(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 | ---- | 42.73%109.62M | ---- | -11.67%76.81M | ---- | 259.21%86.96M | ---- | -14.07%24.21M | ---- | -61.65%28.17M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 62.63%-1.29M | ---- | -91.70%-3.44M | ---- | 59.06%-1.8M | ---- | 6.06%-4.39M | ---- | -142.75%-4.67M |
Attributable subsidiary (profit) loss | ---- | 0.00%5K | ---- | 25.00%5K | ---- | --4K | ---- | ---- | ---- | ---- |
Impairment and provisions: | ---- | -31.08%2.71M | ---- | -6.01%3.93M | ---- | 190.61%4.18M | ---- | 63.11%1.44M | ---- | -64.29%881K |
-Impairmen of inventory (reversal) | ---- | -31.02%1.63M | ---- | 673.77%2.36M | ---- | -70.13%305K | ---- | 15.89%1.02M | ---- | -56.10%881K |
-Other impairments and provisions | ---- | -31.18%1.08M | ---- | -59.57%1.57M | ---- | 830.53%3.87M | ---- | --416K | ---- | ---- |
Asset sale loss (gain): | ---- | -55.60%694K | ---- | -63.62%1.56M | ---- | 2,764.00%4.3M | ---- | -76.82%150K | ---- | 101.16%647K |
-Loss (gain) on sale of property, machinery and equipment | ---- | -55.60%694K | ---- | -63.62%1.56M | ---- | 2,764.00%4.3M | ---- | -76.82%150K | ---- | 101.16%647K |
Depreciation and amortization: | ---- | 16.94%44.31M | ---- | 147.66%37.89M | ---- | -24.54%15.3M | ---- | 10.62%20.27M | ---- | 73.26%18.33M |
-Depreciation | ---- | 15.84%41.64M | ---- | 158.16%35.95M | ---- | -28.51%13.92M | ---- | 11.20%19.48M | ---- | 71.67%17.52M |
-Other depreciation and amortization | ---- | 37.36%2.67M | ---- | 41.31%1.94M | ---- | 72.52%1.38M | ---- | -1.73%797K | ---- | 116.84%811K |
Financial expense | ---- | 214.75%15.05M | ---- | --4.78M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | ---- | 52.42%5.55M | ---- | 34.94%3.64M | ---- | 384.70%2.7M | ---- | -797.06%-948K | ---- | 27.10%136K |
Operating profit before the change of operating capital | ---- | 41.13%176.65M | ---- | 12.13%125.17M | ---- | 174.06%111.63M | ---- | -6.34%40.73M | ---- | 47.95%43.49M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 171.57%265.46M | ---- | -159.93%-370.91M | ---- | -4,443.04%-142.7M | ---- | -145.00%-3.14M | ---- | 172.98%6.98M |
Special items for working capital changes | ---- | -2,044.21%-411.02M | ---- | -155.75%-19.17M | ---- | 322.16%34.38M | ---- | 7.59%-15.48M | ---- | -31.53%-16.75M |
Cash from business operations | 142.33%58.04M | 111.73%31.08M | 39.39%-137.11M | -8,076.66%-264.91M | -1,234.88%-226.2M | -84.98%3.32M | -1,106.24%-16.95M | -34.42%22.12M | -92.47%1.68M | 369.84%33.73M |
Other taxs | -622.38%-19.5M | 72.23%-5.4M | 65.99%-2.7M | -1,520.92%-19.45M | -488.80%-7.94M | 74.39%-1.2M | 66.13%-1.35M | 44.58%-4.69M | 45.22%-3.98M | -35.87%-8.46M |
Interest paid - operating | 15.22%-11.63M | -155.38%-30.9M | -544.39%-13.72M | -542.54%-12.1M | -593.49%-2.13M | -195.14%-1.88M | -8.10%-307K | 18.31%-638K | ---284K | -46.80%-781K |
Net cash from operations | 117.53%26.91M | 98.24%-5.22M | 35.02%-153.52M | -124,660.92%-296.46M | -1,170.22%-236.26M | -98.58%238K | -620.93%-18.6M | -31.43%16.79M | -117.08%-2.58M | 5,689.36%24.49M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -62.63%1.29M | ---- | 91.70%3.44M | ---- | -59.06%1.8M | ---- | -6.06%4.39M | ---- | 186.20%4.67M |
