Operating Cash Flow
-22.98%22.17M
-24.86%4.33M
+28.10%28.78M
-30.83%5.76M
+1852.22%22.47M
+385.53%8.32M
-79.53%1.15M
+1242.67%1.71M
+38.15%5.62M
+97.40%-150.00K
-76.13%4.07M
-151.30%-5.76M
+85.08%17.06M
+399.33%11.24M
+221.41%9.22M
+192.59%2.25M
-159.45%-7.59M
-93.62%769.00K
+37.63%12.77M
+795.54%12.05M
Operating Income before the Change of Operating Capital
+77.63%36.85M
----
+118.51%20.74M
----
+7.95%9.49M
----
-17.22%8.79M
----
+84.36%10.62M
----
-43.34%5.76M
----
-14.50%10.17M
----
-3.81%11.89M
----
-17.10%12.37M
----
-23.32%14.92M
----
Profit before Tax
+116.16%24.25M
----
+146.21%11.22M
----
+87.07%4.56M
----
+31.89%2.44M
----
+120.62%1.85M
----
-819.02%-8.96M
----
-68.06%1.25M
----
-31.88%3.90M
----
-41.21%5.73M
----
-30.62%9.74M
----
Attributable Subsidiary (Profit) Loss
+75.22%1.00M
----
-10.47%573.00K
----
+209.40%640.00K
----
-5750.00%-585.00K
----
---10.00K
----
----
----
----
----
----
----
----
----
----
----
Interest (Income) - Adjustment
+8.72%-293.00K
----
-66.32%-321.00K
----
-238.60%-193.00K
----
-21.28%-57.00K
----
+91.65%-47.00K
----
-16.56%-563.00K
----
-392.86%-483.00K
----
+56.44%-98.00K
----
-100.89%-225.00K
----
-96.49%-112.00K
----
Interest Expense - Adjustment
-4.64%1.87M
----
+727.00%1.96M
----
+11.27%237.00K
----
-51.48%213.00K
----
-24.31%439.00K
----
-13.30%580.00K
----
+37.37%669.00K
----
+49.85%487.00K
----
+69.27%325.00K
----
+7.26%192.00K
----
Dividend (Income)- Adjustment
+0.00%-9.00K
----
+84.75%-9.00K
----
-28.26%-59.00K
----
-64.29%-46.00K
----
+45.10%-28.00K
----
+5.56%-51.00K
----
-237.50%-54.00K
----
-700.00%-16.00K
----
+0.00%-2.00K
----
+92.86%-2.00K
----
Depreciation and Amortization:
+32.83%11.10M
----
+30.05%8.36M
----
-12.63%6.43M
----
-20.32%7.35M
----
-1.34%9.23M
----
+5.27%9.35M
----
+20.90%8.89M
----
+23.18%7.35M
----
+23.39%5.97M
----
+15.86%4.84M
----
Impairment and Provisions:
-137.54%-128.00K
----
+162.31%341.00K
----
--130.00K
----
+100.00%0.00
----
-104.77%-266.00K
----
+1856.84%5.58M
----
-69.09%285.00K
----
-12.94%922.00K
----
+149.76%1.06M
----
-68.02%424.00K
----
-Impairment of Trade Receivables (Reversal)
-263.16%-124.00K
----
-41.98%76.00K
----
+144.71%131.00K
----
-474.51%-293.00K
----
-114.05%-51.00K
----
+490.32%363.00K
----
-110.09%-93.00K
----
-12.94%922.00K
----
+149.76%1.06M
----
-68.02%424.00K
----
-Other Impairments and Provisions
-101.51%-4.00K
----
+26600.00%265.00K
----
-100.34%-1.00K
----
+236.28%293.00K
----
-104.12%-215.00K
----
+1279.37%5.21M
----
--378.00K
----
----
----
----
----
----
----
Revaluation Surplus:
-30.18%-634.00K
----
+73.09%-487.00K
----
-427.70%-1.81M
----
+21.15%-343.00K
----
-3000.00%-435.00K
----
+36.36%15.00K
----
+130.56%11.00K
----
---36.00K
----
----
----
----
----
-Other Fair Value Changes
-30.18%-634.00K
----
+73.09%-487.00K
----
-427.70%-1.81M
----
+21.15%-343.00K
----
-3000.00%-435.00K
----
+36.36%15.00K
----
+130.56%11.00K
----
---36.00K
----
----
----
----
----
Asset Sale Loss (Gain):
+39.41%-472.00K
