Operating Cash Flow
-91.48%5.21M
-420.41%-48.73M
+462.72%61.13M
+144.65%15.21M
-170.15%-16.85M
+41.10%-34.06M
-70.92%24.02M
-234.23%-57.83M
+49.50%82.61M
-6.95%43.09M
+29.04%55.25M
+2285.57%46.30M
-45.62%42.82M
-95.42%1.94M
+724.75%78.74M
+301.66%42.37M
-80.13%9.55M
--10.55M
+25.80%48.04M
+87.04%38.19M
Operating Income before the Change of Operating Capital
-4.96%84.57M
-3.85%37.38M
+10.47%88.99M
+3.50%38.87M
-8.46%80.55M
+46.32%37.56M
+7.34%87.99M
-30.70%25.67M
+22.15%81.98M
+14.34%37.04M
-38.73%67.11M
-26.33%32.39M
-12.59%109.53M
-26.54%43.97M
+38.96%125.31M
+98.11%59.85M
+19.67%90.18M
--30.21M
+41.01%75.35M
+62.31%53.44M
Profit before Tax
+112.38%31.78M
+8.33%8.05M
+85.82%14.96M
+21.11%7.44M
-76.89%8.05M
+94.09%6.14M
-37.96%34.85M
-84.60%3.16M
+39.59%56.18M
+44.93%20.54M
-51.92%40.24M
-53.41%14.17M
-20.04%83.70M
-39.19%30.42M
+42.71%104.68M
+108.55%50.03M
+16.17%73.35M
--23.99M
+55.60%63.14M
+93.37%40.58M
Attributable Subsidiary (Profit) Loss
+107.14%116.00K
--133.00K
--56.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Interest (Income) - Adjustment
+4.28%-313.00K
-324.49%-208.00K
+49.38%-327.00K
+82.62%-49.00K
-43.24%-646.00K
-32.39%-282.00K
+42.03%-451.00K
-287.27%-213.00K
-51.95%-778.00K
+86.78%-55.00K
-72.97%-512.00K
-128.57%-416.00K
-100.00%-296.00K
-313.64%-182.00K
+32.11%-148.00K
+38.89%-44.00K
-505.56%-218.00K
---72.00K
+47.06%-36.00K
-23.64%-68.00K
Interest Expense - Adjustment
----
----
----
----
----
----
----
----
----
--40.00K
----
----
----
----
----
----
----
----
----
----
Depreciation and Amortization:
-10.51%39.17M
-7.53%18.95M
+1.14%43.77M
-5.03%20.50M
+24.02%43.28M
+52.29%21.58M
+53.12%34.89M
+29.28%14.17M
+14.47%22.79M
+14.50%10.96M
+20.09%19.91M
+28.48%9.57M
+18.15%16.58M
+24.55%7.45M
+24.10%14.03M
+18.38%5.98M
+13.63%11.31M
--5.05M
+12.00%9.95M
+28.59%8.88M
-Depreciation
-10.79%38.04M
----
+1.17%42.64M
----
+24.48%42.15M
----
--33.86M
----
----
----
----
----
----
----
----
----
----
----
----
----
-Amortization of Intangible Assets
+0.00%1.13M
+18.37%670.00K
+0.00%1.13M
+0.00%566.00K
+9.06%1.13M
--566.00K
--1.04M
----
----
----
----
----
----
----
----
----
----
----
----
----
-Other Depreciation and Amortization
----
----
----
----
----
----
----
----
----
----
----
----
----
----
+0.00%289.00K
+0.00%144.00K
+0.00%289.00K
--144.00K
+0.00%289.00K
+0.00%289.00K
Impairment and Provisions:
-130.65%-3.70M
+5.85%1.38M
+18.62%12.06M
+167.84%1.30M
+3089.41%10.16M
-25.04%485.00K
-126.62%-340.00K
-79.72%647.00K
-71.85%1.28M
-15.32%3.19M
+176.65%4.54M
+376.17%3.77M
+167.10%1.64M
-583.69%-1.36M
--614.00K
--282.00K
----
----
----
----
-Impairment of Inventory (Reversal)
-148.72%-915.00K
----
+195.72%1.88M
----
-80.00%-1.96M
----
-144.80%-1.09M
----
+293.05%2.43M
----
--619.00K
----
----
----
----
----
----
----
----
----
-Other Impairments and Provisions
-127.31%-2.78M
+5.85%1.38M
