(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 | ---- | -144.74%-46.25M | ---- | 7.85%-18.9M | ---- | 26.15%-20.51M | ---- | 73.65%-27.77M | ---- | -157.19%-105.38M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -772.73%-384K | ---- | 95.38%-44K | ---- | 32.05%-952K | ---- | -64.05%-1.4M | ---- | -104.80%-854K |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---38K | ---- | ---- | ---- | 90.68%-11K |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.83%1.73M |
Impairment and provisions: | ---- | -24.86%5.35M | ---- | -56.77%7.13M | ---- | 6.12%16.48M | ---- | -75.26%15.53M | ---- | 548.69%62.76M |
-Impairment of property, plant and equipment (reversal) | ---- | --2.37M | ---- | ---- | ---- | -39.48%7.17M | ---- | -73.45%11.85M | ---- | --44.64M |
-Impairment of trade receivables (reversal) | ---- | --1.25M | ---- | ---- | ---- | 44.99%-346K | ---- | -107.02%-629K | ---- | 211.98%8.96M |
-Impairment of goodwill | ---- | -97.93%107K | ---- | -48.31%5.17M | ---- | --10M | ---- | ---- | ---- | --2.97M |
-Other impairments and provisions | ---- | -16.86%1.63M | ---- | 670.55%1.96M | ---- | -107.96%-343K | ---- | -30.50%4.31M | ---- | -8.86%6.2M |
Asset sale loss (gain): | ---- | 18.36%-1.11M | ---- | -172.36%-1.36M | ---- | -15.32%1.87M | ---- | 320.72%2.21M | ---- | 82.01%526K |
-Loss (gain) from sale of subsidiary company | ---- | 10.18%-1.17M | ---- | ---1.31M | ---- | ---- | ---- | 240,100.00%2.4M | ---- | -100.32%-1K |
-Loss (gain) on sale of property, machinery and equipment | ---- | 232.00%66K | ---- | -104.50%-50K | ---- | --1.11M | ---- | ---- | ---- | 2,873.68%527K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | 508.02%763K | ---- | ---187K | ---- | ---- |
Depreciation and amortization: | ---- | 59.53%28.91M | ---- | -21.18%18.12M | ---- | 4.04%22.99M | ---- | -6.57%22.1M | ---- | 498.46%23.66M |
Financial expense | ---- | 11.68%4.11M | ---- | -9.11%3.68M | ---- | 6.69%4.05M | ---- | 87.36%3.8M | ---- | 5,231.58%2.03M |
Special items | ---- | 112.25%594K | ---- | -324.69%-4.85M | ---- | 77.21%-1.14M | ---- | -126.70%-5.01M | ---- | ---2.21M |
Operating profit before the change of operating capital | ---- | -332.00%-8.77M | ---- | -83.39%3.78M | ---- | 140.53%22.76M | ---- | 153.30%9.46M | ---- | 31.06%-17.75M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 226.98%80K | ---- | -257.50%-63K | ---- | 108.51%40K | ---- | -119.18%-470K | ---- | 906.25%2.45M |
Accounts receivable (increase)decrease | ---- | 80.22%24.11M | ---- | 135.97%13.38M | ---- | 13.75%-37.2M | ---- | -1,008.97%-43.13M | ---- | -206.17%-3.89M |
Accounts payable increase (decrease) | ---- | -399.07%-17.3M | ---- | 25.11%5.78M | ---- | -81.89%4.62M | ---- | 388.15%25.52M | ---- | -115.10%-8.86M |
prepayments (increase)decrease | ---- | 283.83%1.99M | ---- | -132.31%-1.08M | ---- | -40.00%3.35M | ---- | 236.68%5.58M | ---- | -42.40%-4.08M |
Financial assets at fair value (increase)decrease | ---- | 335.46%11.77M | ---- | 141.98%2.7M | ---- | -306.18%-6.44M | ---- | -12.89%3.12M | ---- | 136.39%3.58M |
Special items for working capital changes | ---- | 842.20%22.27M | ---- | -443.64%-3M | ---- | -96.34%873K | ---- | -9.64%23.87M | ---- | 27.01%26.42M |
Cash from business operations | ---- | 58.80%34.15M | ---- | 279.32%21.5M | ---- | -150.04%-11.99M | ---- | 1,223.44%23.96M | ---- | 88.43%-2.13M |
Other taxs | ---- | -114.20%-46K | ---- | 129.54%324K | ---- | -83.44%-1.1M | ---- | -176.85%-598K | ---- | -1,442.86%-216K |
Interest received - operating | ---- | 772.73%384K | ---- | -95.82%44K | ---- | -23.88%1.05M | ---- | 136.64%1.38M | ---- | 55.32%584K |
