(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 | ---- | 208.56%9.45M | ---- | 5.73%-8.7M | ---- | -43.06%-9.23M | ---- | -203.62%-6.45M | ---- | 58.96%-2.13M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -172.41%-316K | ---- | -427.27%-116K | ---- | 88.11%-22K | ---- | 31.48%-185K | ---- | -5.06%-270K |
Dividend (income)- adjustment | ---- | 55.52%-467K | ---- | -275.00%-1.05M | ---- | 7.59%-280K | ---- | ---303K | ---- | ---- |
Impairment and provisions: | ---- | -26.63%1.09M | ---- | 89.45%1.49M | ---- | 170.39%787K | ---- | -656.22%-1.12M | ---- | 104.88%201K |
-Impairment of trade receivables (reversal) | ---- | -26.63%1.09M | ---- | 89.45%1.49M | ---- | 170.39%787K | ---- | -656.22%-1.12M | ---- | 104.88%201K |
Revaluation surplus: | ---- | -25.27%-114K | ---- | -3.41%-91K | ---- | -1.15%-88K | ---- | -131.64%-87K | ---- | --275K |
-Other fair value changes | ---- | -25.27%-114K | ---- | -3.41%-91K | ---- | -1.15%-88K | ---- | -131.64%-87K | ---- | --275K |
Asset sale loss (gain): | ---- | ---5K | ---- | ---- | ---- | ---- | ---- | 77.53%-20K | ---- | ---89K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---5K | ---- | ---- | ---- | ---- | ---- | 77.53%-20K | ---- | ---89K |
Depreciation and amortization: | ---- | 35.05%4.37M | ---- | -11.32%3.24M | ---- | 0.03%3.65M | ---- | 8.93%3.65M | ---- | 96.25%3.35M |
-Depreciation | ---- | 35.05%4.37M | ---- | -11.32%3.24M | ---- | 0.03%3.65M | ---- | 8.93%3.65M | ---- | 108.99%3.35M |
Financial expense | ---- | 43.93%3.02M | ---- | -3.09%2.1M | ---- | -19.24%2.17M | ---- | 59.07%2.68M | ---- | 57.28%1.69M |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---171K | ---- | ---- |
Operating profit before the change of operating capital | ---- | 643.50%17.03M | ---- | -3.78%-3.13M | ---- | -50.42%-3.02M | ---- | -166.33%-2.01M | ---- | 144.68%3.03M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 212.70%9.95M | ---- | -243.58%-8.83M | ---- | 209.55%6.15M | ---- | 3.14%-5.61M | ---- | -33.50%-5.79M |
Accounts receivable (increase)decrease | ---- | -75.00%1.64M | ---- | -34.58%6.57M | ---- | -36.92%10.05M | ---- | 190.95%15.93M | ---- | 23.08%-17.51M |
Accounts payable increase (decrease) | ---- | -200.71%-6.5M | ---- | 154.99%6.45M | ---- | -5.78%-11.73M | ---- | -161.23%-11.09M | ---- | 312.31%18.12M |
Special items for working capital changes | ---- | -226.79%-10.97M | ---- | 560.53%8.65M | ---- | -14.32%1.31M | ---- | 218.44%1.53M | ---- | -382.49%-1.29M |
Cash from business operations | 131.41%11.65M | 14.75%11.15M | 627.31%5.03M | 253.22%9.72M | -93.01%692K | 318.85%2.75M | 134.04%9.9M | 63.60%-1.26M | 747.47%4.23M | 88.10%-3.45M |
Other taxs | ---- | 200.00%20K | ---- | 96.90%-20K | ---- | -671.68%-646K | ---646K | 213.00%113K | ---- | -104.18%-100K |
