(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 | ---- | 24.18%3.02B | ---- | 136.94%2.43B | ---- | -54.53%1.03B | ---- | -2.56%2.26B | ---- | 31.96%2.32B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -505.05%-6.71M | ---- | ---1.11M | ---- | ---- | ---- | ---- | ---- | ---- |
Investment loss (gain) | ---- | -192.61%-27.09M | ---- | 35.65%-9.26M | ---- | 46.32%-14.39M | ---- | 41.87%-26.81M | ---- | 6.59%-46.11M |
Attributable subsidiary (profit) loss | ---- | 409.52%66.71M | ---- | ---21.55M | ---- | ---- | ---- | 10,151.05%34.14M | ---- | 740.38%333K |
Impairment and provisions: | --0 | 1,620.20%860.4M | --0 | -1,958.11%-56.6M | --0 | 115.12%3.05M | --0 | -153.01%-20.14M | --0 | 1,079.46%38M |
-Impairment of property, plant and equipment (reversal) | ---- | --219.42M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | --19.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | --14.23M | ---- | ---- | ---- | -96.06%2.62M | ---- | --66.51M | ---- | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --38M |
-Other impairments and provisions | ---- | 1,172.93%607.26M | ---- | -13,323.83%-56.6M | ---- | 100.49%428K | ---- | ---86.66M | ---- | ---- |
Revaluation surplus: | --0 | 72.20%-72K | --0 | 89.87%-259K | --0 | -205.93%-2.56M | --0 | 33.39%2.41M | --0 | 229.03%1.81M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | -251.89%-3.41M | ---- | 92.70%2.25M | ---- | --1.17M |
-Other fair value changes | ---- | 72.20%-72K | ---- | -130.33%-259K | ---- | 408.33%854K | ---- | -73.91%168K | ---- | 145.93%644K |
Asset sale loss (gain): | --0 | -278.98%-11.34M | --0 | 120.23%6.34M | --0 | -361.66%-31.33M | --0 | 83.58%-6.79M | --0 | -3,886.50%-41.34M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---37.46M | ---- | ---- | ---- | ---36.82M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -278.98%-11.34M | ---- | 3.28%6.34M | ---- | 190.42%6.14M | ---- | -50.07%-6.79M | ---- | -336.07%-4.52M |
Depreciation and amortization: | --0 | 39.69%4.15B | --0 | 4.84%2.97B | --0 | 10.40%2.83B | --0 | 56.07%2.57B | --0 | 38.16%1.65B |
-Depreciation | ---- | 39.69%4.15B | ---- | 4.84%2.97B | ---- | 10.40%2.83B | ---- | 56.07%2.57B | ---- | 38.16%1.65B |
Financial expense | ---- | 45.23%387.64M | ---- | -14.61%266.91M | ---- | -29.11%312.59M | ---- | 711.53%440.96M | ---- | -54.31%54.34M |
Special items | ---- | 219.22%802.91M | ---- | -15.40%251.52M | ---- | 142.57%297.3M | ---- | 106.28%122.57M | ---- | -84.58%59.42M |
Operating profit before the change of operating capital | --0 | 58.29%9.25B | --0 | 31.96%5.84B | --0 | -17.61%4.43B | --0 | 33.33%5.37B | --0 | 18.66%4.03B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -374.95%-121.59M | ---- | 795.46%44.22M | ---- | -117.39%-6.36M | ---- | 141.18%36.58M | ---- | -8,217.23%-88.83M |
Accounts receivable (increase)decrease | ---- | -110.06%-2.19B | ---- | 20.81%-1.04B | ---- | -6.00%-1.32B | ---- | -169.55%-1.24B | ---- | 27.76%-461.02M |
Accounts payable increase (decrease) | ---- | 653.77%1.59B | ---- | 58.03%-287.05M | ---- | -349.21%-684.01M | ---- | -56.64%274.47M | ---- | 1.92%632.94M |
prepayments (increase)decrease | ---- | -604.27%-30.6M | ---- | 112.11%6.07M | ---- | -146.51%-50.11M | ---- | 5,932.59%107.73M | ---- | -355.82%-1.85M |
Cash from business operations | --0 | 81.24%8.52B | --0 | 92.99%4.7B | --0 | -46.94%2.44B | --0 | 11.58%4.59B | --0 | 12.14%4.11B |
Other taxs | ---- | -121.89%-427.98M | ---- | 16.80%-192.88M | ---- | -1.89%-231.83M | ---- | -23.43%-227.53M | ---- | -99.62%-184.34M |
Interest paid - operating | ---- | -17.79%-268.69M | ---- | 22.46%-228.1M | ---- | 16.42%-294.17M | ---- | -850.49%-351.95M | ---- | 76.75%-37.03M |
Special items of business | ---- | -78.69%29.99M | ---- | 107.95%140.72M | ---- | 57.71%67.67M | ---- | 906.54%42.91M | ---- | -87.15%4.26M |
Net cash from operations | -10.40%2.85B | 82.79%7.82B | 158.98%3.18B | 124.09%4.28B | 191.94%1.23B | -52.38%1.91B | -83.26%420.88M | 3.04%4.01B | 106.90%2.51B | 13.92%3.89B |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 193.93%27M | ---- | -36.16%9.19M | ---- | -45.98%14.39M | ---- | -42.02%26.64M | ---- | -6.61%45.94M |