-16.06%10.18M
+167.84%1.30M
+1516.80%12.13M
-25.04%485.00K
+164.88%750.00K
-79.72%647.00K
-129.50%-1.16M
-15.32%3.19M
+138.90%3.92M
+376.17%3.77M
+167.10%1.64M
-583.69%-1.36M
--614.00K
--282.00K
----
----
----
----
Asset Sale Loss (Gain):
----
----
---982.00K
----
----
----
----
----
----
----
----
--57.00K
--4.00K
----
----
----
+9783.33%593.00K
----
+50.00%6.00K
+103.81%4.00K
-Loss (Gain) from Sale of Subsidiary Company
----
----
---643.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
---13.00K
----
-Loss (Gain) On Sale of Property, Machinery and Equipment
----
----
---339.00K
----
----
----
----
----
----
----
----
--57.00K
--4.00K
----
----
----
+3021.05%593.00K
----
+375.00%19.00K
+103.81%4.00K
Financial Expense
-9.97%17.51M
-6.41%9.07M
-1.30%19.45M
+0.61%9.69M
+3.50%19.70M
+21.94%9.63M
+656.64%19.04M
+235.23%7.90M
-14.39%2.52M
-55.00%2.36M
-62.84%2.94M
-26.70%5.24M
+28.98%7.91M
+98.55%7.14M
+19.25%6.13M
+190.78%3.60M
+124.84%5.14M
--1.24M
-43.33%2.29M
-22.21%4.04M
Adjustment Items
----
----
----
----
----
----
----
----
----
----
----
----
----
--496.00K
----
----
----
----
----
----
Change of Operating Capital
-310.95%-72.36M
-1715.20%-134.83M
+132.24%34.30M
+92.41%-7.43M
-223.88%-106.40M
+27.44%-97.83M
-135.99%-32.85M
-337.62%-134.82M
+85.95%91.27M
-13.91%56.74M
+643.95%49.09M
+303.77%65.91M
-118.75%-9.02M
-197.80%-32.35M
+182.52%48.12M
+1094.05%33.07M
-296.98%-58.31M
---3.33M
+10.55%29.60M
+163.01%26.78M
Accounts Receivable (Increase) Decrease
-48.66%-118.62M
-700.62%-36.67M
-6.61%-79.80M
-74.55%6.11M
+31.54%-74.85M
+189.59%23.99M
-343.51%-109.34M
+144.64%8.28M
-339.87%-24.65M
-132.64%-18.56M
+128.12%10.28M
+255.59%56.86M
+39.42%-36.56M
-37.80%-36.54M
-132.84%-60.34M
-183.41%-26.52M
+7.23%-25.92M
--31.79M
-177.31%-27.94M
+43.87%-10.07M
Inventory (Increase) Decrease
-7.79%-7.49M
-154.13%-7.87M
-135.77%-6.95M
+234.01%14.54M
+429.35%19.42M
-3.67%-10.85M
+122.15%3.67M
+57.42%-10.47M
-841.56%-16.56M
-10011.69%-24.58M
-135.05%-1.76M
+102.82%248.00K
+121.98%5.02M
+59.08%-8.79M
+107.23%2.26M
-193.68%-21.47M
-2183.65%-31.29M
---7.31M
+58.90%-1.37M
+68.57%-3.33M
Accounts Payable Increase (Decrease)
+220.56%50.32M
+11.01%-21.27M
+235.28%15.70M
-274.45%-23.91M
-89.61%4.68M
+146.38%13.70M
-37.34%45.08M
-141.33%-29.54M
+900.76%71.94M
+777.42%71.48M
-251.02%-8.98M
-191.04%-10.55M
-87.15%5.95M
-65.36%11.59M
+671.87%46.31M
+488.03%33.46M
-148.08%-8.10M
--5.69M
+11107.84%16.84M
-100.93%-153.00K
Prepayments (Increase) Decrease
-141.48%-24.38M
-476.99%-17.07M
+209.55%58.76M
+97.04%-2.96M
-432.32%-53.64M
-92.13%-99.94M
+52.15%-10.08M
-343.92%-52.01M
-169.87%-21.06M
+60.88%-11.72M
+71.12%-7.80M
-1878.53%-29.96M
-19.51%-27.02M
-128.94%-1.51M
-783.51%-22.61M
+111.88%5.23M
+57.19%-2.56M
---44.05M
-378.56%-5.98M
+16.50%2.15M
Special Items for Working Capital Changes
+255.32%22.59M
+80.39%-3.22M
-198.02%-14.55M
