(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 | ---- | -951.03%-168.11M | ---- | -36.68%19.75M | ---- | 9.92%31.2M | ---- | 220.02%28.38M | ---- | -73.46%8.87M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -7.57%-3.75M | ---- | -293.57%-3.49M | ---- | 59.30%-886K | ---- | -420.81%-2.18M | ---- | 80.90%-418K |
Impairment and provisions: | ---- | 691.55%89.14M | ---- | -61.88%11.26M | ---- | 1,094.75%29.54M | ---- | -245.37%-2.97M | ---- | -74.56%2.04M |
-Impairment of goodwill | ---- | --448K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 687.57%88.69M | ---- | -61.88%11.26M | ---- | 1,094.75%29.54M | ---- | -245.37%-2.97M | ---- | -23.11%2.04M |
Revaluation surplus: | ---- | ---1.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | ---1.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | -385.16%-752K | ---- | -3,000.00%-155K | ---- | 99.77%-5K | ---- | -18.17%-2.16M | ---- | -160.26%-1.83M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -1,005.68%-973K | ---- | ---88K | ---- | ---- | ---- | -17.30%-2.14M | ---- | -160.26%-1.83M |
-Loss (gain) from selling other assets | ---- | 429.85%221K | ---- | -1,240.00%-67K | ---- | 68.75%-5K | ---- | ---16K | ---- | ---- |
Depreciation and amortization: | ---- | 10.63%37.63M | ---- | -6.13%34.01M | ---- | 44.82%36.24M | ---- | 16.26%25.02M | ---- | 20.27%21.52M |
-Depreciation | ---- | 11.38%28.43M | ---- | 23.74%25.53M | ---- | 9.62%20.63M | ---- | 5.56%18.82M | ---- | -0.37%17.83M |
-Amortization of intangible assets | ---- | -9.37%3.47M | ---- | -58.13%3.83M | ---- | 776.82%9.15M | ---- | --1.04M | ---- | ---- |
Financial expense | ---- | 21.68%71.47M | ---- | 44.70%58.73M | ---- | 239.88%40.59M | ---- | 76.11%11.94M | ---- | 0.62%6.78M |
Special items | ---- | ---- | ---- | --255K | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | -79.66%24.49M | ---- | -11.92%120.38M | ---- | 135.50%136.67M | ---- | 56.99%58.04M | ---- | -41.49%36.97M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -120.49%-7.75M | ---- | 188.44%37.81M | ---- | -1,560.76%-42.75M | ---- | ---2.57M | ---- | ---- |
Accounts receivable (increase)decrease | ---- | -36.49%-407.65M | ---- | -185.31%-298.67M | ---- | -199.48%-104.68M | ---- | -1.47%105.23M | ---- | 287.72%106.8M |
Accounts payable increase (decrease) | ---- | -126.76%-140.17M | ---- | -64.42%523.74M | ---- | 461.62%1.47B | ---- | 26,866.46%262.11M | ---- | 104.51%972K |
prepayments (increase)decrease | ---- | 131.24%28.25M | ---- | 8.03%-90.44M | ---- | -1,060.31%-98.34M | ---- | -229.73%-8.48M | ---- | 158.93%6.53M |
Special items for working capital changes | ---- | -406.90%-292.49M | ---- | 104.96%95.3M | ---- | -240.08%-1.92B | ---- | -11,999.76%-564.94M | ---- | 12.04%-4.67M |
Cash from business operations | ---- | -304.92%-795.31M | ---- | 169.52%388.11M | ---- | -270.66%-558.24M | ---- | -202.73%-150.61M | ---- | 563.36%146.61M |
Other taxs | ---- | 3.40%-19.89M | ---- | -134.25%-20.59M | ---- | -86.90%-8.79M | ---- | -191.80%-4.7M | ---- | 39,507.69%5.12M |
Interest received - operating | ---- | 7.57%3.75M | ---- | 293.57%3.49M | ---- | -59.30%886K | ---- | 420.81%2.18M | ---- | -80.90%418K |
Interest paid - operating | ---- | -21.30%-71.24M | ---- | -41.69%-58.73M | ---- | -247.12%-41.45M | ---- | -76.11%-11.94M | ---- | -0.62%-6.78M |
