(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 | ---- | 37.72%-11.85M | ---- | -372.45%-19.03M | ---- | 255.24%6.98M | ---- | -2.29%1.97M | ---- | -72.00%2.01M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 30.38%-165K | ---- | -11.79%-237K | ---- | -7.61%-212K | ---- | 31.83%-197K | ---- | -99.31%-289K |
Interest expense - adjustment | ---- | 1.42%644K | ---- | 10.24%635K | ---- | 58.68%576K | ---- | -48.58%363K | ---- | 338.51%706K |
Dividend (income)- adjustment | ---- | 0.00%-1K | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | ---- | 2.21%4.25M | ---- | 37,700.00%4.16M | ---- | -92.41%11K | ---- | 184.31%145K | ---- | -71.19%51K |
-Impairment of property, plant and equipment (reversal) | ---- | -4.08%4.04M | ---- | --4.22M | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 171.79%56K | ---- | -322.86%-78K | ---- | -75.86%35K | ---- | 184.31%145K | ---- | -71.19%51K |
-Other impairments and provisions | ---- | 650.00%150K | ---- | 183.33%20K | ---- | ---24K | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | -285.76%-2.95M | ---- | 1,883.15%1.59M | ---- | ---89K | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | -285.76%-2.95M | ---- | 1,883.15%1.59M | ---- | ---89K | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | --741K | ---- | ---- | ---- | 278.13%121K | ---- | 14.29%32K | ---- | -91.98%28K |
-Loss (gain) on sale of property, machinery and equipment | ---- | --741K | ---- | ---- | ---- | 278.13%121K | ---- | 14.29%32K | ---- | -91.98%28K |
Depreciation and amortization: | ---- | 14.23%2.3M | ---- | 60.80%2.01M | ---- | 29.27%1.25M | ---- | -7.90%967K | ---- | 74.13%1.05M |
-Amortization of intangible assets | ---- | ---- | ---- | -29.63%133K | ---- | --189K | ---- | ---- | ---- | ---- |
Special items | ---- | ---- | ---- | --1.68M | ---- | ---- | ---- | ---- | ---- | --8K |
Operating profit before the change of operating capital | ---- | 23.54%-7.03M | ---- | -206.45%-9.2M | ---- | 163.77%8.64M | ---- | -8.13%3.28M | ---- | -57.19%3.57M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -6.53%11.41M | ---- | 1,487.26%12.21M | ---- | -86.94%769K | ---- | -55.09%5.89M | ---- | 4,668.36%13.11M |
Accounts receivable (increase)decrease | ---- | -142.42%-2.95M | ---- | 52.42%6.95M | ---- | 140.59%4.56M | ---- | -202.58%-11.24M | ---- | -134.71%-3.71M |
Accounts payable increase (decrease) | ---- | 149.71%4.88M | ---- | -1,324.34%-9.81M | ---- | -93.21%801K | ---- | 264.95%11.79M | ---- | 1.68%-7.15M |
prepayments (increase)decrease | ---- | -65.39%1.06M | ---- | 281.67%3.06M | ---- | -19.49%-1.69M | ---- | -17.49%-1.41M | ---- | -104.25%-1.2M |
Special items for working capital changes | ---- | 161.48%1.52M | ---- | -2,369.00%-2.47M | ---- | 86.13%-100K | ---- | -125.17%-721K | ---- | 186.53%2.87M |
Cash from business operations | ---- | 1,088.76%8.88M | ---- | -94.25%747K | ---- | 71.16%12.99M | ---- | 1.43%7.59M | ---- | -8.06%7.48M |
Hong Kong profits tax paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -68.18%7K |
China income tax paid | ---- | -655.07%-383K | ---- | 103.52%69K | ---- | -133.06%-1.96M | ---- | -64.90%-841K | ---- | 82.15%-510K |
Special items of business | -57.97%1.86M | ---- | 219.22%4.43M | ---- | -318.21%-3.71M | ---- | 216.98%1.7M | ---- | 43.10%-1.46M | ---- |
