(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 | -480.41%-368.85M | 6.12%-310.93M | 135.61%96.96M | -300.56%-331.19M | -461.18%-272.28M | -41.73%165.13M | 31.90%-48.52M | 213.01%283.39M | 63.22%-71.25M | -295.07%-250.77M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -143.98%-932K | -139.51%-1.46M | -36.92%-382K | 16.21%-610K | 26.58%-279K | 16.42%-728K | -46.72%-380K | -38.25%-871K | 22.22%-259K | -122.25%-630K |
Interest expense - adjustment | -27.41%3.11M | -47.15%8.8M | -57.80%4.28M | -13.50%16.65M | 0.27%10.14M | -27.10%19.24M | -29.00%10.11M | -27.21%26.4M | -22.90%14.25M | 12.74%36.26M |
Dividend (income)- adjustment | ---117K | ---- | ---- | ---- | ---- | ---- | ---- | 65.65%-236K | 12.59%-236K | 98.11%-687K |
Impairment and provisions: | 1,492.14%75.77M | 333.81%4.81M | 329.13%4.76M | -48.32%1.11M | --1.11M | --2.15M | ---- | ---- | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | --74.86M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -80.92%908K | 333.81%4.81M | 329.13%4.76M | -48.32%1.11M | --1.11M | --2.15M | ---- | ---- | ---- | ---- |
Revaluation surplus: | 276.55%248.64M | 1.90%210.57M | -166.64%-140.83M | 222.13%206.65M | --211.32M | 62.19%-169.2M | ---- | -391.45%-447.48M | -91.30%11.93M | 217.89%153.53M |
-Other fair value changes | 276.55%248.64M | 1.90%210.57M | -166.64%-140.83M | 222.13%206.65M | --211.32M | 62.19%-169.2M | ---- | -391.45%-447.48M | -91.30%11.93M | 219.76%153.53M |
Asset sale loss (gain): | 65.73%-11.34M | -1,405.99%-39.02M | -17,516.32%-33.09M | 106.49%2.99M | --190K | -1,151,475.00%-46.06M | ---- | 99.89%-4K | 99.94%-4K | 96.64%-3.55M |
-Available for sale investment sale loss (gain) | ---- | -309.79%-5.87M | ---- | --2.8M | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | 70.55%-9.71M | -17,571.58%-33.2M | -17,448.95%-32.96M | 100.28%190K | --190K | -1,697,950.00%-67.92M | ---- | 33.33%-4K | ---4K | 99.99%-6K |
-Loss (gain) on sale of property, machinery and equipment | --4K | --43K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from selling other assets | -1,179.69%-1.64M | ---- | ---128K | ---- | ---- | --21.86M | ---- | ---- | ---- | ---3.54M |
Depreciation and amortization: | -4.51%12.4M | -2.97%25.32M | 1.99%12.98M | 4.45%26.09M | -1.84%12.73M | 32.41%24.98M | 124.87%12.97M | 173.55%18.87M | 86.76%5.77M | 24.15%6.9M |
Special items | -116.77%-2.13M | 116,800.00%12.86M | 105,675.00%12.69M | 100.02%11K | 100.25%12K | -256.82%-72.3M | ---4.73M | 303.83%46.11M | ---- | -216.20%-22.62M |
Operating profit before the change of operating capital | -1.93%-43.45M | -13.74%-89.07M | -15.06%-42.63M | -1.97%-78.31M | -21.30%-37.05M | -4.01%-76.8M | 23.26%-30.55M | 9.48%-73.83M | 5.94%-39.8M | 6.06%-81.56M |
Change of operating capital | ||||||||||
Accounts payable increase (decrease) | -107.17%-268K | -93.10%194K | 5,833.33%3.74M | 498.02%2.81M | 106.49%63K | -8,925.00%-706K | -369.72%-971K | 100.26%8K | 105.32%360K | -119.32%-3.11M |
prepayments (increase)decrease | -90.22%206K | -154.12%-8.11M | -84.76%2.11M | 200.96%14.99M | 231.50%13.83M | -799.72%-14.85M | 204.83%4.17M | -99.16%2.12M | -101.63%-3.98M | 209.95%253.18M |
Financial assets at fair value (increase)decrease | ---- | 49.96%-45.54M | 28.75%-20.86M | -912.48%-91M | -266.10%-29.28M | 95.86%-8.99M | 71.09%-8M | -56.65%-217.06M | 71.94%-27.67M | -25.50%-138.57M |
Special items for working capital changes | 198.53%24.45M | 47.22%62.01M | --8.19M | -51.20%42.12M | ---- | -34.20%86.31M | 20,933.25%82.24M | 73.00%131.17M | -99.16%391K | -15.58%75.82M |
Cash from business operations | 61.46%-19.06M | 26.40%-80.51M | 5.70%-49.46M | -627.93%-109.39M | -211.83%-52.45M | 90.47%-15.03M | 166.33%46.9M | -249.01%-157.6M | -149.33%-70.7M | 133.09%105.77M |
