(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 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -35.54%-31.73M | ---- | 65.87%-23.41M | ---- | 1.61%-68.59M | ---- | 79.67%-69.71M | ---- | -11,202.67%-342.9M | ---- |
Profit adjustment | ||||||||||
Investment loss (gain) | -190.51%-459K | ---- | -105.19%-158K | ---- | 64.35%-77K | ---- | 88.76%-216K | ---- | ---1.92M | ---- |
Impairment and provisions: | 155.64%15.77M | ---- | -114.37%-28.34M | ---- | -268.64%-13.22M | ---- | -96.71%7.84M | ---- | 1,514.63%238.52M | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | --7.81M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | 121.11%5.98M | ---- | -940.45%-28.34M | ---- | -29.19%3.37M | ---- | -97.79%4.76M | ---- | 1,376.51%215.23M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | --1.12M | ---- | ---- | ---- |
-Other impairments and provisions | --9.79M | ---- | ---- | ---- | -1,345.84%-24.41M | ---- | -91.59%1.96M | ---- | --23.29M | ---- |
Revaluation surplus: | 301.45%7.75M | ---- | -80.62%1.93M | ---- | -15.54%9.96M | ---- | -45.07%11.79M | ---- | 253.60%21.47M | ---- |
-Other fair value changes | 301.45%7.75M | ---- | -80.62%1.93M | ---- | -15.54%9.96M | ---- | -45.07%11.79M | ---- | 253.60%21.47M | ---- |
Asset sale loss (gain): | -88.61%27K | ---- | 106.03%237K | ---- | -303.59%-3.93M | ---- | -103.37%-974K | ---- | 3,504.00%28.93M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---341K | ---- | ---- | ---- | --281K | ---- |
-Loss (gain) on sale of property, machinery and equipment | 107.69%27K | ---- | --13K | ---- | ---- | ---- | -56.67%26K | ---- | -20.76%60K | ---- |
-Loss (gain) from selling other assets | ---- | ---- | 106.24%224K | ---- | -259.00%-3.59M | ---- | -103.50%-1M | ---- | 3,832.53%28.58M | ---- |
Depreciation and amortization: | 9.41%14.8M | ---- | 0.14%13.53M | ---- | 3.58%13.51M | ---- | -18.13%13.04M | ---- | 5.90%15.93M | ---- |
-Amortization of intangible assets | -3.76%10.29M | ---- | -2.26%10.69M | ---- | 7.32%10.94M | ---- | -1.12%10.19M | ---- | -20.79%10.31M | ---- |
Financial expense | -8.55%21.58M | ---- | 271.72%23.6M | ---- | 28.45%6.35M | ---- | 13.04%4.94M | ---- | 227.90%4.37M | ---- |
Special items | -56.90%1.5M | ---- | -71.64%3.48M | ---- | 51,225.00%12.27M | ---- | -118.90%-24K | ---- | -93.54%127K | ---- |
Operating profit before the change of operating capital | 419.84%29.23M | ---- | 79.10%-9.14M | ---- | -31.30%-43.73M | ---- | 6.15%-33.31M | ---- | -284.51%-35.49M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -99.47%21K | ---- | 439.44%3.97M | ---- | 23.74%-1.17M | ---- | 39.65%-1.53M | ---- | -529.74%-2.54M | ---- |
Accounts receivable (increase)decrease | 16.78%-25.5M | ---- | -492.66%-30.64M | ---- | 438.78%7.8M | ---- | -115.68%-2.3M | ---- | 160.77%14.69M | ---- |
Accounts payable increase (decrease) | -100.57%-737K | ---- | 642.70%129.39M | ---- | -77.70%17.42M | ---- | 289.79%78.12M | ---- | 2,481.79%20.04M | ---- |
prepayments (increase)decrease | 99.99%-6K | ---- | -438.00%-61.15M | ---- | -39.24%-11.37M | ---- | 64.25%-8.16M | ---- | 2.76%-22.84M | ---- |
Financial assets at fair value (increase)decrease | 46.83%-1.52M | ---- | -118.79%-2.86M | ---- | 1,711.03%15.19M | ---- | -103.30%-943K | ---- | 934.38%28.61M | ---- |
Special items for working capital changes | 103.67%11.92M | ---- | -77.56%5.85M | ---- | --26.08M | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -61.00%14.93M | ---- | 871.06%38.28M | ---- | -115.13%-4.97M | ---- | 225.55%32.82M | ---- | 52.92%-26.14M | ---- |