Interest received - operating | 3.21%161K | 172.41%316K | 680.00%156K | 427.27%116K | 66.67%20K | -88.11%22K | -91.55%12K | -31.48%185K | 26.79%142K | 5.06%270K |
Interest paid - operating | 11.98%-1.29M | -59.26%-3.08M | -58.47%-1.47M | 10.63%-1.93M | 3.74%-927K | 20.70%-2.16M | ---963K | ---2.73M | ---- | ---- |
Net cash from operations | 182.66%10.52M | 6.69%8.41M | 1,830.23%3.72M | 21,394.59%7.88M | -102.59%-215K | 99.00%-37K | 89.89%8.3M | -12.34%-3.69M | 749.33%4.37M | 87.55%-3.28M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | ---- | --5K | --5K | ---- | ---- | ---- | ---- | -77.53%20K | -77.53%20K | --89K |
Purchase of fixed assets | -164.50%-529K | -122.04%-675K | -426.32%-200K | 48.12%-304K | 90.80%-38K | -3.53%-586K | -42.91%-413K | 81.55%-566K | 84.55%-289K | 74.59%-3.07M |
Cash on investment | ---- | 8.26%-211K | ---- | -14.43%-230K | ---- | ---201K | ---44K | ---- | ---- | -878.36%-5.02M |
Net cash from investment operations | -171.28%-529K | -64.98%-881K | -413.16%-195K | 32.15%-534K | 91.68%-38K | -44.14%-787K | -69.89%-457K | 93.17%-546K | 86.18%-269K | 36.45%-8M |
Net cash before financing | 183.29%9.99M | 2.45%7.53M | 1,493.28%3.53M | 991.38%7.35M | -103.23%-253K | 80.54%-824K | 91.20%7.84M | 62.47%-4.23M | 256.53%4.1M | 71.05%-11.28M |
Cash flow from financing activities | ||||||||||
New borrowing | -36.36%7M | -8.00%23M | 0.00%11M | -24.24%25M | 0.00%11M | 725.00%33M | --11M | -42.86%4M | ---- | -12.50%7M |
Refund | -15.05%-15M | 1.34%-28.33M | -2.60%-13.04M | -16.88%-28.72M | -56.90%-12.71M | -2,133.36%-24.57M | ---8.1M | ---1.1M | ---- | ---- |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -46.35%-963K | -57.28%-1.69M |
Net cash from financing operations | -208.71%-9.14M | -52.36%-7.44M | -33.12%-2.96M | -184.33%-4.88M | -266.42%-2.23M | 8,740.30%5.79M | 153.39%1.34M | -102.67%-67K | -364.97%-2.5M | -16.31%2.51M |
Effect of rate | -5.52%-153K | 89.74%-20K | 9.94%-145K | -236.21%-195K | -209.62%-161K | -122.83%-58K | 67.50%-52K | 805.56%254K | ---160K | 83.86%-36K |
Net Cash | 49.56%842K | -96.47%87K | 122.72%563K | -50.39%2.46M | -127.00%-2.48M | 215.44%4.97M | 474.70%9.18M | 50.96%-4.3M | 195.34%1.6M | 75.61%-8.77M |
Begining period cash | 0.24%28.3M | 8.73%28.24M | 8.73%28.24M | 23.30%25.97M | 23.30%25.97M | -16.12%21.06M | -16.12%21.06M | -25.97%25.11M | -25.97%25.11M | -51.62%33.92M |
Cash at the end | 1.18%28.99M | 0.24%28.3M | 22.82%28.66M | 8.73%28.24M | -22.72%23.33M | 23.30%25.97M | 13.72%30.19M | -16.12%21.06M | -17.66%26.55M | -25.97%25.11M |
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 | -- | Lixin Dehao Certified Public Accountants Co., Ltd. | -- | Lixin Dehao Certified Public Accountants Co., Ltd. | -- | Lixin Dehao Certified Public Accountants Co., Ltd. | -- | Lixin Dehao Certified Public Accountants Co., Ltd. | -- | Lixin Dehao Certified Public Accountants Co., Ltd. |
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