(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 | (Q6)Jun 30, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 42.70%-60.63M | ---- | 37.58%-105.82M | ---- | -34.41%-169.53M | ---- | -19.70%-126.13M | ---- | -354.88%-105.37M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 4.76%-20K | ---- | -50.00%-21K | ---- | -133.33%-14K | ---- | 70.00%-6K | ---- | 50.00%-20K |
Impairment and provisions: | --0 | -59.71%31.17M | --0 | -33.33%77.36M | --0 | 32.24%116.03M | --0 | -11.18%87.74M | --0 | 1,044.55%98.78M |
-Impairment of property, plant and equipment (reversal) | ---- | -51.13%25.48M | ---- | -25.84%52.14M | ---- | 106.79%70.3M | ---- | -9.56%34M | ---- | 1,749.85%37.59M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | --6.54M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -69.52%5.69M | ---- | -59.15%18.68M | ---- | -14.92%45.72M | ---- | -12.17%53.74M | ---- | 827.34%61.19M |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 97.76%-33K |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 97.76%-33K |
Asset sale loss (gain): | --0 | ---348K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -65,173.91%-14.97M |
-Loss (gain) from sale of subsidiary company | ---- | ---348K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---14.97M |
Depreciation and amortization: | --0 | 25.61%21.55M | --0 | 21.89%17.16M | --0 | 127.14%14.08M | --0 | 23.50%6.2M | --0 | -1.51%5.02M |
-Depreciation | ---- | 25.04%19.53M | ---- | 19.87%15.62M | ---- | 175.40%13.03M | ---- | 179.67%4.73M | ---- | -15.36%1.69M |
-Amortization of intangible assets | ---- | 31.38%2.02M | ---- | 47.13%1.54M | ---- | -28.74%1.04M | ---- | -55.95%1.47M | ---- | 7.43%3.33M |
Financial expense | ---- | -7.32%51.23M | ---- | 26.14%55.27M | ---- | 103.98%43.82M | ---- | 108.36%21.48M | ---- | 42.88%10.31M |
Special items | ---- | ---- | ---- | -368.12%-9.93M | ---- | 377.94%3.71M | ---- | ---1.33M | ---- | ---- |
Operating profit before the change of operating capital | --0 | 26.28%42.95M | --0 | 320.89%34.01M | --0 | 167.04%8.08M | --0 | -91.79%-12.05M | --0 | -69.32%-6.29M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -219.58%-287K |
Accounts receivable (increase)decrease | ---- | 23.26%-6.54M | ---- | -139.41%-8.52M | ---- | 231.48%21.63M | ---- | -1,047.14%-16.45M | ---- | 85.66%-1.43M |
Accounts payable increase (decrease) | ---- | 224.00%43.82M | ---- | 263.05%13.53M | ---- | -141.12%-8.3M | ---- | 1,812.13%20.17M | ---- | 432.83%1.06M |
Cash from business operations | --0 | 105.65%80.23M | --0 | 82.18%39.01M | --0 | 357.05%21.42M | --0 | -19.85%-8.33M | --0 | 47.63%-6.95M |
Special items of business | ---- | -105.43%-5.04M | ---- | 286.10%92.74M | ---- | 1,155.78%24.02M | ---- | 97.57%-2.28M | ---- | -30,993.40%-93.61M |
Net cash from operations | -167.20%-8.48M | -42.93%75.19M | -103.89%-3.17M | 189.98%131.75M | 451.82%81.58M | 528.38%45.43M | 23.34%-23.19M | 89.45%-10.61M | -20,815.75%-30.25M | -675.37%-100.56M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -4.76%20K | ---- | 50.00%21K | ---- | 133.33%14K | ---- | -70.00%6K | ---- | 900.00%20K |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5K | ---- | ---- |
Purchase of fixed assets | -2.14%-6.49M | 31.46%-51.61M | -221.28%-6.36M | 10.69%-75.3M | 82.66%-1.98M | -40.12%-84.32M | 14.82%-11.41M | -6,027.70%-60.17M | ---13.39M | -34.52%-982K |
Sale of subsidiaries | ---- | --796K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.2M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---57.21M | ---32M | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | -57.14%3K | ---- | 600.00%7K | ---- | -99.99%1K | 4.64%2.64M | 574,250.00%11.49M | 118.00%2.52M |
Net cash from investment operations | -2.19%-6.49M | 32.52%-50.8M | -222.27%-6.35M | 46.80%-75.28M | 95.46%-1.97M | -145.99%-141.51M | -2,182.02%-43.4M | -2,077.29%-57.52M | -95,200.00%-1.9M | 81.91%-2.64M |
Net cash before financing | -57.17%-14.97M | -56.80%24.4M | -111.97%-9.53M | 158.78%56.47M | 219.54%79.61M | -41.01%-96.07M | -107.15%-66.59M | 33.98%-68.13M | -21,820.95%-32.15M | -274.25%-103.2M |
Cash flow from financing activities | ||||||||||
New borrowing | 159.39%16.41M | -57.20%26.46M | -83.96%6.33M | -23.97%61.81M | 32.24%39.45M | -29.93%81.29M | -22.00%29.83M | 11.01%116.02M | 3,080.98%38.25M | --104.51M |
Refund | -3,062.40%-31.62M | 95.71%-6.33M | 98.96%-1M | -1,146.22%-147.78M | -218,809.09%-96.32M | 14.60%-11.86M | ---44K | -1,861.16%-13.89M | ---- | 96.07%-708K |
Issuing shares | ---- | ---- | ---- | 327.14%59.1M | ---- | -63.40%13.84M | ---- | --37.8M | ---- | ---- |
Interest paid - financing | ---- | 99.62%-50K | ---- | -9,180.00%-12.99M | ---- | 98.32%-140K | -15.51%-1.04M | ---8.34M | ---896K | ---- |
Other items of the financing business | 22.61%-397K | -12.39%-934K | 87.69%-513K | 55.32%-831K | ---4.17M | 93.06%-1.86M | ---- | -1,224.49%-26.82M | ---3.39M | --2.39M |
Net cash from financing operations | -424.37%-15.61M | 147.02%19.14M | 107.89%4.81M | -150.08%-40.7M | -312.28%-61.04M | -22.43%81.27M | -15.35%28.75M | -1.34%104.77M | 2,747.31%33.97M | 689.94%106.19M |
Effect of rate | 1,158.91%26.71M | 108.87%1.58M | 108.24%2.12M | 3.18%-17.8M | -1,919.76%-25.75M | -496.12%-18.39M | -238.20%-1.28M | 193.03%4.64M | -113.35%-377K | -1,342.20%-4.99M |
Net Cash | -548.93%-30.58M | 176.04%43.53M | -125.38%-4.71M | 206.55%15.77M | 149.07%18.57M | -140.40%-14.8M | -2,181.30%-37.84M | 1,125.48%36.64M | 260.18%1.82M | 106.56%2.99M |
Begining period cash | 620.21%52.39M | -21.84%7.27M | -21.84%7.27M | -78.10%9.31M | -78.10%9.31M | 3,403.46%42.5M | 3,403.46%42.5M | -62.25%1.21M | -62.25%1.21M | -93.46%3.21M |
Cash at the end | 936.05%48.52M | 620.21%52.39M | 120.58%4.68M | -21.84%7.27M | -37.26%2.12M | -78.10%9.31M | 27.51%3.38M | 3,403.46%42.5M | -45.87%2.65M | -62.25%1.21M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --42.5M | ---- | ---- |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --42.5M | --0 | --0 |
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 | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda 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