(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 | ---- | -36.85%-272.59M | ---- | -61.98%-199.18M | ---- | 28.50%-122.97M | ---- | 11.76%-171.98M | ---- | 22.65%-194.9M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 34.22%-1.63M | ---- | -1,330.64%-2.48M | ---- | -16.11%-173K | ---- | 98.46%-149K | ---- | 15.99%-9.65M |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.12M | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 140.52%24.46M | ---- | -727.44%-60.36M |
Impairment and provisions: | ---- | 1,145.84%98.47M | ---- | 228.31%7.9M | ---- | -189.34%-6.16M | ---- | -95.92%6.9M | ---- | 112.13%169.19M |
-Impairment of property, plant and equipment (reversal) | ---- | --67.93M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | --14.52M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | -68.62%2.48M | ---- | 1,607.13%7.9M | ---- | 70.22%463K | ---- | -91.53%272K | ---- | 59.23%3.21M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 344.86%164.7M |
-Other impairments and provisions | ---- | --13.54M | ---- | ---- | ---- | -200.00%-6.62M | ---- | 419.86%6.62M | ---- | --1.27M |
Revaluation surplus: | ---- | -33.12%100.43M | ---- | 179.24%150.17M | ---- | -3.52%53.78M | ---- | 39.95%55.74M | ---- | 158.43%39.83M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | -49.18%-273K | ---- | 94.17%-183K | ---- | -339.15%-3.14M |
-Other fair value changes | ---- | -33.12%100.43M | ---- | 177.83%150.17M | ---- | -3.35%54.05M | ---- | 30.15%55.92M | ---- | 204.77%42.97M |
Asset sale loss (gain): | ---- | -27.35%2.05M | ---- | -87.71%2.82M | ---- | 59.30%22.91M | ---- | 706.45%14.38M | ---- | 6.51%1.78M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | 50.97%22.68M | ---- | --15.02M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -27.35%2.05M | ---- | 1,145.58%2.82M | ---- | 135.09%226K | ---- | -136.12%-644K | ---- | -25.24%1.78M |
Depreciation and amortization: | ---- | 10.40%36.59M | ---- | 45.98%33.14M | ---- | -20.21%22.7M | ---- | -9.92%28.45M | ---- | 10.79%31.58M |
-Amortization of intangible assets | ---- | -77.55%282K | ---- | -37.42%1.26M | ---- | -73.01%2.01M | ---- | -6.28%7.44M | ---- | 1.24%7.94M |
Financial expense | ---- | -65.68%7.43M | ---- | 26.30%21.65M | ---- | -46.18%17.14M | ---- | 22.56%31.85M | ---- | -37.84%25.99M |
Special items | ---- | -22.18%5.21M | ---- | -58.60%6.7M | ---- | 446.24%16.18M | ---- | -135.87%-4.67M | ---- | 70.80%13.03M |
Operating profit before the change of operating capital | ---- | -216.02%-24.03M | ---- | 508.91%20.72M | ---- | 121.06%3.4M | ---- | -197.98%-16.15M | ---- | 117.18%16.49M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 213.14%3.22M | ---- | -392.00%-2.85M | ---- | -55.50%975K | ---- | -71.62%2.19M | ---- | 165.60%7.72M |
Accounts receivable (increase)decrease | ---- | -61.29%5.97M | ---- | 110.83%15.43M | ---- | -1,382.93%-142.48M | ---- | 10.22%11.11M | ---- | -26.65%10.08M |
Accounts payable increase (decrease) | ---- | 58.17%-10.71M | ---- | -173.42%-25.6M | ---- | 186.97%34.87M | ---- | 222.95%12.15M | ---- | -235.17%-9.88M |
Financial assets at fair value (increase)decrease | ---- | 149.94%19.25M | ---- | -50.01%7.7M | ---- | -67.13%15.4M | ---- | 134.83%46.87M | ---- | -1,090.19%-134.58M |
Special items for working capital changes | ---- | 177.33%18.54M | ---- | -135.16%-23.98M | ---- | 284.35%68.2M | ---- | 48.08%-37M | ---- | ---71.25M |
Cash from business operations | -282.73%-30.92M | 242.62%12.24M | 133.31%16.92M | 56.29%-8.58M | 63.21%-50.79M | -202.42%-19.63M | -398.79%-138.05M | 110.57%19.17M | 166.88%46.2M | -85.13%-181.43M |
Hong Kong profits tax paid | ---- | -68.17%-2.53M | ---- | ---1.51M | ---- | ---- | ---- | ---- | ---- | ---- |
Other taxs | ---- | ---- | ---- | ---- | 95.86%-141K | -228.74%-3.3M | -725.97%-3.4M | 135.32%2.56M | 92.62%-412K | -519.74%-7.25M |
