(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 | (Q3)Mar 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -138.97%-793.1M | ---- | -237.30%-331.89M | ---- | 81.26%241.72M | ---- | 67.23%133.36M | ---- | 97.71%21.85M | 73.58%79.74M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 29.71%-8.96M | ---- | -43.08%-12.74M | ---- | -847.55%-8.91M | ---- | 45.88%-940K | ---- | -46.97%-291K | -174.41%-1.74M |
Attributable subsidiary (profit) loss | -317.30%-1.86M | ---- | ---445K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | 117.98%123.78M | ---- | 1,635.92%56.78M | ---- | -74.28%3.27M | ---- | 117.18%12.72M | ---- | 16,733.82%11.45M | 976.29%5.86M |
-Other impairments and provisions | 117.98%123.78M | ---- | 1,635.92%56.78M | ---- | -74.28%3.27M | ---- | 117.18%12.72M | ---- | 16,733.82%11.45M | 976.29%5.86M |
Revaluation surplus: | -37.49%2.69M | ---- | 19.61%4.3M | ---- | --3.6M | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | -37.49%2.69M | ---- | 19.61%4.3M | ---- | --3.6M | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | -77,000.00%-1.54M | ---- | -98.99%2K | ---- | -50.38%198K | ---- | --399K | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -74,700.00%-1.49M | ---- | -98.99%2K | ---- | -50.38%198K | ---- | --399K | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---46K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -13.17%40.94M | ---- | 133.93%47.15M | ---- | 105.82%20.15M | ---- | 65.13%9.79M | ---- | 81.08%2.01M | 25.61%5.93M |
-Amortization of intangible assets | -19.02%1.57M | ---- | -21.88%1.94M | ---- | -6.60%2.48M | ---- | 29.56%2.65M | ---- | 35.01%590K | -40.63%2.05M |
-Other depreciation and amortization | ---- | ---- | --16.9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financial expense | 29.67%2.3M | ---- | 76.72%1.78M | ---- | 4.91%1.01M | ---- | 148.83%958K | ---- | 65.88%141K | 15.27%385K |
Exchange Loss (gain) | 59.12%-23.13M | ---- | -311.15%-56.59M | ---- | -53.58%26.8M | ---- | --57.74M | ---- | ---- | ---- |
Special items | -88.60%6.3M | ---- | --55.26M | ---- | ---- | ---- | 590.23%2.51M | ---- | 122.64%12K | -25,500.00%-512K |
Operating profit before the change of operating capital | -176.04%-652.59M | ---- | -182.13%-236.41M | ---- | 32.93%287.84M | ---- | 141.49%216.53M | ---- | 191.54%35.17M | 76.15%89.67M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -71.33%-68.97M | ---- | ---40.25M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Accounts receivable (increase)decrease | 231.71%160.56M | ---- | -11.53%-121.9M | ---- | 55.93%-109.3M | ---- | -457.68%-247.99M | ---- | -499.79%-74.29M | -243.91%-44.47M |
Accounts payable increase (decrease) | 22.25%320.67M | ---- | 743.26%262.31M | ---- | 161.84%31.11M | ---- | -49.24%11.88M | ---- | 978.54%20.18M | 3,839.90%23.4M |
prepayments (increase)decrease | 111.78%46.07M | ---- | 29.10%-391.17M | ---- | -41.00%-551.72M | ---- | -173.08%-391.29M | ---- | 54.26%-31.23M | -468.40%-143.29M |
Special items for working capital changes | -3,701.16%-43.47M | ---- | --1.21M | ---- | ---- | ---- | ---- | ---- | ---- | -386.52%-404K |
Cash from business operations | 54.82%-237.73M | 13.21%-131.37M | -53.83%-526.22M | 38.14%-151.35M | 16.74%-342.08M | -256.97%-244.66M | -447.15%-410.87M | 11.78%-68.54M | 27.39%-50.17M | -656.24%-75.09M |
Other taxs | 64.94%-27K | ---19K | 56.25%-77K | ---- | 15.79%-176K | ---- | 81.24%-209K | 96.47%-32K | ---- | 21.82%-1.11M |
Net cash from operations | 54.82%-237.76M | 13.19%-131.39M | -53.77%-526.29M | 38.14%-151.35M | 16.74%-342.25M | -256.80%-244.66M | -439.42%-411.08M | 12.76%-68.57M | 27.42%-50.17M | -731.11%-76.21M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -29.71%8.96M | 29.08%5.69M | 43.08%12.74M | 71.02%4.41M | 1,384.50%8.91M | 598.64%2.58M | 8.30%600K | 47.01%369K | 33.16%257K | -12.48%554K |