----
-32.71%-779.00K
----
-190.59%-587.00K
----
+56.75%-202.00K
----
+1.68%-467.00K
----
-21.48%-475.00K
----
+36.53%-391.00K
----
-26.75%-616.00K
----
-198.16%-486.00K
----
+10.93%-163.00K
----
-Loss (Gain) On Sale of Property, Machinery and Equipment
+39.41%-472.00K
----
-32.71%-779.00K
----
-190.59%-587.00K
----
+56.75%-202.00K
----
+1.68%-467.00K
----
-58.86%-475.00K
----
+39.72%-299.00K
----
-2.06%-496.00K
----
-198.16%-486.00K
----
+12.37%-163.00K
----
-Loss (Gain) from Selling Other Assets
----
----
----
----
----
----
----
----
----
----
----
----
+23.33%-92.00K
----
---120.00K
----
----
----
----
----
Unrealized Exchange Loss (Gain)
+240.54%156.00K
----
-187.40%-111.00K
----
+1311.11%127.00K
----
--9.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
Special Items
----
----
----
----
+73.33%26.00K
----
-95.84%15.00K
----
+27.11%361.00K
----
--284.00K
----
----
----
----
----
----
----
----
----
Change of Operating Capital
-71.98%10.73M
-24.86%4.33M
+6.50%38.31M
-30.83%5.76M
+654.10%35.97M
+385.53%8.32M
-953.09%-6.49M
+1242.67%1.71M
-73.81%761.00K
+97.40%-150.00K
-88.14%2.91M
-151.30%-5.76M
+241.60%24.49M
+399.33%11.24M
+127.36%7.17M
+192.59%2.25M
-297.65%-26.21M
-93.62%769.00K
+588.83%13.26M
+795.54%12.05M
Accounts Receivable (Increase) Decrease
-361.67%-8.09M
----
-131.02%-1.75M
----
+300.18%5.65M
----
+53.98%-2.82M
----
-1245.18%-6.13M
----
-106.48%-456.00K
----
+210.82%7.04M
----
+131.67%2.27M
----
-172.69%-7.15M
----
+168.56%9.84M
----
Inventory (Increase) Decrease
+116.61%272.00K
----
---1.64M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Accounts Payable Increase (Decrease)
+1347.83%17.32M
----
-69.28%1.20M
----
+770.92%3.89M
----
+116.24%447.00K
----
-966.67%-2.75M
----
-106.45%-258.00K
----
+156.31%4.00M
----
-1328.37%-7.10M
----
+106.42%578.00K
----
-222.71%-9.00M
----
Prepayments (Increase) Decrease
-475.65%-7.62M
----
+44.72%2.03M
----
+366.03%1.40M
----
-173.71%-527.00K
----
-9.38%715.00K
----
-79.21%789.00K
----
+824.43%3.80M
----
+95.65%-524.00K
----
-3350.72%-12.04M
----
-4.18%-349.00K
----
Special Items for Working Capital Changes
-237.32%-13.31M
----
+279.19%9.69M
----
+153.92%2.56M
----
-243.29%-4.74M
----
+366.77%3.31M
----
+83.24%-1.24M
----
-323.30%-7.40M
----
--3.31M
----
----
----
----
----
Cash from Business Operations
-16.06%25.41M
-7.20%6.00M
+31.63%30.27M
-24.81%6.47M
+1897.83%23.00M
+403.45%8.60M
-80.02%1.15M
+8894.74%1.71M
+25.30%5.76M
+100.36%19.00K
-73.89%4.60M
-146.30%-5.32M
+78.77%17.61M
+347.93%11.49M
+257.49%9.85M
+59.28%2.57M
-140.59%-6.25M
-87.98%1.61M
+27.34%15.41M
+359.62%13.40M
Other Taxes
-117.97%-3.24M
-135.34%-1.68M
-183.05%-1.49M
-152.84%-713.00K
---525.00K
-5740.00%-282.00K
----
+102.96%5.00K
+74.14%-136.00K
+61.76%-169.00K
+4.01%-526.00K
-70.66%-442.00K
+13.29%-548.00K
+18.04%-259.00K
+52.77%-632.00K
+62.47%-316.00K
+49.28%-1.34M
+37.77%-842.00K
+6.49%-2.64M
+13.82%-1.35M
Net cash flow from investing
+90.80%-3.96M
+95.60%-1.98M
-290.05%-43.04M
