(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 | 1,706.22%67.32M | 1,389.66%70.86M | -71.59%3.73M | -56.95%4.76M | 79.07%13.12M | 692.04%11.05M | 373.50%7.33M | 104.90%1.4M | 112.62%1.55M | -163.76%-28.49M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -150.00%-20K | ---- | ---8K | ---- | ---- | ---- | ---- | ---- | -166.67%-72K |
Impairment and provisions: | --11.47M | 2,324.94%8.74M | ---- | -143.38%-393K | ---- | 223.57%906K | ---- | 201.08%280K | --9K | -81.98%93K |
-Impairment of trade receivables (reversal) | ---- | 196.13%149K | ---- | -174.52%-155K | ---- | -21.80%208K | ---- | 224.39%266K | --7K | -81.41%82K |
-Other impairments and provisions | --11.47M | 3,711.34%8.6M | ---- | -134.10%-238K | ---- | 4,885.71%698K | ---- | 27.27%14K | --2K | -85.33%11K |
Asset sale loss (gain): | -1,391.67%-155K | 440.91%75K | --12K | 74.42%-22K | ---- | -56.36%-86K | -3.77%-55K | -96.43%-55K | -60.61%-53K | -184.85%-28K |
-Loss (gain) on sale of property, machinery and equipment | -1,391.67%-155K | 440.91%75K | --12K | 74.42%-22K | ---- | -56.36%-86K | -3.77%-55K | -96.43%-55K | -60.61%-53K | -184.85%-28K |
Depreciation and amortization: | 25.71%6.29M | 18.36%10.71M | 7.53%5M | 14.22%9.05M | 34.27%4.65M | 23.84%7.92M | 6.62%3.46M | -7.74%6.4M | -5.33%3.25M | 52.96%6.94M |
-Depreciation | 25.71%6.29M | 18.36%10.71M | 7.53%5M | 14.22%9.05M | 34.27%4.65M | 23.84%7.92M | 6.62%3.46M | -7.74%6.4M | -5.33%3.25M | 52.96%6.94M |
Financial expense | 13.24%1.78M | 192.98%3.71M | 2,022.97%1.57M | 425.73%1.27M | -18.68%74K | -18.31%241K | 810.00%91K | 132.28%295K | --10K | 42.70%127K |
Special items | --60K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 741.46%86.76M | 542.18%94.09M | -42.21%10.31M | -26.87%14.65M | 64.82%17.84M | 140.98%20.03M | 127.32%10.83M | 138.79%8.31M | 153.58%4.76M | -278.97%-21.43M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 33.01%-18.09M | -377.15%-103.76M | -54.26%-27.01M | 173.66%37.44M | -3.21%-17.51M | -1,977.72%-50.82M | -139.44%-16.96M | 43.34%-2.45M | -215.79%-7.08M | -110.11%-4.32M |
Accounts payable increase (decrease) | 796.96%21.22M | 169.23%18.04M | 113.79%2.37M | -156.41%-26.06M | -269.33%-17.16M | 2,725.87%46.2M | 346.11%10.14M | -77.09%1.64M | -86.33%-4.12M | 242.59%7.14M |
Special items for working capital changes | -92.12%-15.59M | 42.16%-23.65M | ---8.12M | -112.06%-40.88M | ---- | ---19.28M | ---- | ---- | ---- | 139.71%10.11M |
Cash from business operations | 431.02%74.3M | -2.79%-15.28M | -33.39%-22.45M | -284.58%-14.86M | -520.89%-16.83M | -151.51%-3.86M | 162.08%4M | 188.30%7.5M | -29.34%-6.44M | -229.00%-8.5M |
Other taxs | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 807.27%1.5M |
Interest received - operating | ---- | 400.00%20K | ---- | --4K | ---- | ---- | ---- | ---- | ---- | --13K |
Special items of business | ---- | ---- | ---- | ---- | -529.14%-4.9M | ---- | 58.21%-779K | ---8.47M | -125.32%-1.86M | ---- |
Net cash from operations | 431.02%74.3M | -2.69%-15.26M | -3.30%-22.45M | -284.47%-14.86M | -774.99%-21.73M | -297.94%-3.86M | 138.76%3.22M | 86.10%-971K | -448.61%-8.3M | -203.48%-6.99M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --59K |
Sale of fixed assets | 966.67%160K | 604.55%155K | --15K | -85.53%22K | ---- | 176.36%152K | 3.77%55K | 17.02%55K | 15.22%53K | 17.50%47K |
Purchase of fixed assets | -380.50%-9.39M | -33.32%-8.36M | -318.42%-1.95M | 31.16%-6.27M | 89.02%-467K | -36.15%-9.11M | -10.10%-4.25M | -112.01%-6.69M | -185.94%-3.86M | -17.68%-3.16M |
Net cash from investment operations | -375.97%-9.23M | -31.31%-8.2M | -315.20%-1.94M | 30.24%-6.25M | 88.88%-467K | -34.99%-8.96M | -10.18%-4.2M | -117.58%-6.63M | -191.95%-3.81M | -15.45%-3.05M |
Net cash before financing | 366.85%65.07M | -11.16%-23.46M | -9.87%-24.39M | -64.62%-21.1M | -2,167.11%-22.2M | -68.56%-12.82M | 91.92%-979K | 24.22%-7.61M | -1,224.79%-12.11M | -344.16%-10.04M |
Cash flow from financing activities | ||||||||||
New borrowing | 51.66%100.09M | 380.44%192.18M | 119.99%66M | 135.29%40M | --30M | 466.67%17M | ---- | 0.00%3M | ---- | -78.94%3M |
Refund | -192.15%-116.86M | -2,302.50%-168.18M | -135.29%-40M | -133.33%-7M | -466.67%-17M | 0.00%-3M | ---3M | ---3M | ---- | ---- |
Interest paid - financing | -11.06%-1.6M | -223.44%-3.38M | ---1.44M | -3,770.37%-1.05M | ---- | 77.31%-27K | ---- | ---119K | ---- | ---- |
Dividends paid - financing | ---24.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---305K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -387.75%-1.47M |
Pledged bank deposit (increase) decrease | -200.00%-3M | 50.30%-996K | 50.00%-1M | ---2M | ---2M | ---- | ---- | ---- | ---- | 8,447.42%8.1M |
Other items of the financing business | ---8M | ---- | ---- | ---- | --19.9M | ---- | ---- | -17.85%-2.71M | ---- | ---2.3M |
Net cash from financing operations | -349.07%-55.1M | -39.15%16.49M | -24.62%22.12M | 139.60%27.1M | 787.01%29.35M | 499.29%11.31M | -216.44%-4.27M | -138.70%-2.83M | 44.79%-1.35M | 168.51%7.32M |
Net Cash | 540.76%9.97M | -216.05%-6.96M | -131.62%-2.26M | 498.21%6M | 236.24%7.15M | 85.56%-1.51M | 61.00%-5.25M | -284.60%-10.44M | -884.21%-13.46M | 58.73%-2.71M |
Begining period cash | -60.92%4.47M | 110.52%11.43M | 110.52%11.43M | -21.72%5.43M | -21.72%5.43M | -60.07%6.94M | -60.07%6.94M | -13.51%17.38M | -13.51%17.38M | -24.66%20.09M |
Cash at the end | 57.45%14.44M | -60.92%4.47M | -27.14%9.17M | 110.52%11.43M | 646.38%12.58M | -21.72%5.43M | -56.89%1.69M | -60.07%6.94M | -79.11%3.91M | -13.51%17.38M |
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 | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited |
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