(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 | ---- | 47.78%190.61M | ---- | -34.08%128.98M | ---- | 98.35%195.67M | ---- | 362.61%98.65M | ---- | 190.87%21.32M |
Profit adjustment | ||||||||||
Depreciation and amortization: | ---- | 8.21%87.35M | ---- | 8.12%80.72M | ---- | 10.88%74.66M | ---- | 1.05%67.33M | ---- | 1,002.81%66.63M |
-Amortization of intangible assets | ---- | 10.34%4.45M | ---- | 428.44%4.03M | ---- | 0.00%763K | ---- | 2.28%763K | ---- | 777.65%746K |
Financial expense | ---- | -22.37%2.97M | ---- | 186.76%3.83M | ---- | -122.40%-4.41M | ---- | 57.94%19.7M | ---- | 1,411.52%12.47M |
Special items | ---- | -814.00%-18.21M | ---- | -73.85%2.55M | ---- | 309.20%9.75M | ---- | -227.85%-4.66M | ---- | -497.48%-1.42M |
Operating profit before the change of operating capital | ---- | 21.59%262.72M | ---- | -21.62%216.08M | ---- | 52.29%275.67M | ---- | 82.84%181.02M | ---- | 609.20%99M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 259.42%29.56M | ---- | 2.33%8.23M | ---- | 1,171.84%8.04M | ---- | 144.29%632K | ---- | 19.06%-1.43M |
Accounts receivable (increase)decrease | ---- | -52.10%947K | ---- | 116.54%1.98M | ---- | 167.28%913K | ---- | -170.71%-1.36M | ---- | 312.28%1.92M |
Accounts payable increase (decrease) | ---- | -826.62%-45.37M | ---- | -63.01%6.24M | ---- | 170.78%16.88M | ---- | -301.72%-23.85M | ---- | 439.71%11.83M |
prepayments (increase)decrease | ---- | 38.52%14.96M | ---- | 178.26%10.8M | ---- | 126.38%3.88M | ---- | -236.81%-14.71M | ---- | 84.36%10.75M |
Special items for working capital changes | ---- | 116.84%2.8M | ---- | -1,288.28%-16.62M | ---- | 487.53%1.4M | ---- | -128.86%-361K | ---- | 751.02%1.25M |
Cash from business operations | -9.85%119.94M | 17.17%265.63M | -0.53%133.05M | -26.10%226.7M | -14.75%133.76M | 117.02%306.79M | 186.42%156.91M | 14.63%141.36M | -20.68%54.78M | 533.61%123.33M |
Other taxs | 38.75%-29.12M | -395.38%-93.1M | -89.03%-47.54M | 44.18%-18.79M | -86.49%-25.15M | 49.36%-33.67M | 73.96%-13.49M | -10.10%-66.49M | -34.59%-51.79M | -2,933.10%-60.39M |
Interest received - operating | 79.76%12.18M | 1,598.68%19.33M | 4,029.88%6.77M | 724.64%1.14M | -2.38%164K | -96.15%138K | -92.75%168K | 141.70%3.58M | 25,655.56%2.32M | 6,636.36%1.48M |
Net cash from operations | 11.61%103M | -8.22%191.86M | -15.16%92.28M | -23.50%209.05M | -24.25%108.78M | 248.29%273.26M | 2,602.65%143.59M | 21.79%78.46M | -82.63%5.31M | 268.21%64.42M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | -89.29%9K | ---- | 833.33%84K | 574.19%627K | -90.43%9K | -54.41%93K | 118.60%94K | 234.43%204K | --43K | -32.22%61K |
Purchase of fixed assets | -3.38%-46.78M | -57.92%-88.92M | -18.35%-45.25M | -28.03%-56.31M | -129.46%-38.23M | -14.71%-43.98M | -89.67%-16.66M | -31.47%-38.34M | 40.57%-8.78M | -1,213.56%-29.16M |
Purchase of intangible assets | ---- | ---636K | ---- | ---- | ---- | ---570K | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | 65.60%-6.48M | 0.79%-90.73M | 79.41%-18.83M | ---91.45M | ---91.45M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | -74.31%31.04M | --11.51M | --120.82M | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | 88.46%-15.72M | ---- | ---136.25M | ---- | ---- | ---- | ---- |
Net cash from investment operations | 16.79%-53.24M | -36.77%-180.29M | 45.85%-63.99M | -120.07%-131.81M | -613.26%-118.17M | -57.06%-59.9M | -89.53%-16.57M | -31.05%-38.14M | 40.86%-8.74M | -1,266.20%-29.1M |
Net cash before financing | 75.85%49.76M | -85.02%11.57M | 401.30%28.3M | -63.80%77.23M | -107.39%-9.39M | 429.15%213.36M | 3,805.51%127.03M | 14.17%40.32M | -121.68%-3.43M | 129.87%35.32M |
Cash flow from financing activities | ||||||||||
Refund | ---- | ---- | ---- | -110.43%-4.02M | -27.65%-1.33M | 14.36%-1.91M | 15.27%-1.04M | -14.90%-2.23M | 34.18%-1.23M | 16.17%-1.94M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --684.26M |
Dividends paid - financing | 28.09%-16.28M | -19.87%-39.68M | 31.59%-22.64M | -236.42%-33.1M | -236.42%-33.1M | 84.15%-9.84M | 84.15%-9.84M | ---62.05M | ---62.05M | ---- |
Absorb investment income | ---- | -15.39%2.06M | --2.06M | -48.91%2.43M | ---- | 769.47%4.76M | 769.47%4.76M | -93.79%547K | -68.80%547K | 512.45%8.81M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---32.47M |
Other items of the financing business | ---5.82M | 30.19%-5.84M | ---- | 57.12%-8.36M | 48.24%-5.02M | -348.23%-19.5M | -609.36%-9.7M | ---4.35M | ---1.37M | ---- |
Net cash from financing operations | -20.96%-57.63M | -0.54%-102.76M | 26.11%-47.64M | -47.75%-102.22M | -73.59%-64.48M | 40.55%-69.18M | 57.29%-37.14M | -119.06%-116.37M | -178.12%-86.97M | 11,445.99%610.41M |
Effect of rate | -205.03%-22.78M | 177.50%31.84M | 138.91%21.69M | 31.94%-41.09M | -193.55%-55.76M | -218.72%-60.37M | -3,218.88%-18.99M | 834.90%50.86M | 1,271.15%609K | -138,500.00%-6.92M |
Net Cash | 59.31%-7.87M | -265.05%-91.19M | 73.81%-19.35M | -117.33%-24.98M | -182.18%-73.87M | 289.59%144.18M | 199.43%89.88M | -111.78%-76.05M | -484.76%-90.4M | 6,367.03%645.73M |
Begining period cash | -7.58%720.22M | -7.81%779.57M | -7.85%779.28M | 11.00%845.64M | 11.00%845.64M | -3.20%761.83M | -3.20%761.83M | 431.02%787.02M | 431.10%787.02M | 2,160.65%148.21M |
Cash at the end | -11.78%689.56M | -7.61%720.22M | 9.16%781.63M | -7.81%779.57M | -14.01%716.01M | 11.00%845.64M | 19.43%832.72M | -3.20%761.83M | 425.51%697.23M | 4,656.56%787.02M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
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
No Data