-361.15%-44.91M
-234.97%-11.03M
-377.12%-9.74M
+78.14%-3.29M
+77.52%-2.04M
-624.07%-15.07M
-2404.06%-9.08M
+288.03%2.88M
+10.36%394.00K
+59.46%-1.53M
+294.02%357.00K
-174.05%-3.77M
-109.27%-184.00K
+154.10%5.09M
+224.94%1.98M
-345.20%-9.42M
-1423.33%-1.59M
Sale of Fixed Assets
+75.51%1.63M
+741.49%791.00K
+28.59%931.00K
-85.36%94.00K
+57.39%724.00K
+49.65%642.00K
-27.90%460.00K
-7.14%429.00K
-49.68%638.00K
--462.00K
+151.09%1.27M
----
-51.07%505.00K
-57.20%330.00K
-49.36%1.03M
+291.37%771.00K
+408.23%2.04M
+52.71%197.00K
+115.59%401.00K
+15.18%129.00K
Purchase of Fixed Assets
-151.77%-7.89M
-181.74%-2.47M
+50.73%-3.13M
+72.10%-876.00K
-282.61%-6.36M
-293.98%-3.14M
+59.15%-1.66M
+74.63%-797.00K
-304.07%-4.07M
-6445.83%-3.14M
-138.06%-1.01M
+76.12%-48.00K
+86.48%-423.00K
+82.32%-201.00K
+12.62%-3.13M
-116.98%-1.14M
-12.05%-3.58M
+69.97%-524.00K
-1231.67%-3.20M
-3535.42%-1.75M
Sale of Intangible Assets
----
----
----
----
----
----
----
----
----
----
----
--489.00K
--393.00K
----
----
----
----
----
----
----
Purchase of Intangible Assets
----
----
----
----
----
----
----
----
----
----
----
---206.00K
---541.00K
----
----
----
----
----
----
----
Acquisition of Subsidiaries
----
----
---41.57M
---41.57M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Cash Received from Disposal of Investments
+24.67%4.80M
--450.00K
+17.04%3.85M
----
+261.10%3.29M
--886.00K
-38.51%910.00K
----
--1.48M
----
----
----
----
----
--1.35M
--150.00K
----
----
----
----
Cash Paid to Acquire Investments
+19.49%-2.80M
+65.23%-953.00K
+60.69%-3.48M
+66.73%-2.74M
-186.86%-8.86M
-382.04%-8.24M
+76.56%-3.09M
+73.53%-1.71M
---13.18M
---6.46M
----
----
----
----
-865.85%-3.14M
----
---325.00K
----
----
----
Interest Received - Investment
-18.51%295.00K
+8.84%197.00K
+118.07%362.00K
+206.78%181.00K
+304.88%166.00K
+637.50%59.00K
+28.13%41.00K
-75.00%8.00K
-94.32%32.00K
-79.35%32.00K
+16.56%563.00K
-12.43%155.00K
+392.86%483.00K
+785.00%177.00K
-56.44%98.00K
-84.00%20.00K
+100.89%225.00K
+362.96%125.00K
+96.49%112.00K
-3.57%27.00K
Dividend Received - Investment
+0.00%9.00K
+0.00%5.00K
-10.00%9.00K
-90.57%5.00K
-78.26%10.00K
+89.29%53.00K
+64.29%46.00K
+7.69%28.00K
-45.10%28.00K
+550.00%26.00K
-5.56%51.00K
-92.16%4.00K
+237.50%54.00K
+325.00%51.00K
+700.00%16.00K
+1100.00%12.00K
+0.00%2.00K
+0.00%1.00K
-92.86%2.00K
-96.43%1.00K
Decrease in Deposits (Increase)
----
----
----
----
----
----
----
----
----
----
+200.00%2.00M
----
---2.00M
----
----
----
+200.00%6.74M
--2.19M
---6.74M
----
Financing Cash Flow
-250.92%-23.31M
-117.36%-6.26M
+432.55%15.45M
+1728.67%36.08M
+21.55%-4.65M
+34.23%-2.22M
-0.48%-5.92M
+16.24%-3.37M
-72.06%-5.89M
-413.16%-4.02M
+62.94%-3.43M
+124.57%1.28M
-155.02%-9.24M
-685.71%-5.23M
-31.88%-3.62M
+77.23%-665.00K
-110.38%-2.75M
-121.33%-2.92M
+401.93%26.48M
+355.30%13.69M
New Borrowing
----
----
--31.72M
--31.72M
----
----
----
----
----
----
--5.00M
--5.00M
----
----
----
----
----
----
----
----
Refund
-11.12%-15.37M