Other taxs | ---8K | ---8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividend received - operating | --117K | ---- | ---- | ---- | ---- | ---- | ---- | -65.65%236K | -12.59%236K | -98.11%687K |
Interest received - operating | 273.78%841K | 314.68%1.05M | 51.01%225K | -47.50%252K | -42.25%149K | 40.76%480K | 20.00%258K | -45.87%341K | -35.44%215K | 122.25%630K |
Net cash from operations | 63.21%-18.11M | 27.18%-79.48M | 5.86%-49.23M | -650.22%-109.13M | -210.91%-52.3M | 90.74%-14.55M | 167.13%47.15M | -246.64%-157.02M | -148.81%-70.25M | 137.84%107.08M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | --100K | --31K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 59.62%-1.05M | -162.90%-2.77M | -146.68%-2.6M | -390.23%-1.05M | ---1.05M | 98.91%-215K | ---- | -286.84%-19.7M | -286.77%-19.7M | -3,423.59%-5.09M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---3.07M |
Sale of subsidiaries | -72.94%6.2M | 45,722.00%22.91M | 45,720.00%22.91M | -99.81%50K | --50K | 447,150.00%26.84M | ---- | -40.00%6K | --4K | -99.99%10K |
Cash on investment | ---- | ---21.89M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -74.15%5.25M | -71.31%-1.72M | 2,122.91%20.31M | -103.77%-1M | ---1M | 235.15%26.62M | ---- | -141.52%-19.7M | -141.22%-19.7M | -108.15%-8.16M |
Net cash before financing | 55.53%-12.86M | 26.28%-81.2M | 45.73%-28.92M | -1,012.27%-110.14M | -213.04%-53.3M | 106.83%12.07M | 152.43%47.15M | -278.63%-176.72M | -166.26%-89.95M | 154.09%98.93M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -77.07%12M | -78.98%8M | 48.61%52.34M | 39.79%38.05M | -74.42%35.22M | -62.95%27.22M | 21.63%137.68M | -30.15%73.48M | --113.19M |
Refund | -7.33%-46.15M | 51.64%-63.5M | 22.52%-43M | -41.18%-131.3M | 23.97%-55.5M | 52.04%-93M | 29.47%-73M | 28.06%-193.9M | 45.15%-103.5M | 16.09%-269.53M |
Issuing shares | ---- | 8.53%225.27M | 94.10%225.27M | 1,065.20%207.56M | 2,325.48%116.06M | -92.32%17.81M | -97.30%4.79M | --232.04M | --177.49M | ---- |
Interest paid - financing | 44.26%-1.45M | 54.88%-5.47M | 52.07%-2.61M | 17.81%-12.12M | 13.70%-5.44M | 14.88%-14.75M | 27.96%-6.3M | 35.34%-17.33M | 35.03%-8.74M | -21.06%-26.8M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---24.73M |
Net cash from financing operations | -130.30%-54.76M | 50.19%154.38M | 106.38%180.72M | 256.98%102.79M | 263.18%87.56M | -144.15%-65.48M | -139.78%-53.66M | 171.13%148.32M | 214.56%134.91M | -159.81%-208.53M |
Effect of rate | 47.93%-590K | 75.09%-873K | 48.66%-1.13M | -401.64%-3.51M | -1,676.43%-2.21M | -22.89%1.16M | 129.17%140K | 141.88%1.51M | -181.49%-480K | -130,793.79%-3.6M |
Net Cash | -144.55%-67.63M | 1,096.13%73.19M | 343.03%151.79M | 86.24%-7.35M | 626.48%34.26M | -88.08%-53.41M | -114.47%-6.51M | 74.09%-28.4M | 149.99%44.96M | -166.12%-109.6M |
Begining period cash | 71.58%173.34M | -9.70%101.03M | -9.70%101.03M | -31.83%111.88M | -31.83%111.88M | -14.08%164.13M | -14.08%164.13M | -37.21%191.02M | -37.21%191.02M | 119.74%304.22M |
Cash at the end | -58.23%105.13M | 71.58%173.34M | 74.86%251.69M | -9.70%101.03M | -8.76%143.94M | -31.83%111.88M | -33.01%157.76M | -14.08%164.13M | -27.04%235.5M | -37.21%191.02M |
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 | -- | Tianjian International Certified Public Accountants Co., Ltd. | -- | Tianjian International Certified Public Accountants Co., Ltd. | -- | Tianjian International Certified Public Accountants Co., Ltd. | -- | Tianjian International Certified Public Accountants Co., Ltd. | -- | Hang Kin 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