(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 | ---- | 39.76%123.12M | ---- | 1,669.59%88.09M | ---- | 111.79%4.98M | ---- | 80.57%-42.24M | ---- | -5,165.38%-217.41M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -70.47%-2.63M | ---- | 19.99%-1.54M | ---- | 28.32%-1.93M | ---- | 61.30%-2.69M | ---- | -240.18%-6.94M |
Interest expense - adjustment | ---- | 63.26%14.04M | ---- | 33.12%8.6M | ---- | -53.02%6.46M | ---- | -7.59%13.75M | ---- | --14.88M |
Attributable subsidiary (profit) loss | ---- | -28.25%-32.17M | ---- | -66.51%-25.08M | ---- | -463.89%-15.07M | ---- | 118.35%4.14M | ---- | --1.9M |
Impairment and provisions: | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.64%63.87M | ---- | --210.37M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11.46M | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --52.41M | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --210.37M |
Asset sale loss (gain): | ---- | ---2.4M | ---- | ---- | ---- | ---- | ---- | -1,681.14%-24.9M | ---- | --1.58M |
-Loss (gain) from sale of subsidiary company | ---- | ---2.4M | ---- | ---- | ---- | ---- | ---- | ---25M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -93.90%96K | ---- | --1.58M |
Depreciation and amortization: | ---- | 59.76%270K | ---- | -95.28%169K | ---- | -16.11%3.58M | ---- | 23.27%4.27M | ---- | 220.07%3.46M |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | 14.73%3.37M | ---- | 18.46%2.94M | ---- | --2.48M |
Operating profit before the change of operating capital | ---- | 42.71%100.23M | ---- | 3,659.86%70.24M | ---- | -112.18%-1.97M | ---- | 106.82%16.2M | ---- | 135.08%7.83M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -185.20%-215.48M | ---- | -2,515.35%-75.55M | ---- | -98.90%3.13M | ---- | 218.35%284.61M | ---- | -399.12%-240.48M |
Accounts receivable (increase)decrease | ---- | -844.76%-99.55M | ---- | -57.14%13.37M | ---- | -86.55%31.19M | ---- | 254.68%231.93M | ---- | -416.94%-149.94M |
Accounts payable increase (decrease) | ---- | 19,093.08%304.98M | ---- | -11.08%1.59M | ---- | 100.79%1.79M | ---- | -204.31%-226.87M | ---- | 262.20%217.49M |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -353.71%-25.62M | ---- | -34.12%10.1M |
Cash from business operations | ---- | 835.67%90.19M | ---- | -71.76%9.64M | ---- | -87.82%34.13M | ---- | 280.81%280.25M | ---- | -142.05%-155M |
Other taxs | ---- | -638.89%-16.03M | ---- | 31.68%-2.17M | ---- | -38.15%-3.18M | ---- | -742.12%-2.3M | ---- | -600.00%-273K |
Special items of business | -304.17%-221.69M | ---- | -847.19%-54.85M | ---- | -62.58%7.34M | ---- | -83.69%19.62M | ---- | 277.44%120.29M | ---- |
Net cash from operations | -304.17%-221.69M | 892.84%74.16M | -847.19%-54.85M | -75.87%7.47M | -62.58%7.34M | -88.86%30.95M | -83.69%19.62M | 279.02%277.96M | 277.44%120.29M | -142.33%-155.27M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 160.38%2.46M | 70.47%2.63M | 170.49%944K | -19.99%1.54M | 10.79%349K | -28.32%1.93M | 43.84%315K | -61.30%2.69M | -65.40%219K | 240.18%6.94M |
Dividend received - investment | --16.15M | -0.42%23.81M | ---- | --23.91M | --13.51M | ---- | ---- | --23.3M | ---- | ---- |
Restricted cash (increase) decrease | ---- | ---- | ---- | ---- | ---- | -59.97%5.43M | --3.45M | 171.41%13.57M | ---- | ---19M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.55M | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --133K |
Purchase of fixed assets | -413.95%-442K | -92.86%-432K | 54.74%-86K | 20.28%-224K | -88.12%-190K | -0.36%-281K | 57.74%-101K | -64.71%-280K | -23,800.00%-239K | 60.37%-170K |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -16,776.77%-432.21M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 100.01%55K | ---- |
Net cash from investment operations | 2,017.25%18.17M | 3.08%26M | -93.72%858K | 256.40%25.23M | 272.52%13.66M | -81.98%7.08M | 342.11%3.67M | 108.84%39.28M | 99.66%-1.52M | -46,718.97%-444.31M |
Net cash before financing | -276.95%-203.52M | 206.34%100.16M | -357.05%-53.99M | -14.03%32.7M | -9.80%21.01M | -88.01%38.03M | -80.39%23.29M | 152.91%317.23M | 123.27%118.77M | -822.10%-599.58M |
Cash flow from financing activities | ||||||||||
New borrowing | --313.12M | -35.09%912K | ---- | -99.39%1.41M | ---- | -30.75%230M | ---- | -58.26%332.13M | -20.94%313.47M | --795.78M |
Refund | ---156.22M | -200.00%-36M | ---- | 95.81%-12M | ---- | 51.77%-286.28M | 89.53%-47.48M | -138.66%-593.55M | ---453.65M | -35,127.05%-248.7M |
Interest paid - financing | ---2.41M | -97.04%-14.03M | ---- | -29.97%-7.12M | ---- | 60.46%-5.48M | 60.02%-3.91M | 5.88%-13.86M | -113.66%-9.77M | ---14.72M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---140K | ---- | ---- | ---8.79M |
Adjustment item of financing business | ---2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | --153.99M | -177.26%-49.12M | ---- | 71.37%-17.72M | ---- | 77.55%-61.88M | 65.60%-51.64M | -152.65%-275.61M | -138.30%-150.11M | 74,244.05%523.46M |
Effect of rate | 4.12%-2.28M | 72.50%-1.34M | 39.78%-2.38M | -3,605.76%-4.87M | -4,772.84%-3.95M | -93.57%139K | 93.33%-81K | 272.82%2.16M | -2,028.57%-1.22M | 69.47%-1.25M |
Other items affecting net cash | --2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 8.25%-49.54M | 240.73%51.04M | -357.05%-53.99M | 162.82%14.98M | 174.07%21.01M | -157.29%-23.85M | 9.51%-28.36M | 154.69%41.63M | 73.58%-31.34M | -15.81%-76.12M |
Begining period cash | 38.02%180.43M | 8.38%130.73M | 8.36%130.73M | -16.43%120.63M | -16.42%120.65M | 43.55%144.33M | 43.57%144.35M | -43.49%100.54M | -43.49%100.54M | -28.18%177.92M |
Cash at the end | 72.96%128.62M | 38.02%180.43M | -46.00%74.36M | 8.38%130.73M | 18.80%137.7M | -16.43%120.63M | 70.49%115.92M | 43.55%144.33M | 14.50%67.99M | -43.49%100.54M |
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 |
Auditor | -- | Lixin Dehao Certified Public Accountants Co., Ltd. | -- | Lixin Dehao Certified Public Accountants Co., Ltd. | -- | Lixin Dehao Certified Public Accountants Co., Ltd. | -- | Lixin Dehao 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
No Data