Special items of business | 131.88%130.4M | ---- | -266.08%-409.06M | ---- | 189.87%246.31M | ---- | -159.70%-274.07M | ---- | -202.21%-105.54M | ---- |
Net cash from operations | 131.88%130.4M | -382.67%-882.7M | -266.08%-409.06M | 151.39%312.28M | 189.87%246.31M | -268.07%-607.6M | -159.70%-274.07M | -213.56%-165.08M | -202.21%-105.54M | 501.53%145.37M |
Cash flow from investment activities | ||||||||||
Decrease in deposits (increase) | ---- | 238.12%197.75M | ---- | -208.13%-143.17M | ---- | -190.47%-46.46M | ---- | -700.60%-16M | ---- | -120.39%-2M |
Sale of fixed assets | ---- | 14,418.21%40.65M | ---- | --280K | ---- | ---- | ---- | 35.44%14.71M | ---- | 460.66%10.86M |
Purchase of fixed assets | ---- | -31.89%-60.16M | ---- | 55.64%-45.61M | ---- | -84.48%-102.83M | ---- | -430.59%-55.74M | ---- | 23.13%-10.51M |
Purchase of intangible assets | ---- | 54.39%-270K | ---- | 75.33%-592K | ---- | -409.55%-2.4M | ---- | ---471K | ---- | ---- |
Acquisition of subsidiaries | ---- | ---5.46M | ---- | ---- | ---- | 1.49%-58.31M | ---- | ---59.2M | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | 72.46%-2.06M | ---- | 2.78%-7.46M | ---- | -7,205.56%-7.67M |
Other items in the investment business | -92.55%7.38M | ---- | 1,644.46%99.07M | ---- | 106.88%5.68M | ---- | -34.32%-82.55M | ---- | -11,765.25%-61.46M | ---- |
Net cash from investment operations | -92.55%7.38M | 191.23%172.51M | 1,644.46%99.07M | 10.83%-189.1M | 106.88%5.68M | -70.80%-212.06M | -34.32%-82.55M | -1,232.55%-124.15M | -11,765.25%-61.46M | -411.92%-9.32M |
Net cash before financing | 144.45%137.78M | -676.54%-710.19M | -223.02%-309.99M | 115.03%123.18M | 170.66%251.99M | -183.39%-819.66M | -113.55%-356.62M | -312.59%-289.23M | -262.55%-167M | 457.81%136.05M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | 61.07%1.02B | ---- | -51.00%632.52M | ---- | 329.09%1.29B | ---- | 100.56%300.85M | ---- | 167.86%150M |
Refund | ---- | 27.23%-512.27M | ---- | -70.41%-703.94M | ---- | -237.94%-413.08M | ---- | -125.27%-122.24M | ---- | 39.04%-54.26M |
Absorb investment income | ---- | --31.74M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -96.89%6.16M | ---- | 1,330.19%197.61M | ---- | -104.40%-16.06M | ---- | 1,181.68%365.37M | ---- | 197.35%28.51M | ---- |
Net cash from financing operations | -96.89%6.16M | 809.38%535.82M | 1,330.19%197.61M | -108.65%-75.53M | -104.40%-16.06M | 400.00%873.05M | 1,181.68%365.37M | 89.57%174.61M | 197.35%28.51M | 287.90%92.11M |
Effect of rate | -69.52%3.57M | 65.75%-5.15M | -64.40%11.7M | -256.06%-15.03M | 286.14%32.86M | 32.23%9.63M | 352.25%8.51M | 439.73%7.28M | -24,200.00%-3.37M | 283.24%1.35M |
Net Cash | 228.07%143.93M | -465.96%-174.36M | -147.64%-112.39M | -10.76%47.65M | 2,598.14%235.93M | 146.58%53.39M | 106.31%8.74M | -150.24%-114.62M | -288.54%-138.49M | 362.12%228.16M |
Begining period cash | -55.33%144.95M | 11.18%324.46M | 11.18%324.46M | 27.54%291.84M | 27.54%291.84M | -31.93%228.82M | -31.93%228.82M | 215.18%336.16M | 215.18%336.16M | -44.84%106.66M |
Cash at the end | 30.69%292.45M | -55.33%144.95M | -60.09%223.77M | 11.18%324.46M | 127.83%560.63M | 27.54%291.84M | 26.65%246.08M | -31.93%228.82M | 7.87%194.3M | 215.18%336.16M |
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 | -- | 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