-275.90%-16.42M
+7.58%14.84M
+38.31%9.33M
+1480.88%13.80M
+327.44%6.75M
-147.57%-999.00K
-198.70%-2.97M
+174.87%2.10M
+210.86%3.01M
-79.69%764.00K
--967.00K
--3.76M
----
----
----
----
----
Cash from Business Operations
-88.74%7.00M
-400.12%-48.73M
+790.96%62.16M
+161.96%16.24M
-128.91%-9.00M
+48.94%-26.21M
-65.67%31.12M
-201.25%-51.32M
+48.73%90.65M
-2.51%50.69M
+5.64%60.95M
+437.14%52.00M
-39.07%57.69M
-80.85%9.68M
+324.29%94.69M
+209.49%50.55M
-60.78%22.32M
--16.33M
+35.42%56.91M
+85.24%42.02M
Other Taxes
-74.34%-1.79M
----
+86.90%-1.03M
+86.92%-1.03M
-10.74%-7.86M
-20.73%-7.86M
+11.74%-7.10M
+14.39%-6.51M
-41.23%-8.04M
-33.60%-7.60M
+61.72%-5.69M
+26.46%-5.69M
+6.76%-14.87M
+5.37%-7.74M
-24.90%-15.95M
-41.39%-8.18M
-44.05%-12.77M
---5.78M
-131.28%-8.87M
-69.08%-3.83M
Net cash flow from investing
-218.73%-31.41M
+74.74%-5.13M
+49.31%-9.86M
-481.84%-20.32M
+72.03%-19.45M
+76.24%-3.49M
+34.42%-69.53M
+76.14%-14.70M
-68.16%-106.02M
-179.64%-61.60M
+54.12%-63.05M
+66.29%-22.03M
-59.02%-137.43M
+27.57%-65.33M
-333.25%-86.42M
-409.94%-90.20M
-351.62%-19.95M
---17.69M
+87.63%-4.42M
-76.63%-35.69M
Sale of Fixed Assets
-99.20%27.00K
----
--3.39M
----
----
----
----
----
----
----
----
----
----
----
----
----
-77.80%117.00K
----
--527.00K
----
Purchase of Fixed Assets
-144.17%-32.09M
+73.78%-5.34M
+34.58%-13.14M
-439.67%-20.37M
+71.29%-20.09M
+74.69%-3.77M
+34.48%-69.98M
+75.82%-14.91M
-68.03%-106.80M
-174.70%-61.65M
+53.85%-63.56M
-44.64%-22.44M
-59.09%-137.72M
+82.81%-15.52M
-326.82%-86.57M
-408.13%-90.24M
-168.44%-20.28M
---17.76M
+78.87%-7.56M
-99.59%-35.76M
Sale of Subsidiaries
+807.06%3.01M
----
---425.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Acquisition of Subsidiaries
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--2.58M
----
Cash Paid to Acquire Investments
---6.97M
----
----
----
----
----
----
----
----
----
----
----
----
---50.00M
----
----
----
----
----
----
Interest Received - Investment
-4.28%313.00K
+324.49%208.00K
-49.38%327.00K
-82.62%49.00K
+43.24%646.00K
+32.39%282.00K
-42.03%451.00K
+287.27%213.00K
+51.95%778.00K
-86.78%55.00K
+72.97%512.00K
+128.57%416.00K
+100.00%296.00K
+313.64%182.00K
-32.11%148.00K
-38.89%44.00K
+505.56%218.00K
--72.00K
-47.06%36.00K
+23.64%68.00K
Loan Receivable (Increase) Decrease
--4.30M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Financing Cash Flow
+169.04%32.92M
+189.19%42.44M
-903.32%-47.68M
+100.99%14.68M
-110.21%-4.75M
-82.60%7.30M
-1.47%46.55M
-7.46%41.97M
+307.35%47.25M
+7932.30%45.35M
-127.52%-22.79M
-100.86%-579.00K
+948.64%82.79M
+254.74%67.07M
-109.13%-9.76M
-10369.32%-43.34M
+364.56%106.80M
---414.00K
-4340.44%-40.37M
+201.60%952.00K
New Borrowing
+8.09%310.01M
-28.43%167.33M
+18.17%286.80M
+18.86%233.79M
-21.43%242.70M
+16.90%196.70M
+77.02%308.90M
+20.92%168.27M
+9.80%174.50M
+157.69%139.15M
+6.81%158.93M
-51.91%54.00M
+105.02%148.80M
