(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 | ---- | 50.80%134.96M | ---- | -31.04%89.5M | ---- | 18.22%129.79M | ---- | 255.15%109.79M | ---- | 339.56%30.91M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -821.82%-4.86M | ---- | -550.62%-527K | ---- | 56.45%-81K | ---- | 62.04%-186K | ---- | -87.02%-490K |
Impairment and provisions: | ---- | 207.54%3.59M | ---- | -66.67%1.17M | ---- | 1,115.63%3.5M | ---- | -74.51%288K | ---- | 6,177.78%1.13M |
-Impairmen of inventory (reversal) | ---- | 207.59%4.74M | ---- | 907.19%1.54M | ---- | -46.32%153K | ---- | -27.30%285K | ---- | 2,077.78%392K |
-Impairment of trade receivables (reversal) | ---- | -207.75%-1.15M | ---- | -111.17%-374K | ---- | 111,500.00%3.35M | ---- | -99.59%3K | ---- | --738K |
Revaluation surplus: | ---- | --715K | ---- | ---- | ---- | -150.00%-3K | ---- | --6K | ---- | ---- |
-Other fair value changes | ---- | --715K | ---- | ---- | ---- | -150.00%-3K | ---- | --6K | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | 134.88%15K | ---- | 68.61%-43K | ---- | ---137K |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---43K | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | --14K | ---- | ---- | ---- | ---137K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | --1K | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | 11.98%12.62M | ---- | 66.59%11.27M | ---- | 2.70%6.76M | ---- | 8.97%6.58M | ---- | 130.70%6.04M |
Financial expense | ---- | 65.37%14.57M | ---- | 79.34%8.81M | ---- | 23.91%4.91M | ---- | 38.44%3.97M | ---- | 49.48%2.86M |
Special items | ---- | 59,550.00%1.19M | ---- | -102.00%-2K | ---- | -95.79%100K | ---- | 5,695.12%2.38M | ---- | --41K |
Operating profit before the change of operating capital | ---- | 47.70%162.78M | ---- | -23.99%110.21M | ---- | 18.09%145M | ---- | 204.18%122.78M | ---- | 256.35%40.36M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -116.31%-5.88M | ---- | 178.19%36.08M | ---- | -13.84%-46.14M | ---- | -94.93%-40.53M | ---- | -159.93%-20.79M |
Accounts receivable (increase)decrease | ---- | -96.84%480K | ---- | 953.78%15.21M | ---- | 165.03%1.44M | ---- | 96.27%-2.22M | ---- | -1,842.49%-59.52M |
Accounts payable increase (decrease) | ---- | 224.78%48.4M | ---- | -693.95%-38.79M | ---- | -84.18%6.53M | ---- | 109.13%41.3M | ---- | 322.39%19.75M |
Special items for working capital changes | ---- | 1,765,633.33%52.97M | ---- | -81.25%3K | ---- | 109.41%16K | ---- | -4,150.00%-170K | ---- | -125.00%-4K |
Cash from business operations | ---- | 110.87%258.75M | ---- | 14.84%122.71M | ---- | -11.81%106.85M | ---- | 699.67%121.16M | ---- | -134.96%-20.2M |
Other taxs | ---- | 60.95%-10.19M | ---- | 22.20%-26.1M | ---- | -256.49%-33.55M | ---- | -212.66%-9.41M | ---- | -54.84%-3.01M |
Special items of business | 51.37%-21.27M | ---- | -342.48%-43.73M | ---- | 821.51%18.03M | ---- | -73.57%1.96M | ---- | 153.16%7.41M | ---- |
