(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 | -7.35%168.29M | 48.83%262.62M | 1.13%181.64M | -53.42%176.46M | 74.48%179.61M | 10.60%378.87M | -28.82%102.94M | 16.79%342.55M | -0.49%144.62M | -21.75%293.31M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -56.03%-15.23M | ---- | -93.27%-9.76M | ---- | 12.49%-5.05M | ---- | 6.31%-5.77M | ---- | -58.79%-6.16M |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1.37%-431K | ---- | -7.64%-437K |
Attributable subsidiary (profit) loss | ---- | 125.72%4.65M | ---- | 75.63%-18.08M | ---- | -171.00%-74.2M | ---- | -40.17%-27.38M | ---- | 18.89%-19.53M |
Impairment and provisions: | ---- | -70.23%71.04M | ---- | 26,593.96%238.64M | ---- | -90.50%894K | ---- | 72.33%9.41M | ---- | -80.65%5.46M |
-Impairmen of inventory (reversal) | ---- | 38.27%5.25M | ---- | -75.67%3.8M | ---- | 293.44%15.6M | ---- | 257.94%3.97M | ---- | 52.20%1.11M |
-Impairment of trade receivables (reversal) | ---- | 81.60%16.79M | ---- | --9.25M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -78.28%49M | ---- | 1,633.65%225.6M | ---- | -370.26%-14.71M | ---- | 25.07%5.44M | ---- | -84.17%4.35M |
Revaluation surplus: | ---- | 96.78%-664K | ---- | -139.56%-20.59M | ---- | 233.67%52.05M | ---- | 633.52%15.6M | ---- | 80.60%-2.92M |
-Fair value of investment properties (increase) | ---- | 14.29%240K | ---- | 152.50%210K | ---- | -208.11%-400K | ---- | 116.82%370K | ---- | 84.50%-2.2M |
-Derivative financial instruments fair value (increase) | ---- | 40.13%-904K | ---- | -132.81%-1.51M | ---- | 1,556.33%4.6M | ---- | 47.51%-316K | ---- | -144.69%-602K |
-Other fair value changes | ---- | ---- | ---- | -140.31%-19.29M | ---- | 207.80%47.85M | ---- | 12,842.62%15.55M | ---- | 94.54%-122K |
Asset sale loss (gain): | ---- | -31.36%-41.63M | ---- | 49.90%-31.69M | ---- | -326.35%-63.26M | ---- | -247,383.33%-14.84M | ---- | 100.68%6K |
-Loss (gain) from sale of subsidiary company | ---- | -33.88%-42.46M | ---- | 49.85%-31.72M | ---- | -325.47%-63.25M | ---- | ---14.87M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 3,107.69%834K | ---- | 316.67%26K | ---- | -142.86%-12K | ---- | 366.67%28K | ---- | -99.18%6K |
Depreciation and amortization: | ---- | 13.92%68.98M | ---- | -10.07%60.55M | ---- | -2.67%67.33M | ---- | 98.23%69.17M | ---- | 121.94%34.9M |
-Amortization of intangible assets | ---- | --415K | ---- | ---- | ---- | ---- | ---- | 3,357.39%19.88M | ---- | -1.20%575K |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -990.32%-552K |
Financial expense | ---- | 42.08%17.19M | ---- | 146.33%12.1M | ---- | 32.45%4.91M | ---- | 55.43%3.71M | ---- | 246.15%2.39M |
Exchange Loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 28.71%2.01M |
Unrealized exchange loss (gain) | ---- | -113.79%-732K | ---- | 608.95%5.31M | ---- | 334.06%749K | ---- | -147.13%-320K | ---- | -82.05%679K |
Special items | ---- | -328.98%-123.31M | ---- | 6,451.09%53.85M | ---- | -96.04%822K | ---- | 14,518.31%20.76M | ---- | 1,477.78%142K |
