(Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (Q3)Mar 31, 2022 | (Q2)Dec 31, 2021 | (Q1)Sep 30, 2021 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (Q3)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -164.76%-3.33M | -3,118.48%-2.96M | -582.99%-4.2M | -208.21%-2.87M | 128.00%21K | 12.47%-1.26M | 93.38%-92K | -92.22%870K | -78.03%2.66M | 98.02%-75K |
Net profit before non-cash adjustment | -29.85%-3.85M | -232.28%-3.78M | -731.20%-166.37M | -1,872.83%-162.94M | 35.35%-3.33M | 35.46%-2.97M | 241.88%2.86M | 89.70%-20.02M | 92.08%-8.26M | 94.16%-5.15M |
Total adjustment of non-cash items | -28.06%2.74M | 151.66%2.7M | 1,117.61%165.64M | 11,433.00%163.19M | 3.14%3.88M | -4.87%3.81M | -221.75%-5.23M | -93.33%13.6M | -98.67%1.42M | -95.77%3.76M |
-Depreciation and amortization | -38.69%1.2M | -49.61%969K | -4.13%7.85M | -8.56%2.01M | 0.92%1.97M | -0.36%1.95M | -4.33%1.92M | -38.50%8.18M | -47.03%2.2M | -3.52%1.95M |
-Reversal of impairment losses recognized in profit and loss | -109.84%-128K | ---- | 38,760.51%152.71M | 41,069.87%161.83M | ---60K | ---61K | ---- | -100.22%-395K | -100.41%-395K | --0 |
-Assets reserve and write-off | ---- | --0 | --0 | ---- | ---- | ---- | ---9M | ---866K | ---- | ---- |
-Disposal profit | ---- | ---- | 1,775.39%3.2M | ---- | ---- | ---- | ---- | ---191K | ---- | ---- |
-Other non-cash items | -12.90%1.67M | -5.91%1.74M | -72.52%1.89M | -672.32%-3.85M | 8.84%1.97M | -6.20%1.92M | -19.44%1.84M | -12.11%6.87M | -87.02%672K | 106.74%1.81M |
Changes in working capital | -5.57%-2.22M | -182.55%-1.89M | -147.68%-3.47M | -132.95%-3.13M | -139.97%-526K | -148.17%-2.1M | 162.20%2.29M | 413.90%7.28M | -5.08%9.5M | 129.85%1.32M |
-Change in receivables | 607.41%274K | 3,960.00%965K | 397.16%3.14M | -58.85%2.78M | -46.06%431K | 98.65%-54K | 99.46%-25K | -139.95%-1.06M | 16.42%6.76M | 116.24%799K |
-Change in payables | 54.28%-2.03M | -175.41%-3.15M | -178.37%-4.48M | -205.45%-5.11M | -46.12%896K | -55.95%-4.44M | 291.10%4.17M | 842.08%5.71M | 18.56%4.84M | 270.38%1.66M |
-Changes in other current assets | -119.36%-463K | 115.84%295K | -181.17%-2.13M | 61.73%-806K | -61.69%-1.85M | -60.05%2.39M | -1,547.79%-1.86M | 677.75%2.62M | -1,947.37%-2.11M | -1,919.05%-1.15M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 67.38%-502K | -88.76%-168K | -9.29%-1.98M | 80.65%-260K | 19.09%-89K | -1,238.26%-1.54M | 60.79%-89K | 65.65%-1.81M | 73.41%-1.34M | -110K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 0 | 0 | ||||||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -36.98%-3.83M | -1,628.73%-3.13M | -558.04%-6.18M | -338.87%-3.13M | 63.24%-68K | -80.27%-2.8M | 88.80%-181K | -159.54%-939K | -55.10%1.31M | 95.11%-185K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | --0 | -1,285.19%-748K | -457.41%-301K | --0 | --0 | ---447K | 99.66%-54K | 99.16%-54K | --0 |
Investing cash flow | --0 | --0 | -1,285.19%-748K | -457.41%-301K | --0 | --0 | ---447K | 99.14%-54K | 99.33%-54K | --0 |
Financing cash flow | ||||||||||
Net issuance payments of debt | -76.67%630K | ---- | 185.20%4.58M | 135.84%4.58M | --0 | 188.76%2.7M | ---- | -656.94%-5.38M | -820.56%-12.79M | -1,028.16%-4.55M |
Net common stock issuance | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --9.92M | ---84K | --5M |
Net other fund-raising expenses | --4.72M | -169.26%-480K | 159.81%2.04M | -111.48%-1.09M | ---265K | ---- | 105.36%693K | -198.95%-3.4M | 234.45%9.52M | ---- |
Financing cash flow | 98.26%5.35M | -169.26%-480K | 484.81%6.62M | 203.96%3.49M | -158.63%-265K | 37.90%2.7M | -66.70%693K | -74.31%1.13M | -172.71%-3.36M | -48.64%452K |
Net cash flow | ||||||||||
Beginning cash position | -18.78%398K | -67.46%150K | 52.15%461K | -98.05%40K | -89.70%212K | -39.13%490K | 52.15%461K | -47.03%303K | 861.97%2.05M | -33.23%2.06M |
Current changes in cash | 1,686.46%1.52M | -5,652.31%-3.61M | -320.86%-307K | 102.71%57K | -224.72%-333K | -123.59%-96K | -86.02%65K | 152.45%139K | -296.42%-2.1M | 109.20%267K |
Effect of exchange rate changes | -750.00%-1.55M | 10,813.89%3.86M | -121.05%-4K | -89.67%53K | 158.33%161K | -121.51%-182K | -197.30%-36K | 575.00%19K | -17.26%513K | -911.76%-276K |
End cash Position | 76.42%374K | -18.78%398K | -67.46%150K | -67.46%150K | -98.05%40K | -89.70%212K | -39.13%490K | 52.15%461K | 52.15%461K | 861.97%2.05M |
Free cash flow | -36.98%-3.83M | -398.25%-3.13M | -597.58%-6.93M | -373.05%-3.44M | 63.24%-68K | -80.27%-2.8M | 61.14%-628K | 93.85%-993K | 124.43%1.26M | 95.11%-185K |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
No Data
No Data