | 177.65%6.87M | -87.96%105K | -28.23%2.47M | -18.81%872K | 131.50%3.45M | 57.02%1.07M | -58.23%1.49M | -76.80%684K | 59.37%3.57M |
-Impairment of property, plant and equipment (reversal) | ---- | 208.13%6.48M | ---- | 80.36%2.1M | ---- | --1.17M | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | -203.92%-155K | -59.78%72K | -153.13%-51K | -85.45%179K | -72.88%96K | 28.13%1.23M | --354K | -34.69%960K | ---- | 81.03%1.47M |
-Other impairments and provisions | -413.46%-489K | 65.10%317K | -79.90%156K | -81.73%192K | 7.78%776K | 98.68%1.05M | 5.26%720K | -74.75%529K | --684K | 47.02%2.1M |
Asset sale loss (gain): | 2,875.00%119K | 2,633.33%82K | 100.00%4K | -98.05%3K | -83.33%2K | 1,000.00%154K | 33.33%12K | -98.68%14K | 0.00%9K | 218.37%1.06M |
-Loss (gain) on sale of property, machinery and equipment | 2,875.00%119K | 2,633.33%82K | 100.00%4K | -98.05%3K | -83.33%2K | 1,000.00%154K | 33.33%12K | -98.68%14K | 0.00%9K | 218.37%1.06M |
Depreciation and amortization: | -10.71%8.75M | -14.68%17.35M | -4.26%9.8M | -1.42%20.34M | 0.94%10.23M | 0.44%20.63M | -0.64%10.14M | -32.10%20.54M | -49.18%10.2M | -24.28%30.25M |
Financial expense | 12.50%9K | -42.86%16K | -55.56%8K | -71.72%28K | -74.29%18K | -37.34%99K | 6.06%70K | -91.25%158K | -96.30%66K | -18.43%1.81M |
Special items | ---- | ---650K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | -10.06%28.69M | 19.32%52.67M | 25.44%31.9M | -0.60%44.14M | -4.02%25.43M | -11.61%44.41M | -10.39%26.5M | -44.97%50.24M | -60.95%29.57M | -40.90%91.3M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 64.43%-1.62M | -108.51%-420K | -917.77%-4.56M | 248.33%4.94M | -63.97%557K | -840.98%-3.33M | -25.42%1.55M | 102.95%449K | 111.96%2.07M | -375.76%-15.21M |
Accounts receivable (increase)decrease | 119.23%2.04M | 108.68%1.18M | 42.48%-10.59M | -103.06%-13.62M | -10.12%-18.41M | -198.76%-6.71M | -6,209.81%-16.72M | -72.42%6.79M | -102.02%-265K | 18.33%24.63M |
Accounts payable increase (decrease) | -76.05%160K | -207.71%-3.19M | -79.93%668K | 1,509.05%2.96M | 453.74%3.33M | 61.18%-210K | 109.77%601K | 93.77%-541K | 13.20%-6.15M | -1.47%-8.68M |
Advance payment increase (decrease) | ---- | ---- | ---- | ---- | ---- | 20.01%-2.83M | ---- | -59.07%-3.53M | ---- | 44.10%-2.22M |
prepayments (increase)decrease | 127.89%600K | -451.66%-2.22M | -1,741.98%-2.15M | 338.19%631K | -51.66%131K | -96.33%144K | -39.91%271K | 349.55%3.92M | 208.90%451K | -196.15%-1.57M |
Special items for working capital changes | 45.65%-125K | 8.24%-256K | -57.53%-230K | -119.57%-279K | -110.00%-146K | -30.10%1.43M | 1,181.48%1.46M | 324.67%2.04M | 72.89%-135K | -152.21%-908K |
Cash from business operations | 97.75%29.74M | 23.22%47.77M | 38.16%15.04M | 17.81%38.77M | -20.25%10.89M | -44.57%32.91M | -46.55%13.65M | -32.02%59.37M | -58.45%25.54M | -49.12%87.34M |
China income tax paid | 43.07%-1.2M | -207.15%-5.8M | -4,897.62%-2.1M | 45.29%-1.89M | 96.49%-42K | 10.33%-3.45M | -453.70%-1.2M | 60.62%-3.85M | 96.69%-216K | 53.82%-9.78M |
Other taxs | -31.39%-3.01M | ---3.78M | ---2.29M | ---- | ---- | ---- | ---- | 52.02%-2.77M | 64.89%-1.63M | -88.09%-5.78M |
Interest paid - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6K | ---- |