Other taxs | 69.69%-187K | ---- | 4.64%-617K | ---- | -72.53%-647K | ---- | -45.35%-375K | ---- | -125.82%-258K | ---- |
Interest paid - operating | 65.19%-47K | ---- | -1.50%-135K | ---- | 44.35%-133K | ---- | 94.52%-239K | ---- | ---4.36M | ---- |
Special items of business | 46.83%-1.52M | 268.68%18.67M | -118.79%-2.86M | -7.69%5.06M | 1,711.03%15.19M | 343.49%5.49M | -103.30%-943K | -96.72%1.24M | 934.38%28.61M | 936.87%37.73M |
Net cash from operations | -61.99%13.18M | 268.68%18.67M | 267.06%34.68M | -7.69%5.06M | -69.78%9.45M | 343.49%5.49M | 1,553.18%31.26M | -96.72%1.24M | 96.29%-2.15M | 936.87%37.73M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 459.46%207K | ---- | 184.62%37K | ---- | -91.03%13K | ---- | -71.95%145K | ---- | 58.38%517K | ---- |
Dividend received - investment | 108.26%252K | ---- | 89.06%121K | ---- | -9.86%64K | ---- | -94.95%71K | ---- | --1.41M | ---- |
Sale of fixed assets | ---- | ---- | --2K | ---- | ---- | ---- | 69.23%22K | ---- | 10.01%13K | ---- |
Purchase of fixed assets | -34.83%-8.52M | ---- | -1,277.34%-6.32M | ---- | -836.73%-459K | ---- | 97.99%-49K | ---- | 73.21%-2.44M | ---- |
Purchase of intangible assets | ---- | ---- | -275.44%-31.09M | ---- | ---8.28M | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | --293K | ---- | ---- | ---- | --10K | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | -3,808.80%-39.09M | ---- | 95.56%-1M | ---- |
Other items in the investment business | ---- | -51.51%-15.78M | ---- | -29,660.00%-10.42M | ---- | -125.00%-35K | ---- | 109.64%140K | ---- | 82.01%-1.45M |
Net cash from investment operations | 78.35%-8.07M | -51.51%-15.78M | -345.07%-37.25M | -29,660.00%-10.42M | 78.48%-8.37M | -125.00%-35K | -2,510.67%-38.9M | 109.64%140K | 94.34%-1.49M | 82.01%-1.45M |
Net cash before financing | 298.56%5.12M | 153.98%2.89M | -339.18%-2.58M | -198.18%-5.35M | 114.10%1.08M | 295.86%5.45M | -109.86%-7.64M | -96.20%1.38M | 95.68%-3.64M | 388.20%36.27M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | --452K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Refund | 81.07%-81K | ---- | ---428K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -90.03%1.16M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -653.29%-2.98M | ---- |
Other items of the financing business | ---- | -314.48%-4.19M | ---- | 251.43%1.96M | ---- | -123.68%-1.29M | ---- | -53.73%5.45M | -55.00%13.5M | 68.24%11.78M |
Net cash from financing operations | 12.57%-814K | -314.48%-4.19M | 27.72%-931K | 251.43%1.96M | -0.47%-1.29M | -123.68%-1.29M | -112.82%-1.28M | -53.73%5.45M | -89.04%10M | 68.24%11.78M |
Effect of rate | -172.66%-2.22M | 2.42%-121K | 263.77%3.05M | -110.74%-124K | 77.37%-1.86M | 115.36%1.16M | -2,055.11%-8.23M | -34.05%-7.52M | 103.44%421K | -294.22%-5.61M |
Net Cash | 222.64%4.3M | 61.61%-1.3M | -1,562.09%-3.51M | -181.66%-3.4M | 97.64%-211K | -39.07%4.16M | -240.39%-8.92M | -85.79%6.83M | -8.71%6.36M | 960.55%48.05M |
Begining period cash | -5.51%7.82M | -5.51%7.82M | -20.03%8.28M | -65.97%8.28M | -62.36%10.35M | -11.55%24.33M | 32.69%27.51M | 32.69%27.51M | -20.27%20.73M | -20.27%20.73M |
Cash at the end | 26.64%9.91M | 34.47%6.4M | -5.51%7.82M | -83.95%4.76M | -20.03%8.28M | 10.55%29.65M | -62.36%10.35M | -57.55%26.82M | 32.69%27.51M | 171.10%63.17M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Auditor | -- | -- | -- | -- | -- | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei 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