Operating profit before the change of operating capital | -7.35%168.29M | -47.96%242.91M | 1.13%181.64M | 28.55%466.79M | 74.48%179.61M | -11.96%363.12M | -28.82%102.94M | 33.12%412.46M | -0.49%144.62M | -18.57%309.83M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 105.69%1.42M | -313.60%-17.34M | -1,990.12%-24.96M | 139.40%8.12M | 95.12%-1.19M | 1.40%-20.6M | -90.06%-24.45M | -3,706.19%-20.9M | 56.09%-12.86M | -105.96%-549K |
Accounts receivable (increase)decrease | -43.96%20.11M | -142.44%-110.79M | -82.44%35.88M | 83.01%-45.7M | 84.91%204.29M | -258.79%-268.91M | -60.82%110.48M | 165.17%169.35M | 1,952.75%281.99M | -505.05%-259.87M |
Accounts payable increase (decrease) | 81.90%-35.26M | -15.50%264.02M | -243.67%-194.81M | 65.62%312.45M | 444.86%135.6M | 8,738.00%188.65M | 46.58%-39.32M | 96.74%-2.18M | 13.73%-73.6M | -125.81%-66.96M |
Special items for working capital changes | 171.04%52.32M | 31.12%-157.6M | 31.23%-73.65M | -9,226.61%-228.8M | -6,371.00%-107.1M | 104.10%2.51M | 98.55%-1.66M | -201.92%-61.17M | -150.01%-114.16M | 269.94%60.02M |
Cash from business operations | 373.42%207.52M | -56.22%224.54M | -118.46%-75.9M | 93.70%512.85M | 177.85%411.22M | -46.79%264.76M | -34.51%148M | 1,071.52%497.56M | 849.06%225.98M | -93.74%42.47M |
Hong Kong profits tax paid | ---- | 24.37%-41.92M | ---- | -243.88%-55.42M | ---- | 80.16%-16.12M | ---- | -121.73%-81.22M | ---- | 42.33%-36.63M |
China income tax paid | ---- | 92.76%-866K | ---- | 26.16%-11.95M | ---- | -281.75%-16.19M | ---- | -87.90%-4.24M | ---- | 79.09%-2.26M |
Other taxs | -85.05%-755K | 76.70%-869K | 96.65%-408K | 34.62%-3.73M | -217.85%-12.16M | -26.70%-5.7M | 124.53%10.32M | 29.14%-4.5M | -31.86%-42.08M | 20.41%-6.35M |
Special items of business | ---637K | ---3.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 370.13%206.13M | -59.81%177.55M | -119.12%-76.31M | 94.82%441.75M | 152.05%399.06M | -44.37%226.75M | -13.91%158.33M | 14,825.25%407.6M | 396.21%183.9M | -100.46%-2.77M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -25.86%5.36M | 56.03%15.23M | 143.83%7.23M | 93.27%9.76M | 74.05%2.96M | -12.49%5.05M | -57.96%1.7M | -6.31%5.77M | 156.23%4.05M | 58.79%6.16M |
Dividend received - investment | 2.80%7.34M | -47.68%7.14M | -47.68%7.14M | -8.00%13.65M | -8.00%13.65M | -41.84%14.84M | --14.84M | 56.69%25.52M | ---- | --16.29M |
Loan receivable (increase) decrease | 80.67%-1.76M | -305.60%-6.6M | -112.06%-9.11M | -76.91%3.21M | -131.58%-4.29M | 48.47%13.91M | -57.12%13.6M | 122.14%9.37M | 505.75%31.71M | -339.04%-42.32M |
Decrease in deposits (increase) | -379.23%-4.22M | 128.69%2.75M | 86.11%-881K | -301.55%-9.59M | -3,037.04%-6.34M | -101.19%-2.39M | -99.89%216K | 3,010.03%200.76M | 36,779.34%201.73M | 91.88%-6.9M |
Sale of fixed assets | -92.31%12K | 305.21%389K | 387.50%156K | -61.29%96K | -76.47%32K | -43.89%248K | -51.94%136K | --442K | --283K | ---- |
Purchase of fixed assets | -437.76%-105.08M | -439.30%-120.52M | -222.78%-19.54M | 56.01%-22.35M | 79.29%-6.05M | -218.13%-50.8M | -151.96%-29.23M | 25.85%-15.97M | -91.55%-11.6M | -41.16%-21.54M |
