(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 | ---- | 40.26%12.45M | ---- | -26.43%8.88M | ---- | 111.71%12.07M | ---- | 24.86%-103.06M | ---- | 9.06%-137.16M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -5,100.00%-52K | ---- | 99.49%-1K | ---- | 91.51%-198K | ---- | 28.95%-2.33M | ---- | -46.93%-3.28M |
Attributable subsidiary (profit) loss | ---- | 248.08%16.99M | ---- | 46.44%-11.48M | ---- | -327.39%-21.43M | ---- | -752.73%-5.01M | ---- | -73.28%768K |
Impairment and provisions: | ---- | -86.39%455K | ---- | 1,245.21%3.34M | ---- | -104.08%-292K | ---- | -87.39%7.16M | ---- | -38.82%56.79M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -63.96%8.51M | ---- | --23.62M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --171K | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | -37.05%175K | ---- | --278K | ---- | ---- | ---- | 341.51%1.69M | ---- | -80.85%383K |
-Impairment of goodwill | ---- | ---- | ---- | --1.74M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -78.95%280K | ---- | 555.48%1.33M | ---- | 90.91%-292K | ---- | -109.80%-3.21M | ---- | -53.63%32.79M |
Revaluation surplus: | ---- | 262.97%7.88M | ---- | 729.28%2.17M | ---- | -114.32%-345K | ---- | 316.06%2.41M | ---- | -92.18%579K |
-Derivative financial instruments fair value (increase) | ---- | -450.68%-402K | ---- | ---73K | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | 269.07%8.28M | ---- | 750.43%2.24M | ---- | -114.32%-345K | ---- | 316.06%2.41M | ---- | -92.18%579K |
Asset sale loss (gain): | ---- | -169.93%-72.63M | ---- | 61.84%-26.91M | ---- | -43,624.07%-70.51M | ---- | 211.54%162K | ---- | 100.31%52K |
-Loss (gain) from sale of subsidiary company | ---- | -168.68%-72.29M | ---- | 64.92%-26.91M | ---- | ---76.7M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | -1,855.56%-2.84M | ---- | 211.54%162K | ---- | -95.62%52K |
-Loss (gain) from selling other assets | ---- | ---335K | ---- | ---- | ---- | --9.03M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -1.72%11.92M | ---- | -80.36%12.13M | ---- | 47.58%61.76M | ---- | 55.60%41.85M | ---- | 124.58%26.9M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | -45.79%264K | ---- | -1.81%487K | ---- | -59.31%496K |
Financial expense | ---- | -29.71%6.49M | ---- | -67.50%9.24M | ---- | 41.66%28.43M | ---- | 45.65%20.07M | ---- | 48.85%13.78M |
Special items | ---- | ---- | ---- | ---- | ---- | -97.84%278K | ---- | 9,351.47%12.85M | ---- | --136K |
Operating profit before the change of operating capital | ---- | -528.11%-16.49M | ---- | -126.88%-2.63M | ---- | 137.70%9.76M | ---- | 37.50%-25.9M | ---- | 8.59%-41.44M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -216.09%-267K | ---- | -91.92%230K | ---- | 871.00%2.85M | ---- | -121.45%-369K | ---- | 107.98%1.72M |
Accounts receivable (increase)decrease | ---- | -206.80%-13.55M | ---- | -63.80%12.68M | ---- | 116.02%35.04M | ---- | -1,250.12%-218.67M | ---- | -123.89%-16.2M |
Accounts payable increase (decrease) | ---- | -48.80%9.77M | ---- | -51.17%19.08M | ---- | -79.79%39.08M | ---- | 701.88%193.31M | ---- | -23.78%24.11M |
prepayments (increase)decrease | ---- | 141.90%5.56M | ---- | 82.90%-13.28M | ---- | -402.68%-77.66M | ---- | -89.65%-15.45M | ---- | -263.51%-8.15M |
Financial assets at fair value (increase)decrease | ---- | 708.97%47.98M | ---- | 85.95%-7.88M | ---- | -237.00%-56.07M | ---- | ---16.64M | ---- | ---- |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | -1,225.50%-132.47M | ---- | -645.23%-9.99M | ---- | 101.69%1.83M |
Cash from business operations | ---- | 301.94%33.01M | ---- | 104.58%8.21M | ---- | -91.53%-179.48M | ---- | -145.81%-93.71M | ---- | 21.29%-38.12M |
Other taxs | ---- | ---- | ---- | ---- | ---- | -23.78%2.7M | ---- | 242.72%3.54M | ---- | 40.56%-2.48M |
Special items of business | 126.55%6.36M | 75.77%2.01M | -220.70%-23.96M | --1.14M | 233.39%19.85M | ---- | 24.24%-14.88M | ---- | -165.61%-19.65M | ---- |