Loan receivable (increase) decrease | 145.08%8.4M | 116.89%3.4M | -193.78%-18.64M | -203.67%-20.11M | 1,302.60%19.88M | -38.04%19.4M | 85.15%-1.65M | 54.78%31.31M | 40.43%28.41M | 44.97%-11.13M |
Decrease in deposits (increase) | 195.40%38.71M | ---- | ---40.57M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 811.70%3.58M | --3.68M | -80.45%393K | ---- | 496.44%2.01M | ---- | --337K | ---- | ---- | ---- |
Purchase of fixed assets | 46.15%-18.9M | 65.54%-7.31M | 12.52%-35.1M | -64.56%-21.21M | -183.50%-40.12M | -200.37%-12.89M | -155.98%-14.15M | -29.56%-4.29M | -4,372.09%-3.85M | -573.45%-5.53M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.21M | ---- | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | 98.19%-68K | ---- | ---- | ---3.75M |
Acquisition of subsidiaries | ---122K | ---113K | ---- | ---- | ---1.13M | ---1.13M | ---- | ---- | ---- | ---483K |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | 38.70%129.28M | 62.63%131.75M | -38.23%50.03M | --93.21M |
Cash on investment | ---- | ---- | 84.26%-10.77M | -25.62%-10.77M | 49.28%-68.41M | 93.60%-8.57M | -45.63%-134.88M | -66.24%-133.88M | 37.91%-50M | -763.02%-92.62M |
Other items in the investment business | --402K | ---- | ---- | ---- | ---- | ---- | ---- | --883K | ---- | ---- |
Net cash from investment operations | 144.63%41.03M | 111.20%5.34M | -16.59%-91.95M | -7,703.76%-47.68M | -284.00%-78.87M | -102.16%-611K | -3.97%-20.54M | 60.66%28.35M | 19.43%24.85M | 36.59%-19.75M |
Net cash before financing | 68.18%-196.72M | 36.67%-126.04M | -46.81%-618.24M | 18.85%-199.04M | 2.43%-421.12M | -509.74%-245.27M | -349.79%-431.62M | 34.01%-40.23M | 47.60%-25.32M | -403.07%-95.96M |
Cash flow from financing activities | ||||||||||
Issuing shares | ---- | ---- | --593.01M | --593.01M | ---- | ---- | 994.33%1.55B | ---- | ---- | 118.50%142.02M |
Interest paid - financing | -29.67%-2.3M | -147.87%-1.22M | -76.72%-1.78M | 10.69%-493K | -4.91%-1.01M | -72.50%-552K | -148.83%-958K | -89.35%-320K | -65.88%-141K | -112.71%-385K |
Absorb investment income | ---- | ---- | --40.29M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | 15.81%-19.96M | 32.96%-8.96M | 57.20%-23.71M | -245.37%-13.37M | -459.70%-55.39M | 52.80%-3.87M | 23.23%-1.56M | -1,313.71%-9.9M |
Other items of the financing business | ---- | ---- | 94.73%-7.28M | 127.03%9.56M | ---138.05M | ---35.36M | ---- | ---- | ---- | ---- |
Net cash from financing operations | -103.08%-18.06M | -101.54%-8.96M | 447.97%587.17M | 1,206.83%583.45M | -111.28%-168.74M | -901.39%-52.71M | 1,046.26%1.5B | -104.54%-5.26M | -8.40%-2.61M | 145.09%130.45M |
Effect of rate | 112.60%6.81M | -11.52%-20.02M | -3,378.49%-54.02M | -67.07%-17.95M | ---1.55M | -25,483.33%-10.75M | ---- | ---42K | ---12K | ---- |
Net Cash | -591.26%-214.78M | -135.12%-135.01M | 94.73%-31.07M | 229.00%384.41M | -155.46%-589.86M | -555.06%-297.98M | 2,984.15%1.06B | -182.54%-45.49M | 44.94%-27.92M | 0.99%34.49M |
Begining period cash | -13.75%533.94M | -13.75%533.94M | -48.86%619.04M | -48.86%619.04M | 724.63%1.21B | 724.63%1.21B | 30.71%146.79M | 49.18%146.79M | 33.63%131.49M | 74.79%112.3M |
Cash at the end | -38.95%325.97M | -61.55%378.92M | -13.75%533.94M | 9.29%985.49M | -48.86%619.04M | 790.53%901.72M | 724.63%1.21B | -34.04%101.26M | 117.20%103.55M | 49.18%146.79M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 117.20%103.55M | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 117.20%103.55M | ---- |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | CNY | 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 | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | -- | Deloitte & Touche Tohmatsu 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