+37.65%-3.00M
-1004.71%-13.83M
-673.35%-4.82M
-2.04%-1.25M
-1.96%-623.00K
-74.29%-1.23M
-511.00%-611.00K
---704.00K
---100.00K
----
----
----
----
+53.48%-127.00K
+46.86%-127.00K
-9.20%-273.00K
-91.20%-239.00K
+39.32%-250.00K
+58.75%-125.00K
Issuing Shares
----
----
--2.94M
--2.96M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
+1272.90%29.74M
--16.28M
Issuance of Bonds
----
----
--8.00M
--8.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Issuance Expenses and Redemption of Securities Expenses
----
----
---8.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
---70.00K
----
----
----
Pledged Bank Deposit (Increase) Decrease
+20.00%-4.00K
----
-25.00%-5.00K
----
+20.00%-4.00K
----
-100.24%-5.00K
----
+6512.12%2.12M
----
---33.00K
----
----
----
----
---7.00K
----
----
----
-466.67%-11.00K
Interest Paid - Financing
+1.71%-1.90M
-273.09%-1.03M
-715.61%-1.93M
-216.09%-275.00K
-11.27%-237.00K
+24.35%-87.00K
+51.48%-213.00K
+52.08%-115.00K
+24.31%-439.00K
+16.96%-240.00K
+13.30%-580.00K
+49.74%-289.00K
-37.37%-669.00K
-157.85%-575.00K
-49.85%-487.00K
-48.67%-223.00K
-69.27%-325.00K
-80.72%-150.00K
-7.26%-192.00K
+16.16%-83.00K
Other Items of the Financing Business
----
----
----
----
----
----
----
----
----
----
----
----
-47.62%-31.00K
----
+98.99%-21.00K
+87.84%-308.00K
+26.06%-2.08M
-7.02%-2.53M
+24.89%-2.81M
-17.54%-2.37M
Effects of Exchange Rate Changes
-240.54%-156.00K
-270.27%-189.00K
+187.40%111.00K
--111.00K
-1311.11%-127.00K
----
-101.47%-9.00K
----
+1212.73%612.00K
-97.53%25.00K
+69.10%-55.00K
+740.51%1.01M
-133.27%-178.00K
-133.69%-158.00K
+121.24%535.00K
+137.19%469.00K
-256.85%-2.52M
---1.26M
--1.61M
----
Ending Cash Balance
-16.74%26.15M
+0.60%27.30M
+4.33%31.41M
+37.00%27.14M
+28.43%30.11M
-28.79%19.81M
-25.62%23.44M
-15.74%27.82M
-31.84%31.51M
-20.83%33.01M
+8.10%46.24M
-2.74%41.70M
+16.66%42.77M
+18.50%42.87M
+6.86%36.66M
-10.99%36.18M
-18.45%34.31M
+16.86%40.64M
+295.72%42.07M
+316.94%34.78M
Net Change in Cash
-528.02%-5.10M
-27.31%-3.92M
-82.45%1.19M
+15.29%-3.08M
+184.21%6.79M
+1.73%-3.63M
+47.42%-8.06M
+72.11%-3.70M
-535.56%-15.34M
-224.25%-13.25M
-43.99%3.52M
-164.17%-4.09M
+245.38%6.29M
+354.46%6.37M
+134.70%1.82M
+933.93%1.40M
-117.58%-5.25M
-100.70%-168.00K
+1955.41%29.84M
+719.52%24.15M
Beginning Cash Balance
+4.33%31.41M
+4.33%31.41M
+28.43%30.11M
+28.43%30.11M
-25.62%23.44M
-25.62%23.44M
-31.84%31.51M
-31.84%31.51M
+8.10%46.24M
+3.27%46.24M
+16.66%42.77M
+22.11%44.77M
+6.86%36.66M
+6.86%36.66M
-18.45%34.31M
-18.45%34.31M
+295.72%42.07M
+295.72%42.07M
-13.14%10.63M
-13.14%10.63M
Deadline
Dec 31, 2025
Jun 30, 2025
Dec 31, 2024
Jun 30, 2024
Dec 31, 2023
Jun 30, 2023
Dec 31, 2022
Jun 30, 2022
Dec 31, 2021
Jun 30, 2021
Dec 31, 2020
Jun 30, 2020
Dec 31, 2019
Jun 30, 2019
Dec 31, 2018
Jun 30, 2018
Dec 31, 2017
Jun 30, 2017
Dec 31, 2016
Jun 30, 2016
Accounting Standard
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
Audit Opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--