Sale of subsidiaries | ---- | 54.50%65.26M | 39.43%58.9M | -55.16%42.24M | -55.16%42.24M | 350.27%94.21M | 441.89%94.21M | ---37.64M | --17.39M | ---- |
Acquisition of subsidiaries | ---- | ---3.1M | ---- | ---- | ---- | -722.14%-580.48M | ---- | ---70.61M | ---70.61M | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3,342.79%15.05M | 7.01%290K | 7.64%437K |
Cash on investment | -155.53%-14.05M | 32.37%-3.71M | -52.82%-5.5M | -6.47%-5.48M | 22.59%-3.6M | -492.06%-5.15M | -131.52%-4.65M | 37.93%-869K | 15.56%-2.01M | 80.60%-1.4M |
Other items in the investment business | --206K | 105.20%1.69M | ---- | 72.15%-32.57M | --873K | -1,147.39%-116.95M | ---- | --11.17M | --11.17M | ---- |
Net cash from investment operations | -392.20%-112.2M | -3,972.30%-41.46M | -2.73%38.4M | 99.84%-1.02M | -56.53%39.48M | -538.85%-627.51M | -50.21%90.82M | 390.21%142.99M | 7,390.68%182.4M | 49.88%-49.27M |
Net cash before financing | 347.77%93.93M | -69.12%136.1M | -108.64%-37.91M | 209.97%440.73M | 76.02%438.53M | -172.79%-400.76M | -31.98%249.14M | 1,158.02%550.58M | 714.08%366.3M | -110.46%-52.04M |
Cash flow from financing activities | ||||||||||
New borrowing | 701.05%240.31M | 18.07%259.76M | -62.50%30M | -32.58%220M | 1,217.31%80M | 314.72%326.31M | -92.09%6.07M | -17.18%78.68M | -19.14%76.82M | 340.08%95M |
Refund | 7.58%-38.93M | 10.69%-214.9M | 57.02%-42.13M | -862.52%-240.63M | ---98.02M | 60.90%-25M | ---- | 52.15%-63.93M | -161.42%-55.28M | -81.02%-133.6M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --420M |
Interest paid - financing | -93.93%-9.72M | -44.34%-17.05M | -20.87%-5.01M | -140.61%-11.81M | -66.80%-4.15M | -32.45%-4.91M | -25.76%-2.49M | -55.43%-3.71M | -68.31%-1.98M | -246.15%-2.39M |
Dividends paid - financing | 77.92%-13.86M | -13.32%-181.36M | 37.49%-62.8M | -3.73%-160.04M | -2.50%-100.45M | -23.96%-154.28M | -38.07%-98M | 19.13%-124.46M | 29.02%-70.98M | 61.53%-153.9M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -520.64%-40.53M |
Other items of the financing business | ---451K | 37.65%-12.21M | ---- | 25.27%-19.59M | ---19.59M | ---26.21M | ---- | ---- | ---- | ---- |
Net cash from financing operations | 260.65%155.9M | 17.00%-203.76M | 38.76%-97.04M | -401.34%-245.48M | -42.64%-158.47M | 160.80%81.46M | -79.42%-111.1M | -178.39%-133.99M | -80.53%-61.92M | 137.20%170.93M |
Effect of rate | -50.11%-8.91M | 90.71%-1.95M | 26.72%-5.94M | -525.18%-20.96M | -674.80%-8.1M | -62.25%4.93M | 245.71%1.41M | 646.09%13.06M | -206.01%-967K | 80.37%-2.39M |
Net Cash | 285.12%249.83M | -134.65%-67.66M | -148.19%-134.95M | 161.15%195.25M | 102.88%280.07M | -176.64%-319.3M | -54.65%138.05M | 250.41%416.6M | 423.98%304.38M | 213.73%118.89M |
Begining period cash | -7.13%906.42M | 21.74%976.03M | 21.74%976.03M | -28.17%801.74M | -28.17%801.74M | 62.59%1.12B | 62.59%1.12B | 20.44%686.45M | 20.44%686.45M | 4.73%569.95M |
Cash at the end | 37.38%1.15B | -7.13%906.42M | -22.22%835.14M | 21.74%976.03M | -14.48%1.07B | -28.17%801.74M | 26.84%1.26B | 62.59%1.12B | 108.09%989.86M | 20.44%686.45M |
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