Loan receivable (increase) decrease | ---- | ---- | ---- | 200.00%180.22M | ---- | ---180.22M | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 131.49%85.67M | -103.01%-7.62M | -217.53%-272.01M | 310.51%252.97M | 162.46%231.44M | 43.01%-120.17M | ---370.51M | -236.46%-210.85M | ---- | 214.02%154.52M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -29.63%209K | ---- | -73.95%297K |
Purchase of fixed assets | -60.25%-3.27B | -97.58%-5.39B | -81.32%-2.04B | -44.73%-2.73B | -52.88%-1.13B | 29.03%-1.89B | 40.91%-736.08M | -40.50%-2.66B | -42.20%-1.25B | -9.90%-1.89B |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---7.31M | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---1.67M | ---1.24M | ---- | ---- | --18.45M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---200.89M | ---- | ---- | -133.49%-4.08B | -197.16%-4.08B | ---1.75B |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --88.36M | ---- | ---- |
Cash on investment | ---- | -61.07%-333.64M | ---284.95M | -300,089.86%-207.13M | ---- | 99.95%-69K | ---- | -25.12%-146.4M | ---- | -166.81%-117M |
Other items in the investment business | 383.02%21.05M | ---- | -97.66%4.36M | ---- | 1,925.28%185.86M | ---- | -68.80%9.18M | ---- | 22.15%29.41M | ---- |
Net cash from investment operations | -21.99%-3.16B | -128.82%-5.71B | -185.29%-2.59B | -14.36%-2.49B | 17.27%-908.94M | 68.75%-2.18B | 79.26%-1.1B | -97.35%-6.98B | -140.04%-5.3B | -53.51%-3.54B |
Net cash before financing | -152.99%-312.08M | 18.54%2.12B | 84.18%588.9M | 760.61%1.79B | 147.18%319.75M | 90.89%-270.48M | 75.64%-677.78M | -931.29%-2.97B | -180.64%-2.78B | -67.95%356.97M |
Cash flow from financing activities | ||||||||||
New borrowing | 214.27%2.41B | 6.06%768.3M | --766.62M | -46.65%724.4M | ---- | -78.91%1.36B | -73.47%724.23M | 750.22%6.44B | --2.73B | --757.38M |
Refund | -188.02%-2.85B | -41.37%-1.98B | -55.55%-990.05M | -67.43%-1.4B | -12.79%-636.48M | 82.83%-836.55M | -502.92%-564.33M | -3,903.20%-4.87B | ---93.6M | 96.28%-121.68M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 11.91%6.12M |
Dividends paid - financing | 100.01%109K | -69.54%-1.05B | -74.16%-1.05B | 40.99%-620.23M | 42.56%-603.78M | -622,061.54%-1.05B | -1,501,692.86%-1.05B | 100.02%169K | 100.01%70K | -0.00%-1.05B |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---28.12M | ---28.12M | ---- |
Other items of the financing business | 630.14%272.43M | 224.43%193.44M | 2.21%-51.39M | -135.71%-155.47M | -117.75%-52.55M | -78.75%435.39M | 1,141.00%295.99M | --2.05B | -105.38%-28.43M | ---- |
Net cash from financing operations | 87.20%-169.72M | -42.56%-2.07B | -2.59%-1.33B | -1,439.24%-1.45B | -117.20%-1.29B | -102.63%-94.33M | -123.07%-595.23M | 978.06%3.59B | 594.03%2.58B | 90.53%-408.77M |
Effect of rate | -56.58%14.5M | 712.53%28.65M | 658.98%33.4M | 77.41%-4.68M | -183.52%-5.98M | -318.67%-20.71M | 135.85%7.15M | 142.68%9.47M | -78.26%-19.95M | 51.13%-22.19M |
Net Cash | 34.67%-481.8M | -85.58%48.29M | 24.21%-737.45M | 191.81%334.93M | 23.56%-973.06M | -158.67%-364.81M | -526.95%-1.27B | 1,300.34%621.77M | 86.59%-203.05M | 98.38%-51.8M |
Begining period cash | 2.49%3.17B | 11.96%3.09B | 11.96%3.09B | -12.25%2.76B | -12.25%2.76B | 25.08%3.15B | 25.08%3.15B | -2.86%2.52B | -8.38%2.52B | -55.61%2.59B |
Cash at the end | 13.13%2.7B | 2.49%3.17B | 33.94%2.39B | 11.96%3.09B | -5.24%1.78B | -12.25%2.76B | -17.95%1.88B | 25.08%3.15B | 87.70%2.29B | -2.86%2.52B |
Cash balance analysis | ||||||||||
Bank deposits | ---- | -9.76%-85.67M | -281.42%-350.07M | 75.85%-78.05M | 84.21%-91.78M | -53.29%-323.22M | ---581.36M | ---210.85M | ---- | ---- |
Cash and cash equivalent balance | --0 | -9.76%-85.67M | -281.42%-350.07M | 75.85%-78.05M | 84.21%-91.78M | -53.29%-323.22M | ---581.36M | ---210.85M | --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 | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei 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