Interest received - operating | -42.42%38K | -34.22%1.63M | -60.71%66K | 1,330.64%2.48M | -89.30%168K | 16.11%173K | 3,104.08%1.57M | -24.75%149K | -42.35%49K | -79.42%198K |
Interest paid - operating | -25.26%-4.69M | 59.02%-7.69M | 66.88%-3.74M | 39.59%-18.76M | 3.01%-11.3M | 16.57%-31.06M | -14.74%-11.65M | -126.13%-37.23M | -37.69%-10.15M | 12.94%-16.46M |
Net cash from operations | -368.52%-35.57M | 113.83%3.65M | 121.34%13.25M | 50.99%-26.37M | 59.05%-62.06M | -250.63%-53.81M | -524.55%-151.52M | 92.51%-15.35M | 143.55%35.69M | -74.99%-204.94M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | ---- | --167K | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 136,700.00%10.93M |
Sale of fixed assets | --442K | 3.22%1.19M | ---- | -64.93%1.15M | -43.39%1.23M | 19.96%3.28M | 142.84%2.17M | 81.10%2.73M | 22,250.00%894K | -68.67%1.51M |
Purchase of fixed assets | -16.75%-1.35M | -32.51%-17.13M | 38.34%-1.16M | 92.09%-12.93M | 97.90%-1.88M | -30.27%-163.51M | -349.74%-89.29M | -3,326.51%-125.51M | -585.33%-19.85M | 86.61%-3.66M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---87.28M | ---- | ---- | ---- | 55.10%-3.98M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --152.08M | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --32.79M | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -78.94%42.12M | ---- | 66.67%200M |
Cash on investment | ---- | -906.40%-55M | ---55M | 89.55%-5.47M | ---- | ---52.3M | ---27.3M | ---- | ---- | 59.27%-48.96M |
Net cash from investment operations | 98.38%-910K | -311.38%-70.95M | -11,551.04%-56.16M | 88.33%-17.25M | 99.58%-482K | -208.63%-147.74M | -503.48%-114.42M | -130.72%-47.87M | -142.04%-18.96M | 641.43%155.83M |
Net cash before financing | 15.00%-36.48M | -54.30%-67.3M | 31.38%-42.91M | 78.36%-43.62M | 76.48%-62.54M | -218.83%-201.55M | -1,689.62%-265.94M | -28.73%-63.22M | 145.40%16.73M | 66.34%-49.11M |
Cash flow from financing activities | ||||||||||
New borrowing | 166.32%23.72M | -65.77%112.88M | -1,292.03%-35.76M | -3.67%329.81M | -96.41%3M | 2,481.79%342.37M | 2,782.17%83.58M | 19.13%13.26M | --2.9M | --11.13M |
Refund | ---- | 39.43%-130.19M | ---- | -66.89%-214.95M | --42.16M | -230.23%-128.8M | ---- | --98.9M | ---- | ---- |
Issuing shares | ---- | -14.29%6M | ---- | -94.67%7M | ---- | 9.53%131.27M | -71.76%28.2M | --119.85M | --99.86M | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---92.88M | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | -14.35%-110.6M | ---- | -2,852.38%-96.72M | ---46.6M | 96.90%-3.28M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | 566.67%100M | 2,673.97%41.67M | 900.00%15M | --1.5M |
Net cash from financing operations | 134.90%15.52M | -126.97%-27.68M | -228.32%-44.47M | -16.68%102.63M | -82.95%34.66M | -23.25%123.17M | 224.75%203.27M | 2,311.27%160.47M | 1,022.52%62.59M | 93.29%-7.26M |
Effect of rate | 138.69%219K | -84.57%1.37M | -120.76%-566K | 330.17%8.89M | 184.51%2.73M | -181.68%-3.86M | -63.81%-3.23M | 785.07%4.73M | 31.36%-1.97M | -123.51%-690K |
Net Cash | 76.02%-20.96M | -260.94%-94.98M | -213.45%-87.39M | 175.29%59.01M | 55.52%-27.88M | -180.59%-78.38M | -179.01%-62.67M | 272.54%97.26M | 281.79%79.32M | 77.82%-56.37M |
Begining period cash | -73.07%34.49M | 112.79%128.1M | 112.79%128.1M | -57.74%60.2M | -57.74%60.2M | 252.08%142.44M | 252.08%142.44M | -58.51%40.46M | -58.51%40.46M | -72.03%97.51M |
Cash at the end | -65.73%13.76M | -73.07%34.49M | 14.55%40.15M | 112.79%128.1M | -54.21%35.05M | -57.74%60.2M | -35.03%76.54M | 252.08%142.44M | 130.96%117.81M | -58.51%40.46M |
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 | -- | -- |
Auditor | -- | -- | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. |
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