Net cash from operations | 51.37%-21.27M | 157.29%248.56M | -342.48%-43.73M | 31.80%96.61M | 821.51%18.03M | -34.40%73.3M | -73.57%1.96M | 581.37%111.75M | 153.16%7.41M | -120.18%-23.21M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 52.88%3.18M | 821.82%4.86M | 2,788.89%2.08M | 550.62%527K | 80.00%72K | -56.45%81K | -69.70%40K | -62.04%186K | -53.19%132K | 87.02%490K |
Decrease in deposits (increase) | 427.92%869K | 225.01%2.79M | 95.65%-265K | 63.69%-2.23M | -255.37%-6.09M | -203.31%-6.15M | -6,492.31%-1.71M | 29.11%-2.03M | 99.08%-26K | ---2.86M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | --18K | ---- | ---- | ---- | --137K |
Purchase of fixed assets | -14,435.24%-45.79M | -608.51%-28.23M | 75.77%-315K | 90.57%-3.98M | -6.21%-1.3M | -1,259.85%-42.24M | 46.22%-1.22M | -11.21%-3.11M | 52.86%-2.28M | -45.85%-2.79M |
Purchase of intangible assets | ---- | ---- | ---- | ---30.48M | ---- | ---- | ---- | ---- | ---- | -36,188.89%-3.27M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | -97.69%13K | -97.69%13K | --562K | --562K | ---- |
Cash on investment | -87.23%-2.32M | -269.55%-10.57M | 95.18%-1.24M | 75.86%-2.86M | -68.72%-25.67M | -142.43%-11.85M | -11,604.62%-15.22M | -191.65%-4.89M | ---130K | 88.46%-1.68M |
Net cash from investment operations | -16,850.19%-44.05M | 20.19%-31.15M | 100.80%263K | 35.08%-39.03M | -82.27%-32.99M | -548.40%-60.12M | -941.48%-18.1M | 6.96%-9.27M | 76.39%-1.74M | 23.33%-9.97M |
Net cash before financing | -50.27%-65.32M | 277.58%217.41M | -190.59%-43.47M | 336.87%57.58M | 7.35%-14.96M | -87.14%13.18M | -384.88%-16.14M | 408.84%102.47M | 126.62%5.67M | -40.94%-33.18M |
Cash flow from financing activities | ||||||||||
New borrowing | -77.03%12.33M | -60.29%64.82M | -50.37%53.65M | -18.13%163.24M | 61.74%108.1M | 99.49%199.38M | -34.63%66.83M | -29.62%99.94M | 87.65%102.23M | 30.82%142M |
Refund | 69.06%-12.75M | 43.49%-99.53M | 52.93%-41.19M | -0.69%-176.11M | -49.38%-87.5M | -49.20%-174.9M | 40.45%-58.58M | 8.68%-117.23M | -103.29%-98.37M | -25.66%-128.38M |
Interest paid - financing | -20.36%-4.92M | -65.37%-14.57M | -42.37%-4.09M | -60.81%-8.81M | -39.52%-2.87M | -42.65%-5.48M | -41.76%-2.06M | -46.77%-3.84M | -17.21%-1.45M | -36.59%-2.62M |
Issuance expenses and redemption of securities expenses | ---30M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -636.53%-36.84M | -111.59%-52M | -57.70%6.87M | -251.33%-24.57M | 242.95%16.23M | 167.29%16.24M | 379.05%4.73M | -391.64%-24.13M | -72.04%988K | -88.98%8.27M |
Net Cash | -179.11%-102.16M | 401.16%165.42M | -2,972.84%-36.6M | 12.20%33.01M | 111.16%1.27M | -62.45%29.42M | -271.47%-11.41M | 414.56%78.34M | 137.48%6.66M | -148.32%-24.91M |
Begining period cash | 96.54%336.77M | 23.86%171.35M | 24.35%171.35M | 27.65%138.35M | 27.14%137.8M | 260.81%108.38M | 260.81%108.38M | -45.33%30.04M | -45.33%30.04M | 1,514.13%54.95M |
Cash at the end | 74.11%234.62M | 96.54%336.77M | -3.11%134.75M | 24.35%171.35M | 43.42%139.08M | 27.14%137.8M | 164.27%96.97M | 260.81%108.38M | -1.33%36.69M | -45.33%30.04M |
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