Decrease in deposits (increase) | ---- | 225.76%25.9M | ---- | -196.76%-20.59M | ---- | ---6.94M | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | -32.70%356K | ---- | -4.86%529K | ---- | --556K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 64.02%-33.35M | 79.24%-93.64M | 36.82%-92.68M | -177.55%-450.97M | -95.79%-146.7M | -130.49%-162.48M | -333.29%-74.93M | -58.12%-70.49M | -16.25%-17.29M | -126.12%-44.58M |
Purchase of intangible assets | 29.27%-18.09M | -346.27%-69.05M | -602.61%-25.58M | ---15.47M | ---3.64M | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---312K | ---- | ---- | ---- | ---- |
Other items in the investment business | -108.38%-2.29M | ---- | 1,417.52%27.38M | --13.85M | 68.28%1.8M | ---- | -54.09%1.07M | --765K | 9.47%2.34M | ---- |
Net cash from investment operations | 40.88%-53.73M | 71.20%-135.15M | 38.82%-90.88M | -180.33%-469.21M | -101.12%-148.53M | -156.15%-167.38M | -393.77%-73.85M | -63.71%-65.34M | -17.38%-14.96M | -206.33%-39.91M |
Net cash before financing | 89.03%-26.82M | 81.67%-140.37M | 36.48%-244.4M | -358.09%-765.67M | -316.20%-384.79M | -244.25%-167.14M | -427.19%-92.45M | -214.76%-48.55M | -843.41%-17.54M | -140.63%-15.43M |
Cash flow from financing activities | ||||||||||
New borrowing | -33.12%213.49M | 59.42%676.57M | 36.75%319.22M | 52.96%424.38M | 534.62%233.44M | 3,368.20%277.46M | --36.78M | -73.33%8M | ---- | -14.29%30M |
Refund | -182.42%-337.15M | -54.33%-482.59M | -13.69%-119.38M | -438.09%-312.7M | ---105M | -93.71%-58.11M | ---- | ---30M | ---30M | ---- |
Issuing shares | 61.75%296K | -99.93%284K | -58.22%183K | 72.30%393.78M | 39.49%438K | 181,279.37%228.54M | --314K | --126K | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2K | ---- | ---- |
Net cash from financing operations | -165.42%-128.4M | -62.60%186.4M | 56.47%196.28M | 12.38%498.46M | 254.34%125.44M | 1,717.82%443.54M | 210.43%35.4M | -214.00%-27.42M | -1,042.82%-32.06M | -83.29%24.05M |
Effect of rate | -18.67%-2.54M | 60.43%-1.54M | 61.25%-2.14M | -201.78%-3.89M | -515.86%-5.53M | -52.30%3.82M | 149.17%1.33M | 591.78%8.02M | -29,955.56%-2.71M | 78.16%-1.63M |
Net Cash | -222.54%-155.22M | 117.23%46.03M | 81.44%-48.13M | -196.67%-267.21M | -354.59%-259.35M | 463.84%276.4M | -15.04%-57.05M | -980.79%-75.97M | -11,019.51%-49.59M | -95.26%8.63M |
Begining period cash | 27.46%206.55M | -62.59%162.06M | -62.59%162.06M | 183.24%433.15M | 183.24%433.15M | -30.76%152.93M | -30.76%152.93M | 3.27%220.88M | 3.27%220.88M | 441.51%213.89M |
Cash at the end | -56.36%48.78M | 27.46%206.55M | -33.57%111.79M | -62.59%162.06M | 73.10%168.27M | 183.24%433.15M | -42.34%97.21M | -30.76%152.93M | -21.01%168.58M | 3.27%220.88M |
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 | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao 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
No Data