Net cash from operations | 139.80%25.53M | 3.55%38.19M | -1.82%10.65M | 25.21%36.88M | -12.93%10.85M | -44.16%29.46M | -47.41%12.46M | -26.52%52.75M | -52.90%23.69M | -51.30%71.79M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 19.92%319K | -79.28%374K | -31.27%266K | 119.85%1.81M | 11.85%387K | 18.30%821K | 21.40%346K | -33.59%694K | -54.62%285K | 72.44%1.05M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | 200.00%150K | --150K | -125.00%-150K | ---- | -81.53%600K |
Sale of fixed assets | 850.00%95K | 462.16%416K | --10K | -89.90%74K | ---- | --733K | --10K | ---- | ---- | 92.84%835K |
Purchase of fixed assets | -127.49%-4.32M | 74.90%-3.01M | 50.27%-1.9M | 47.27%-12.01M | 70.45%-3.82M | -82.15%-22.77M | -172.22%-12.93M | 58.45%-12.5M | 76.56%-4.75M | 42.39%-30.08M |
Recovery of cash from investments | 10.56%37.33M | --56.03M | --33.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | 88.86%-9.75M | ---103M | ---87.57M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 142.71%23.67M | -385.74%-49.19M | -1,514.95%-55.43M | 51.92%-10.13M | 72.36%-3.43M | -76.19%-21.07M | -178.27%-12.42M | 56.69%-11.96M | 76.37%-4.46M | 79.99%-27.6M |
Net cash before financing | 209.89%49.21M | -141.12%-11M | -704.03%-44.78M | 218.87%26.75M | 19,935.14%7.41M | -79.43%8.39M | -99.81%37K | -7.67%40.79M | -38.78%19.22M | 365.86%44.18M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -49.08%719K | ---- | 400.71%1.41M | --1.27M | -97.62%282K | ---- | -21.00%11.85M | -29.51%10.57M | -84.75%15M |
Refund | 82.94%-36K | 25.67%-970K | 83.62%-211K | 88.99%-1.31M | 89.13%-1.29M | ---11.85M | ---11.85M | ---- | ---- | -185.06%-53.39M |
Interest paid - financing | -12.50%-9K | 42.86%-16K | 55.56%-8K | 71.72%-28K | 74.29%-18K | 37.34%-99K | -16.67%-70K | 91.25%-158K | 96.63%-60K | 18.43%-1.81M |
Dividends paid - financing | 77.90%-816K | -32.29%-7.16M | -32.13%-3.69M | 25.01%-5.41M | 53.04%-2.8M | -16.76%-7.22M | -58.85%-5.95M | 75.49%-6.18M | 82.12%-3.75M | -148.30%-25.22M |
Issuance expenses and redemption of securities expenses | -225.00%-65M | ---50.01M | ---20M | ---- | ---- | ---- | ---- | ---- | ---81K | ---20.38M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---133.74M |
Net cash from financing operations | -173.05%-65.98M | -930.04%-57.5M | -716.56%-24.16M | 70.83%-5.58M | 83.56%-2.96M | -464.25%-19.13M | -374.44%-18M | 102.39%5.25M | 103.36%6.56M | -426.24%-219.54M |
Effect of rate | 118.91%997K | -27.54%-4.79M | -98.38%-5.27M | -204.45%-3.76M | -268.55%-2.66M | -24.71%3.6M | 146.62%1.58M | 535.64%4.78M | -967.19%-3.38M | 91.91%-1.1M |
Net Cash | 75.68%-16.77M | -423.54%-68.5M | -1,647.80%-68.94M | 297.05%21.17M | 124.80%4.45M | -123.33%-10.74M | -169.66%-17.96M | 126.26%46.05M | 115.77%25.78M | -328.40%-175.35M |
Begining period cash | -64.98%39.5M | 18.26%112.79M | 18.26%112.79M | -6.97%95.38M | -6.97%95.38M | 98.31%102.52M | 98.31%102.52M | -77.34%51.7M | -77.34%51.7M | 38.33%228.15M |
Cash at the end | -38.49%23.73M | -64.98%39.5M | -60.30%38.58M | 18.26%112.79M | 12.81%97.17M | -6.97%95.38M | 16.26%86.14M | 98.31%102.52M | 15.13%74.1M | -77.34%51.7M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -77.82%51.7M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -77.82%51.7M |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young |
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