(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 | ---- | 4.27%-65.25M | ---- | 34.39%-68.16M | ---- | -414.74%-103.88M | ---- | -21.76%33.01M | ---- | -54.97%42.18M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -157.14%-72K | ---- | -86.67%-28K | ---- | 88.37%-15K | ---- | 84.51%-129K | ---- | 65.99%-833K |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | 81.02%2.13M | ---- | 0.26%1.18M | ---- | 17.55%1.17M |
Impairment and provisions: | ---- | -30.45%48.37M | ---- | -39.90%69.56M | ---- | 5,592.38%115.73M | ---- | 189.19%2.03M | ---- | 420.74%703K |
-Impairment of property, plant and equipment (reversal) | ---- | --28.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | --2.62M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | 5,521.10%114.28M | ---- | 189.19%2.03M | ---- | 420.74%703K |
-Other impairments and provisions | ---- | -74.76%17.55M | ---- | 4,700.21%69.56M | ---- | --1.45M | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | 66.67%-2.15M | ---- | ---6.46M | ---- | ---- | ---- | ---- |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---2.15M | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---6.46M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -45.44%9.22M | ---- | -17.69%16.9M | ---- | -11.00%20.54M | ---- | -9.75%23.07M | ---- | 44.13%25.57M |
Financial expense | ---- | -20.28%1.89M | ---- | --2.37M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | ---- | ---- | ---- | ---- | ---- | ---2.69M | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | -131.54%-5.83M | ---- | -27.05%18.49M | ---- | -57.15%25.35M | ---- | -14.00%59.16M | ---- | -37.53%68.79M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -103.91%-344K | ---- | 124.76%8.79M | ---- | -218.52%-35.5M | ---- | -6.91%29.96M | ---- | -14.92%32.18M |
Accounts receivable (increase)decrease | ---- | -58.49%25.51M | ---- | 534.00%61.45M | ---- | 109.99%9.69M | ---- | -65.78%-97.02M | ---- | 27.37%-58.53M |
Accounts payable increase (decrease) | ---- | 60.81%-5.31M | ---- | -135.12%-13.55M | ---- | 218.06%38.57M | ---- | -96.76%-32.67M | ---- | 81.02%-16.61M |
prepayments (increase)decrease | ---- | 37.74%-12.48M | ---- | 76.27%-20.04M | ---- | ---84.45M | ---- | ---- | ---- | ---- |
Special items for working capital changes | ---- | -324.25%-3.58M | ---- | -40.56%1.6M | ---- | 837.64%2.69M | ---- | -538.55%-364K | ---- | 106.38%83K |
Cash from business operations | ---- | -103.58%-2.03M | ---- | 229.98%56.74M | ---- | -6.62%-43.66M | ---- | -257.94%-40.95M | ---- | 221.00%25.93M |
Other taxs | ---- | -122.77%-3.38M | ---- | 45.89%-1.52M | ---- | 71.49%-2.8M | ---- | -154.98%-9.82M | ---- | 77.58%-3.85M |
Special items of business | -138.43%-1.97M | ---- | -70.16%5.13M | ---- | 132.75%17.21M | ---- | -9.15%-52.54M | ---- | -314.42%-48.14M | ---- |
Net cash from operations | -138.43%-1.97M | -109.79%-5.41M | -70.16%5.13M | 218.88%55.23M | 132.75%17.21M | 8.49%-46.46M | -9.15%-52.54M | -330.00%-50.77M | -314.42%-48.14M | 157.18%22.07M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -65.91%15K | 157.14%72K | 528.57%44K | 86.67%28K | -22.22%7K | -89.73%15K | -93.23%9K | -83.60%146K | -73.45%133K | -65.81%890K |
Sale of fixed assets | ---- | ---- | ---- | --374K | --2.58M | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 99.88%-137K | -637.03%-7.58M | -73,734.19%-114.44M | 51.12%-1.03M | 50.64%-155K | 89.76%-2.11M | 97.49%-314K | 58.89%-20.56M | 37.33%-12.53M | -8,057.10%-50M |
Recovery of cash from investments | ---- | ---- | ---- | --133K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---10.3M | --107.02M | ---- | ---- | ---- | 98.35%-276K | 29.64%-16.95M | -16,963.27%-16.72M | 67.33%-24.1M |
Net cash from investment operations | 98.35%-122K | -3,505.87%-17.81M | -403.00%-7.38M | 76.36%-494K | 518.93%2.43M | 94.41%-2.09M | 98.00%-581K | 48.96%-37.36M | -48.67%-29.12M | -2.02%-73.21M |
Net cash before financing | 6.51%-2.1M | -142.42%-23.22M | -111.41%-2.24M | 212.75%54.74M | 136.97%19.64M | 44.92%-48.55M | 31.23%-53.12M | -72.35%-88.13M | -2,794.56%-77.25M | 53.67%-51.14M |
Cash flow from financing activities | ||||||||||
New borrowing | -40.14%30.73M | -25.89%87.87M | -10.78%51.33M | -19.71%118.58M | -19.61%57.54M | 87.26%147.69M | 13.30%71.57M | 44.48%78.87M | 133.83%63.17M | -35.93%54.59M |
Refund | 48.73%-35.65M | 11.32%-106.32M | -5.35%-69.53M | -13.54%-119.88M | -109.19%-66M | -23.16%-105.58M | 56.78%-31.55M | -84.54%-85.73M | -59.80%-72.99M | 31.62%-46.45M |
Interest paid - financing | 17.60%-810K | 20.28%-1.89M | 26.42%-983K | -11.52%-2.37M | -116.53%-1.34M | -81.02%-2.13M | 18.06%-617K | -0.26%-1.18M | -68.46%-753K | -17.55%-1.17M |
Other items of the financing business | ---- | ---- | ---- | ---9.17M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 70.11%-5.73M | -58.24%-20.34M | -6.13%-19.18M | -137.11%-12.85M | -154.90%-18.07M | 308.75%34.63M | 346.98%32.92M | -281.88%-16.59M | 46.93%-13.33M | -126.70%-4.34M |
Effect of rate | 278.89%932K | -105.14%-117K | -6.98%-521K | 423.76%2.28M | -35.28%-487K | 72.73%-703K | 89.89%-360K | -158.78%-2.58M | -426.01%-3.56M | 182.06%4.39M |
Net Cash | 63.46%-7.83M | -203.99%-43.55M | -1,468.01%-21.42M | 400.96%41.88M | 107.75%1.57M | 86.71%-13.92M | 77.70%-20.2M | -88.76%-104.72M | -307.11%-90.58M | 41.04%-55.48M |
Begining period cash | -75.09%14.49M | 315.43%58.16M | 315.43%58.16M | -51.08%14M | -51.08%14M | -78.94%28.62M | -78.94%28.62M | -27.32%135.92M | -27.32%135.92M | -33.10%187.01M |
Cash at the end | -79.03%7.59M | -75.09%14.49M | 140.18%36.22M | 315.43%58.16M | 87.18%15.08M | -51.08%14M | -80.72%8.06M | -78.94%28.62M | -74.81%41.78M | -27.32%135.92M |
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 | -- | Luo Shenmei Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu 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