(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 | -135.38%-1.07M | 179.27%11.4M | 143.65%3.04M | 37.65%-14.38M | 43.25%-6.96M | 6.64%-23.07M | -53.49%-12.26M | -34.90%-24.71M | -2,349.58%-7.99M | -176.40%-18.32M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 1,392.16%659K | -339.29%-123K | ---51K | ---28K | ---- | ---- | ---- | 2.44%-40K | -122.22%-40K | 37.88%-41K |
Impairment and provisions: | ---- | -178.28%-2.99M | ---697K | 6.72%3.81M | ---- | --3.57M | ---- | ---- | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | -222.55%-2.91M | ---- | -33.61%2.37M | ---- | --3.57M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -105.41%-78K | ---697K | --1.44M | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | -233.33%-4K | -100.00%-4K | -82.35%3K | -128.57%-2K | -26.09%17K |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | -233.33%-4K | -100.00%-4K | -82.35%3K | -128.57%-2K | -26.09%17K |
Depreciation and amortization: | 1,584.91%893K | -94.62%72K | -95.93%53K | -69.90%1.34M | -40.86%1.3M | 7.80%4.45M | 9.34%2.2M | 574.35%4.13M | 515.29%2.01M | 172.00%612K |
-Depreciation | 0.00%8K | ---- | -90.12%8K | ---- | -70.00%81K | ---- | -9.40%270K | ---- | -8.87%298K | ---- |
Financial expense | -101.43%-14K | -17.68%1.71M | 1.46%976K | 127.18%2.08M | 125.82%962K | -10.81%916K | 80.51%426K | 20,440.00%1.03M | --236K | --5K |
Exchange Loss (gain) | -166.67%-16K | -22.97%57K | -65.71%24K | -37.29%74K | --70K | --118K | ---- | ---- | ---- | ---- |
Unrealized exchange loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | 187.50%56K | -287.80%-554K | -130.62%-64K | -23.58%295K |
Special items | ---- | ---- | ---- | ---- | ---- | ---187K | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | -86.59%448K | 242.66%10.14M | 172.27%3.34M | 49.98%-7.11M | 51.74%-4.62M | 29.49%-14.2M | -63.93%-9.58M | -15.60%-20.15M | -764.09%-5.84M | -171.06%-17.43M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 396.76%20.23M | ---- | -223.38%-6.82M | ---- | -13.14%5.53M | ---- | -28.10%6.36M | --6K | --8.85M | ---- |
Accounts payable increase (decrease) | -2,432.36%-17.37M | 191.98%6.74M | 89.68%-686K | 33.89%-7.33M | 14.94%-6.65M | -1,706.96%-11.09M | 36.75%-7.82M | 113.51%690K | -15.64%-12.36M | -132.31%-5.11M |
prepayments (increase)decrease | -132.51%-131K | 35.41%1.17M | -69.81%403K | 257.92%867K | -32.68%1.34M | -117.74%-549K | 14,064.29%1.98M | 2,426.32%3.09M | 100.84%14K | 98.16%-133K |
Special items for working capital changes | ---- | ---- | ---- | ---- | -21,000.67%-31.14M | ---- | 140.16%149K | -91.67%3.37M | -101.05%-371K | 163.61%40.4M |
Cash from business operations | -76.50%2.33M | 233.05%18.05M | 127.93%9.93M | 47.49%-13.57M | -299.30%-35.55M | -98.93%-25.84M | 8.33%-8.9M | -173.24%-12.99M | -140.72%-9.71M | 158.33%17.74M |
Other taxs | ---335K | ---- | ---- | ---- | ---- | ---- | ---- | -217.01%-1.99M | -217.01%-1.99M | 60.19%-629K |
Interest received - operating | -106.17%-845K | 148.87%14.3M | --13.69M | ---29.25M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items of business | 106.17%845K | -331.71%-14.02M | ---13.69M | -26.78%6.05M | ---- | --8.27M | ---- | ---- | ---- | ---- |
Net cash from operations | -79.88%2M | 149.83%18.32M | 127.93%9.93M | -109.22%-36.77M | -299.30%-35.55M | -17.29%-17.58M | 23.94%-8.9M | -187.59%-14.98M | -150.41%-11.71M | 153.48%17.11M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -72.55%14K | 339.29%123K | --51K | --28K | ---- | ---- | ---- | -2.44%40K | 122.22%40K | -37.88%41K |
Purchase of fixed assets | ---- | -30.56%-47K | -27.03%-47K | 95.33%-36K | 66.06%-37K | -4,435.29%-771K | ---109K | 96.65%-17K | ---- | 56.92%-507K |
Purchase of intangible assets | ---206K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | --15K | --14K | ---- | ---- | ---- |
Net cash from investment operations | -4,900.00%-192K | 1,050.00%76K | 110.81%4K | 98.94%-8K | 61.05%-37K | -3,386.96%-756K | -337.50%-95K | 104.94%23K | 138.83%40K | 58.06%-466K |
Net cash before financing | -81.82%1.81M | 150.03%18.4M | 127.91%9.93M | -100.63%-36.78M | -295.50%-35.59M | -22.53%-18.33M | 22.87%-9M | -189.90%-14.96M | -150.46%-11.67M | 150.28%16.64M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | --9.4M | --776K | ---- | ---- | ---- |
Refund | ---- | ---9.4M | ---9.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance of bonds | ---- | ---- | ---- | --40M | --40M | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | -187.77%-659K | 55.32%-252K | 1.72%-229K | -159.91%-564K | -7,666.67%-233K | ---217K | ---3K | ---- | ---- | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 63.33%-8.8M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | -19.85%-2.22M | ---- | -12,226.67%-1.85M | ---- |
Net cash from financing operations | 84.27%-1.69M | -131.82%-11.85M | -127.84%-10.71M | 684.13%37.25M | 2,766.74%38.48M | 216.79%4.75M | 21.96%-1.44M | 53.96%-4.07M | 79.02%-1.85M | -117.50%-8.83M |
Effect of rate | -58.97%16K | 82.79%-42K | 120.86%39K | 28.45%-244K | 26.38%-187K | -155.54%-341K | -438.67%-254K | 813.95%614K | 250.00%75K | 10.42%-86K |
Net Cash | 115.51%121K | 1,299.57%6.55M | -126.99%-780K | 103.45%468K | 127.68%2.89M | 28.63%-13.58M | 22.74%-10.44M | -343.70%-19.03M | -194.48%-13.52M | -55.08%7.81M |
Begining period cash | 111.04%12.37M | 3.97%5.86M | 3.97%5.86M | -71.18%5.64M | -71.18%5.64M | -48.49%19.56M | -48.49%19.56M | 25.53%37.97M | 25.53%37.97M | 133.35%30.25M |
Cash at the end | 144.26%12.51M | 111.04%12.37M | -38.61%5.12M | 3.97%5.86M | -5.90%8.34M | -71.18%5.64M | -63.87%8.86M | -48.49%19.56M | -44.88%24.53M | 25.53%37.97M |
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 |
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