Interest paid - operating | ---- | -11.52%-4.11M | ---- | 7.92%-3.69M | ---- | -5.95%-4.01M | ---- | -86.57%-3.78M | ---- | -5,231.58%-2.03M |
Special items of business | -15.13%20.67M | ---- | 8.13%24.36M | ---- | 31.46%22.52M | ---- | 22.78%17.13M | ---- | 177.21%13.95M | ---- |
Net cash from operations | -15.13%20.67M | 67.03%30.37M | 8.13%24.36M | 213.35%18.18M | 31.46%22.52M | -176.51%-16.04M | 22.78%17.13M | 653.07%20.97M | 177.21%13.95M | 79.06%-3.79M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | --38K | ---- | ---- | ---- | -90.68%11K |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -97.92%15K | ---- | -40.00%720K |
Sale of fixed assets | ---- | ---- | ---- | --50K | ---- | ---- | ---- | ---- | ---- | -16.18%114K |
Purchase of fixed assets | ---- | -71.77%-8.25M | ---- | 42.36%-4.8M | ---- | -107.65%-8.34M | ---- | 56.31%-4.01M | ---- | -11.60%-9.19M |
Sale of subsidiaries | ---- | 880.76%2.68M | ---- | ---343K | ---- | ---- | ---- | ---- | ---- | 11,385.00%2.3M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 89.54%-2.3M |
Recovery of cash from investments | ---- | --15K | ---- | ---- | ---- | 28.27%5.94M | ---- | --4.63M | ---- | ---- |
Cash on investment | ---- | -9,371.70%-5.02M | ---- | ---53K | ---- | ---- | ---- | 74.03%-3.78M | ---- | -169.80%-14.57M |
Other items in the investment business | 91.86%-796K | ---- | -250.47%-9.78M | ---- | 6.91%-2.79M | ---- | -1,555.80%-3M | ---- | 94.76%-181K | -39.20%2.68M |
Net cash from investment operations | 91.86%-796K | -105.42%-10.58M | -250.47%-9.78M | -118.41%-5.15M | 6.91%-2.79M | 25.21%-2.36M | -1,555.80%-3M | 84.42%-3.15M | 94.76%-181K | 31.98%-20.24M |
Net cash before financing | 36.34%19.88M | 51.86%19.79M | -26.13%14.58M | 170.83%13.03M | 39.59%19.73M | -203.28%-18.4M | 2.64%14.14M | 174.14%17.81M | 163.98%13.77M | 49.79%-24.03M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | --10M | ---- | ---- | ---- | 100.00%20M | ---- | --10M | ---- | ---- |
Refund | ---- | ---20M | ---- | ---- | ---- | ---10M | ---- | ---- | ---- | ---- |
Issuing shares | ---- | ---- | ---- | -68.50%14.46M | ---- | --45.91M | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | 78.38%-378K | ---- | ---1.75M | ---- | ---- | ---- | ---- |
Other items of the financing business | 88.12%-3.67M | ---- | -113.09%-30.87M | ---- | 8.48%-14.49M | ---- | -16.45%-15.83M | ---- | ---13.6M | ---- |
Net cash from financing operations | 88.12%-3.67M | -205.98%-34.53M | -113.09%-30.87M | -148.16%-11.29M | 8.48%-14.49M | 292.51%23.43M | -16.45%-15.83M | 18.26%-12.17M | ---13.6M | -166.09%-14.89M |
Effect of rate | ---- | ---- | ---- | 101.89%1K | -8.33%-26K | -119.92%-53K | -109.76%-24K | 786.67%266K | 12,200.00%246K | 107.59%30K |
Net Cash | 199.45%16.21M | -943.67%-14.74M | -410.70%-16.3M | -65.29%1.75M | 409.44%5.25M | -10.79%5.03M | -1,052.25%-1.7M | 114.50%5.64M | 100.83%178K | -53.69%-38.92M |
Begining period cash | -34.82%27.59M | 4.31%42.33M | 4.31%42.33M | 13.99%40.58M | 13.99%40.58M | 19.90%35.6M | 19.90%35.6M | -56.71%29.69M | -56.71%29.69M | -27.27%68.58M |
Cash at the end | 68.25%43.79M | -34.82%27.59M | -43.16%26.03M | 4.31%42.33M | 35.18%45.8M | 13.99%40.58M | 12.50%33.88M | 19.90%35.6M | -36.00%30.11M | -56.71%29.69M |
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 | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Tianji Hong Kong Certified Public Accountants Limited | -- | Tianji Hong Kong Certified Public Accountants Limited | -- | Tianji Hong Kong Certified Public Accountants Limited | -- | Tianji Hong Kong Certified Public Accountants Limited | -- | Tianji 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