Net cash from operations | -57.97%1.86M | 941.30%8.5M | 219.22%4.43M | -92.60%816K | -318.21%-3.71M | 63.45%11.03M | 216.98%1.7M | -3.31%6.75M | 43.10%-1.46M | 31.62%6.98M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -16.67%75K | -30.38%165K | -33.33%90K | 11.79%237K | 31.07%135K | 7.61%212K | -16.94%103K | -31.83%197K | 8.77%124K | 99.31%289K |
Dividend received - investment | --1K | 0.00%1K | ---- | --1K | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---- | 78.21%3.03M | --3.03M | 501.42%1.7M | ---- | -141.80%-423K | ---- | 136.71%1.01M | --0 | ---2.76M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -62.31%49K | ---- | -85.73%130K |
Purchase of fixed assets | -8.70%-4.91M | 24.99%-6.91M | -864.74%-4.52M | 5.47%-9.21M | 79.26%-468K | -165.59%-9.75M | -6.62%-2.26M | 12.70%-3.67M | -195.94%-2.12M | 75.12%-4.2M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2M | ---- | ---- |
Cash on investment | ---- | ---- | ---- | -2.16%-2.7M | ---6.7M | ---2.64M | ---- | ---- | ---- | ---- |
Net cash from investment operations | -245.64%-4.83M | 62.73%-3.72M | 80.13%-1.4M | 20.82%-9.98M | -226.80%-7.04M | -185.61%-12.6M | -8.08%-2.15M | 32.56%-4.41M | 42.79%-1.99M | 62.18%-6.54M |
Net cash before financing | -198.05%-2.97M | 152.15%4.78M | 128.19%3.03M | -481.71%-9.16M | -2,283.59%-10.75M | -167.48%-1.58M | 86.92%-451K | 436.55%2.33M | 42.92%-3.45M | 103.63%435K |
Cash flow from financing activities | ||||||||||
New borrowing | --4.49M | ---- | ---- | 119.78%26.46M | ---- | --12.04M | 1,320.45%10M | ---- | -82.23%704K | -45.51%7.42M |
Refund | 87.15%-657K | 77.93%-6.17M | -37.85%-5.11M | -895.41%-27.95M | -221.40%-3.71M | 44.65%-2.81M | 77.45%-1.15M | 23.65%-5.07M | -112.54%-5.12M | 12.20%-6.64M |
Issuing shares | ---- | ---- | ---- | 147.06%20.16M | 147.06%20.16M | --8.16M | --8.16M | ---- | ---- | ---- |
Interest paid - financing | 9.39%-299K | -1.42%-644K | -28.91%-330K | -10.24%-635K | -35.45%-256K | -58.68%-576K | 49.06%-189K | 48.58%-363K | -66.37%-371K | -338.51%-706K |
Dividends paid - financing | ---- | -250.00%-10.08M | -250.00%-10.08M | -100.00%-2.88M | -100.00%-2.88M | 10.00%-1.44M | 10.00%-1.44M | ---1.6M | ---1.6M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | -272.08%-1.56M | -272.08%-1.56M | ---419K | ---419K | ---- | ---- | ---- |
Net cash from financing operations | 117.36%2.8M | -280.41%-19.59M | -247.94%-16.15M | -13.07%10.86M | -24.65%10.92M | 231.42%12.49M | 289.87%14.49M | -341.48%-9.51M | -6,677.59%-7.63M | -136.60%-2.15M |
Effect of rate | 57.69%-396K | 59.74%-732K | 11.11%-936K | -352.85%-1.82M | -472.08%-1.05M | -39.43%719K | 155.82%283K | 526.98%1.19M | 2.50%-507K | 62.02%-278K |
Net Cash | 98.72%-168K | -972.89%-14.81M | -8,003.01%-13.12M | -84.45%1.7M | -98.82%166K | 252.22%10.92M | 226.71%14.04M | -317.40%-7.17M | -87.02%-11.08M | 71.89%-1.72M |
Begining period cash | -39.72%23.59M | -0.31%39.14M | -11.02%39.14M | 42.12%39.26M | 37.77%43.98M | -17.81%27.62M | -17.98%31.92M | -5.61%33.61M | 1.99%38.92M | -20.89%35.6M |
Cash at the end | -8.19%23.03M | -39.72%23.59M | -41.80%25.08M | -0.31%39.14M | -6.81%43.09M | 42.12%39.26M | 69.17%46.24M | -17.81%27.62M | -13.81%27.34M | -11.93%33.61M |
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