(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 | ---- | -21.07%25.93M | ---- | 100.82%32.85M | ---- | -19.80%16.36M | ---- | -51.22%20.4M | ---- | -12.60%41.82M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -55.93%-92K | ---- | ---59K | ---- | ---- | ---- | 46.45%-1.13M | ---- | -3.08%-2.11M |
Interest expense - adjustment | ---- | 90.72%31.42M | ---- | 54.85%16.47M | ---- | -27.37%10.64M | ---- | -9.42%14.65M | ---- | 30.88%16.17M |
Impairment and provisions: | ---- | 3,150.00%2.99M | ---- | 113.61%92K | ---- | -376.06%-676K | ---- | -114.95%-142K | ---- | --950K |
-Impairment of trade receivables (reversal) | ---- | 3,150.00%2.99M | ---- | 113.61%92K | ---- | -376.06%-676K | ---- | -114.95%-142K | ---- | --950K |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -535.29%-74K | ---- | -50.00%17K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.00%17K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---74K | ---- | ---- |
Depreciation and amortization: | ---- | -28.52%6.98M | ---- | 3.38%9.76M | ---- | 6.68%9.44M | ---- | 0.67%8.85M | ---- | -4.85%8.79M |
-Depreciation | ---- | -68.92%986K | ---- | 4.41%3.17M | ---- | -43.15%3.04M | ---- | 9.94%5.34M | ---- | 50.26%4.86M |
Special items | ---- | -72.38%675K | ---- | 300.00%2.44M | ---- | -4.23%611K | ---- | 239.61%638K | ---- | ---457K |
Operating profit before the change of operating capital | ---- | 10.29%67.9M | ---- | 69.25%61.57M | ---- | -15.78%36.38M | ---- | -33.74%43.19M | ---- | -2.91%65.18M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | ---- | 120.66%32.03M | ---- | -1,474.68%-155.04M | ---- | -116.70%-9.85M | ---- | 154.10%58.98M | ---- | -982.67%-109.01M |
Accounts payable increase (decrease) | ---- | 152.73%27.09M | ---- | -159.52%-51.37M | ---- | 48,659.32%86.3M | ---- | -99.50%177K | ---- | -32.85%35.1M |
Special items for working capital changes | ---- | -451.58%-101.09M | ---- | 126.88%28.75M | ---- | 34.02%-106.99M | ---- | -226.88%-162.16M | ---- | 50.58%-49.61M |
Cash from business operations | 467.58%20.9M | 122.33%25.92M | 107.28%3.68M | -2,085.53%-116.09M | -129.30%-50.56M | 109.78%5.85M | -148.49%-22.05M | -2.52%-59.82M | 373.51%45.47M | -286.03%-58.34M |
Hong Kong profits tax paid | ---- | -41.48%-6.1M | ---- | 22.91%-4.31M | ---- | 42.91%-5.59M | ---- | ---9.79M | ---- | ---- |
Other taxs | -87.93%-1.31M | ---- | ---696K | ---- | ---- | ---- | ---- | ---- | ---8.72M | ---- |
Net cash from operations | 556.04%19.6M | 116.47%19.83M | 105.91%2.99M | -46,587.26%-120.4M | -129.30%-50.56M | 100.37%259K | -159.99%-22.05M | -19.30%-69.6M | 321.05%36.75M | -322.76%-58.34M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 55.93%92K | ---- | --59K | ---- | ---- | ---- | -46.45%1.13M | ---- | 3.08%2.11M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,081.14%184.07M | 2.70%6.39M | -149.39%-9.29M |
Sale of fixed assets | ---- | --36K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --14K |
Purchase of fixed assets | ---- | -1,320.00%-568K | --528K | 96.23%-40K | ---- | 27.00%-1.06M | -117.62%-531K | 45.76%-1.45M | 85.66%-244K | 76.95%-2.68M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---10.94M | ---- | ---- | ---- |
Cash on investment | 39.98%-9.11M | 23.54%-15.06M | 22.97%-15.17M | -556.43%-19.69M | ---19.69M | ---3M | ---- | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | --146K | ---- | ---- | 51.47%980K | ---- |
Net cash from investment operations | 37.81%-9.11M | 21.23%-15.5M | 25.65%-14.64M | -402.66%-19.67M | -71.63%-19.69M | -102.13%-3.91M | -261.06%-11.47M | 1,966.58%183.75M | 37.93%7.12M | -241.29%-9.84M |
Net cash before financing | 190.02%10.49M | 103.09%4.33M | 83.41%-11.65M | -3,732.45%-140.08M | -109.56%-70.25M | -103.20%-3.66M | -176.40%-33.52M | 267.40%114.14M | 482.83%43.88M | -305.65%-68.19M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | 26.12%1.45B | ---- | 13.10%1.15B | ---- | 5.12%1.02B | ---- | -11.21%965.73M | ---- | 55.22%1.09B |
Refund | ---- | -42.29%-1.42B | ---- | -1.90%-1B | ---- | 11.94%-981.41M | ---- | -13.74%-1.11B | ---- | -39.47%-979.81M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --126M | ---- | ---- |
Interest paid - financing | -13.00%-17.45M | -90.72%-31.42M | -165.89%-15.44M | -54.85%-16.47M | -8.60%-5.81M | 27.37%-10.64M | 35.85%-5.35M | 9.42%-14.65M | -14.71%-8.34M | -30.88%-16.17M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -941.42%-29.19M | ---- | ---2.8M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | 200.00%3.48M | ---- | -12,803.70%-3.48M | ---- | 18.18%-27K | ---- | 10.81%-33K |
Other items of the financing business | -21.09%22.43M | ---- | -57.66%28.43M | ---- | 94.55%67.15M | ---- | 419.46%34.51M | ---- | -128.35%-10.8M | ---- |
Net cash from financing operations | -61.64%4.98M | -109.67%-12.4M | -78.83%12.99M | 864.66%128.22M | 110.31%61.34M | 118.72%13.29M | 252.37%29.17M | -183.80%-70.99M | -162.07%-19.14M | 312.86%84.71M |
Net Cash | 1,061.56%15.47M | 31.90%-8.07M | 114.95%1.33M | -223.01%-11.85M | -104.54%-8.91M | -77.67%9.64M | -117.61%-4.36M | 161.09%43.15M | 27.66%24.74M | 348.86%16.53M |
Begining period cash | -16.00%42.39M | -19.02%50.46M | -19.02%50.46M | 18.29%62.32M | 15.13%62.32M | 452.84%52.68M | 468.03%54.13M | 236.17%9.53M | 236.17%9.53M | -1,860.22%-7M |
Cash at the end | 11.72%57.86M | -16.00%42.39M | -3.01%51.8M | -19.02%50.46M | 7.30%53.41M | 18.29%62.32M | 45.26%49.77M | 452.84%52.68M | 176.84%34.26M | 236.17%9.53M |
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 | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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