(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 | 25.28%-17.1M | 21.43%-43.27M | 18.57%-22.88M | -358.56%-55.07M | -44,004.69%-28.1M | 71.85%-12.01M | 100.25%64K | -616.39%-42.65M | -226.36%-25.65M | -91.01%8.26M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 19.37%-953K | -294.50%-2.44M | -1,058.82%-1.18M | -96.19%-618K | 44.26%-102K | 77.16%-315K | 82.55%-183K | 41.32%-1.38M | 16.75%-1.05M | -71.03%-2.35M |
Attributable subsidiary (profit) loss | 566.67%40K | -98.45%29K | -99.57%6K | 1,221.56%1.87M | 2,338.10%1.41M | -718.52%-167K | ---63K | 130.00%27K | ---- | 35.25%-90K |
Impairment and provisions: | 377.78%50K | -204.62%-204K | 59.09%-18K | 105.26%195K | 27.87%-44K | -90.81%95K | -212.96%-61K | 480.15%1.03M | -64.24%54K | -100.00%-272K |
-Impairmen of inventory (reversal) | ---- | -119.42%-140K | ---- | --721K | ---- | ---- | ---- | --950K | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 87.83%-64K | ---- | -653.68%-526K | 27.87%-44K | 13.10%95K | -212.96%-61K | 130.88%84K | -64.24%54K | -100.00%-272K |
-Other impairments and provisions | 377.78%50K | ---- | ---18K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | 109.90%104K | 40.49%-651K | ---1.05M | ---1.09M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | 109.90%104K | 40.49%-651K | ---1.05M | ---1.09M | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | 92.96%-91K | ---8K | -7,283.33%-1.29M | ---- | 109.18%18K | ---- | 84.59%-196K | -1,452.94%-230K | -103.19%-1.27M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 92.96%-91K | ---8K | -7,283.33%-1.29M | ---- | 109.18%18K | ---- | 84.59%-196K | -1,452.94%-230K | -103.19%-1.27M |
Depreciation and amortization: | -4.53%8M | -11.85%16.25M | -11.54%8.38M | -2.39%18.43M | -0.35%9.47M | -9.61%18.88M | -5.88%9.51M | 0.19%20.89M | 10.44%10.1M | 49.24%20.85M |
-Amortization of intangible assets | 0.00%183K | 0.27%368K | 0.00%183K | -14.65%367K | -25.91%183K | -12.60%430K | -3.52%247K | -4.28%492K | 0.39%256K | -20.56%514K |
Financial expense | -4.91%1.03M | 43.82%1.99M | 103.39%1.08M | -0.07%1.38M | -29.11%531K | -39.08%1.38M | -45.61%749K | -42.67%2.27M | -34.86%1.38M | 18.05%3.96M |
Exchange Loss (gain) | -64.31%91K | 15.91%51K | 34.21%255K | 112.64%44K | 117.82%190K | 79.64%-348K | -2,705.26%-1.07M | 14.25%-1.71M | 96.66%-38K | -464.35%-1.99M |
Operating profit before the change of operating capital | 43.33%-8.74M | 21.61%-28.34M | 7.35%-15.42M | -579.51%-36.15M | -286.02%-16.64M | 134.72%7.54M | 157.94%8.95M | -180.14%-21.72M | -152.36%-15.44M | -74.95%27.1M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -50.85%7.21M | -80.61%12.14M | -4.06%14.67M | 505.81%62.62M | 192.84%15.29M | -127.61%-15.43M | -173.96%-16.47M | -9.88%55.9M | -23.53%22.27M | 220.14%62.02M |
Accounts receivable (increase)decrease | -1,046.10%-15.86M | -79.56%5.19M | -110.80%-1.38M | 254.65%25.4M | 152.66%12.82M | -254.20%-16.43M | -359.52%-24.34M | -48.42%10.65M | 299.23%9.38M | 259.17%20.65M |
Accounts payable increase (decrease) | 84.76%16.8M | 97.99%-893K | 152.88%9.09M | -371.36%-44.52M | -139.90%-17.19M | 162.43%16.41M | 191.21%43.09M | 21.62%-26.28M | -46.52%-47.24M | 54.28%-33.53M |
Special items for working capital changes | 230.28%1.22M | -366.03%-1.54M | -3.88%-938K | -55.11%580K | -97.16%-903K | 191.89%1.29M | 36.57%-458K | -249.73%-1.41M | -212.29%-722K | 14.37%939K |
Cash from business operations | -89.57%628K | -269.42%-13.44M | 190.84%6.02M | 219.82%7.93M | -161.55%-6.63M | -138.59%-6.62M | 133.91%10.77M | -77.78%17.15M | -208.15%-31.75M | 366.73%77.18M |