Net cash from operations | 126.55%6.36M | 274.31%35.02M | -220.70%-23.96M | 105.29%9.36M | 233.39%19.85M | -96.06%-176.78M | 24.24%-14.88M | -122.07%-90.17M | -165.61%-19.65M | 22.82%-40.6M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 5,100.00%52K | ---- | -99.49%1K | ---- | -91.51%198K | ---- | -28.95%2.33M | ---- | 46.93%3.28M |
Dividend received - investment | ---- | -64.44%9.67M | ---- | --27.18M | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | --13M | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | 24.12%23.71M | ---- | 14,483.97%19.11M | ---- | -23.39%131K |
Purchase of fixed assets | ---- | -52.27%-23.38M | ---- | 82.62%-15.36M | ---- | -176.85%-88.37M | ---- | -80.08%-31.92M | ---- | -21.90%-17.73M |
Sale of subsidiaries | ---- | 97.97%-11K | ---- | 98.74%-543K | ---- | ---42.97M | ---- | ---- | ---- | -79.44%22M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---7.46M | ---- | ---- | ---- | ---6.94M |
Recovery of cash from investments | ---- | ---- | ---- | --1.69M | ---- | ---- | ---- | 3,954.69%2.6M | ---- | --64K |
Cash on investment | ---- | ---3.5M | ---- | ---- | ---- | ---18.31M | ---- | ---- | ---- | ---- |
Other items in the investment business | -144.13%-15.3M | ---- | 42.36%34.67M | ---- | 199.13%24.35M | ---- | -308.09%-24.57M | ---- | -79.76%-6.02M | ---- |
Net cash from investment operations | -144.13%-15.3M | -232.36%-17.18M | 42.36%34.67M | 110.80%12.98M | 199.13%24.35M | -1,423.37%-120.19M | -308.09%-24.57M | -1,074.07%-7.89M | -79.76%-6.02M | -99.15%810K |
Net cash before financing | -183.47%-8.94M | -20.09%17.85M | -75.78%10.71M | 107.52%22.33M | 212.06%44.21M | -202.86%-296.97M | -53.71%-39.45M | -146.42%-98.06M | -196.52%-25.67M | -194.18%-39.79M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | 26.09%25.15M | ---- | -94.12%19.95M | ---- | 256.44%339.25M | ---- | -9.49%95.18M | ---- | 499.08%105.16M |
Refund | ---- | 41.89%-18.73M | ---- | 47.75%-32.24M | ---- | -17.57%-61.71M | ---- | -14.35%-52.48M | ---- | -21.52%-45.9M |
Interest paid - financing | ---- | 31.46%-5.88M | ---- | 68.02%-8.58M | ---- | -356.34%-26.83M | ---- | -68.84%-5.88M | ---- | 78.81%-3.48M |
Issuance expenses and redemption of securities expenses | ---- | ---17.23M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | 119.84%3.83M | -42.21%-3.8M | 14.61%-19.31M | 91.99%-2.68M | -185.78%-22.62M | -71.65%-33.39M | 142.35%26.37M | -61.30%-19.45M | 4,549.57%10.88M | ---12.06M |
Net cash from financing operations | 119.84%3.83M | 12.94%-20.5M | 14.61%-19.31M | -110.83%-23.54M | -185.78%-22.62M | 1,151.42%217.33M | 142.35%26.37M | -60.28%17.37M | 4,549.57%10.88M | 219.30%43.72M |
Effect of rate | -100.58%-29K | 70.70%-92K | 114.39%5.01M | -131.49%-314K | 186.48%2.34M | 109.64%997K | -1,949.32%-2.7M | -2,461.14%-10.35M | 179.35%146K | -116.09%-404K |
Net Cash | 40.68%-5.11M | -118.81%-2.65M | -139.86%-8.61M | 98.48%-1.21M | 265.02%21.59M | 1.30%-79.64M | 11.52%-13.08M | -2,154.72%-80.69M | -155.12%-14.79M | -29.95%3.93M |
Begining period cash | -29.46%6.57M | -14.08%9.31M | -14.08%9.31M | -87.89%10.84M | -87.89%10.84M | -50.43%89.48M | -50.43%89.48M | 1.99%180.52M | 1.99%180.52M | 4.81%176.99M |
Cash at the end | -74.88%1.44M | -29.46%6.57M | -83.57%5.71M | -14.08%9.31M | -52.83%34.76M | -87.89%10.84M | -55.57%73.7M | -50.43%89.48M | -18.54%165.88M | 1.99%180.52M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.43%89.48M | ---- | 1.99%180.52M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.43%89.48M | ---- | 1.99%180.52M |
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 |
Auditor | -- | Evergreen (Hong Kong) Certified Public Accountants Limited | -- | Evergreen (Hong Kong) Certified Public Accountants Limited | -- | Evergreen (Hong Kong) Certified Public Accountants Limited | -- | Evergreen (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