+274.30%112.29M
-48.47%72.58M
-38.71%30.00M
+112.56%140.84M
--48.95M
-24.86%66.26M
+8.80%88.18M
Refund
+23.30%-242.40M
+36.62%-120.80M
-31.59%-316.05M
-4.09%-190.60M
-4.56%-240.19M
-45.32%-183.11M
-80.27%-229.72M
-60.31%-126.00M
+25.09%-127.43M
-10.53%-78.60M
-243.59%-170.11M
-57.28%-71.12M
+19.93%-49.51M
+26.88%-45.22M
+17.85%-61.83M
-28.82%-61.83M
-18.54%-75.27M
---48.00M
+44.24%-63.50M
-41.11%-113.87M
Issuing Shares
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
+233975.76%154.49M
--88.00K
--66.00K
----
Issuance Expenses and Redemption of Securities Expenses
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
---14.91M
---66.00K
----
----
Pledged Bank Deposit (Increase) Decrease
----
----
----
----
----
----
----
----
----
----
----
----
----
+174.99%7.46M
----
---9.95M
--430.00K
----
----
+106.00%30.00K
Interest Paid - Financing
+9.97%-17.51M
+6.41%-9.07M
+1.30%-19.45M
-0.61%-9.69M
-3.50%-19.70M
-21.94%-9.63M
-656.64%-19.04M
-229.63%-7.90M
+14.39%-2.52M
+54.23%-2.40M
+62.84%-2.94M
+29.91%-5.24M
-28.98%-7.91M
-380.01%-7.47M
-19.25%-6.13M
-25.79%-1.56M
-124.84%-5.14M
---1.24M
+43.33%-2.29M
+22.21%-4.04M
Other Items of the Financing Business
-850.66%-15.91M
+126.16%4.94M
-84.79%2.12M
-557.14%-18.87M
+217.38%13.94M
-51.20%4.13M
-385.82%-11.87M
+168.82%8.46M
+155.21%4.15M
-154.70%-12.29M
+6.60%-7.52M
--22.47M
+43.94%-8.06M
----
+84.65%-14.37M
----
-128.90%-93.64M
---149.00K
-233.49%-40.91M
+596.50%30.65M
Effects of Exchange Rate Changes
+6.17%-1.54M
+9.09%372.00K
-54.82%-1.64M
+108.36%341.00K
-135.99%-1.06M
-351.48%-4.08M
+302.48%2.94M
+1722.00%1.62M
-74.10%-1.45M
+83.58%-100.00K
+71.68%-834.00K
+56.50%-609.00K
-51.73%-2.95M
+25.65%-1.40M
+8.83%-1.94M
-1070.62%-1.88M
---2.13M
--194.00K
----
----
Ending Cash Balance
+17.68%34.41M
-51.08%18.19M
+7.18%29.24M
+6.08%37.19M
-60.68%27.28M
-3.86%35.06M
+6.09%69.39M
-47.73%36.46M
+52.01%65.40M
-28.47%69.76M
-42.20%43.03M
+6.61%97.53M
-16.55%74.44M
+489.08%91.48M
-17.85%89.20M
+123.37%15.53M
+658.74%108.58M
--6.95M
+29.48%14.31M
+45.38%11.05M
Net Change in Cash
+86.51%6.71M
-219.37%-11.42M
+108.76%3.60M
+131.62%9.57M
-4028.23%-41.05M
+1.01%-30.25M
-95.61%1.05M
-213.88%-30.56M
+177.93%23.83M
+13.25%26.84M
-158.81%-30.58M
+544.49%23.70M
+32.25%-11.82M
+104.03%3.68M
-118.09%-17.44M
-1107.08%-91.17M
+2858.90%96.40M
---7.55M
-5.57%3.26M
+575.21%3.45M
Beginning Cash Balance
+7.18%29.24M
+7.18%29.24M
-60.68%27.28M
-60.68%27.28M
+6.09%69.39M
+6.09%69.39M
+52.01%65.40M
+52.01%65.40M
-42.20%43.03M
-42.20%43.03M
-16.55%74.44M
-16.55%74.44M
-17.85%89.20M
-17.85%89.20M
+658.74%108.58M
+658.74%108.58M
+29.48%14.31M
--14.31M
+45.38%11.05M
-8.72%7.60M
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
Dec 31, 2015
Accounting Standard
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
HKAS
Audit Opinions
--
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--