Other taxs | 108.41%87K | -524.69%-1.02M | -56.43%-1.03M | -62.77%239K | -118.61%-661K | 133.11%642K | 262.49%3.55M | 64.91%-1.94M | 66.08%-2.19M | 86.67%-5.53M |
Net cash from operations | -85.66%715K | -276.89%-14.45M | 168.41%4.99M | 236.69%8.17M | -150.90%-7.29M | -139.29%-5.98M | 142.19%14.32M | -78.77%15.21M | -248.11%-33.94M | 201.82%71.66M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -19.37%953K | 294.50%2.44M | 1,058.82%1.18M | 96.19%618K | -44.26%102K | -77.16%315K | -82.55%183K | -41.32%1.38M | -16.75%1.05M | 71.03%2.35M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---616K | ---616K | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -73.64%4.05M |
Sale of fixed assets | ---- | -21.68%1.51M | --8K | 64,000.00%1.92M | ---- | -99.37%3K | ---- | -75.73%477K | --230K | -43.03%1.97M |
Purchase of fixed assets | 65.89%-410K | -13.45%-3.5M | 65.12%-1.2M | 61.89%-3.09M | 14.43%-3.45M | -0.38%-8.1M | -174.88%-4.03M | 80.75%-8.06M | 90.43%-1.47M | -467.11%-41.89M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.8M | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---20M | ---6.28M | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | --2.17M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 4,625.00%543K | 102.34%444K | 99.88%-12K | -144.18%-18.99M | -166.44%-10.24M | -588.51%-7.78M | -1,966.67%-3.84M | 104.75%1.59M | 98.68%-186K | -155.53%-33.52M |
Net cash before financing | -74.71%1.26M | -29.46%-14.01M | 128.37%4.97M | 21.33%-10.82M | -267.37%-17.53M | -181.85%-13.75M | 130.69%10.47M | -55.94%16.8M | -484.98%-34.13M | 145.68%38.14M |
Cash flow from financing activities | ||||||||||
New borrowing | 21.48%37.66M | -44.07%57.97M | -49.52%31M | -27.23%103.65M | 4.18%61.41M | 15.94%142.45M | 33.74%58.94M | 385.94%122.86M | -12.17%44.07M | -257.19%-42.97M |
Refund | -9.00%-38M | 49.84%-60.33M | 42.61%-34.86M | 25.31%-120.27M | 1.20%-60.74M | -32.75%-161.02M | -65.46%-61.48M | ---121.29M | 38.85%-37.16M | ---- |
Interest paid - financing | -7.51%-974K | -43.82%-1.99M | -93.18%-906K | 0.07%-1.38M | 37.38%-469K | 39.08%-1.38M | 45.61%-749K | 42.67%-2.27M | 34.86%-1.38M | -18.05%-3.96M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 60.00%-5.12M | 60.00%-5.12M | 82.33%-12.8M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -209.33%-8.75M |
Net cash from financing operations | 48.86%-4.01M | 59.16%-9.95M | -153.30%-7.84M | 10.67%-24.35M | 58.05%-3.09M | -89.07%-27.26M | -87.78%-7.38M | 78.95%-14.42M | 86.20%-3.93M | -159.43%-68.48M |
Effect of rate | 64.84%-90K | ---- | 12.33%-256K | ---- | -127.37%-292K | ---- | 2,707.89%1.07M | -14.20%1.71M | -96.66%38K | 464.35%1.99M |
Net Cash | 3.95%-2.75M | 31.90%-23.95M | 86.12%-2.86M | 14.24%-35.17M | -765.72%-20.62M | -1,820.47%-41.02M | 108.14%3.1M | 107.86%2.38M | -94.18%-38.05M | -195.63%-30.34M |
Begining period cash | -28.28%60.74M | -29.34%84.69M | -29.34%84.69M | -25.49%119.87M | -25.49%119.87M | 2.61%160.88M | 2.61%160.88M | -15.31%156.79M | -15.31%156.79M | 20.25%185.14M |
Cash at the end | -29.02%57.9M | -28.28%60.74M | -17.56%81.57M | -29.34%84.69M | -40.05%98.95M | -25.49%119.87M | 38.96%165.05M | 2.61%160.88M | -28.74%118.77M | -15.31%156.79M |
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 | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants |
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