(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 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 132.43%24.37M | 120.22%11.95M | 57.23%-75.14M | 6.79%-59.12M | -262.19%-175.7M | -134.88%-63.43M | -191.23%-48.51M | ---27.01M | -52.11%53.17M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 67.27%-54K | 61.90%-24K | -111.54%-165K | -28.57%-63K | 78.63%-78K | 81.51%-49K | 45.68%-365K | ---265K | 0.30%-672K | ---- |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -6.45%-1.78M | ---- |
Impairment and provisions: | -86.43%1.17M | --41K | --8.61M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | --1.87M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -82.67%1.17M | --41K | --6.74M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | --0 | --4.96M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Loss (gain) from sale of subsidiary company | ---- | ---- | --4.96M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 0.66%2.28M | -15.84%999K | -22.92%2.27M | -7.19%1.19M | -17.94%2.94M | -25.20%1.28M | 9.07%3.58M | --1.71M | 113.93%3.29M | --0 |
-Depreciation | 3.96%2.28M | -12.98%999K | -23.31%2.2M | -7.42%1.15M | -19.56%2.86M | -27.49%1.24M | 8.28%3.56M | --1.71M | 113.93%3.29M | ---- |
-Amortization of intangible assets | ---- | ---- | -8.86%72K | 0.00%39K | 203.85%79K | --39K | --26K | ---- | ---- | ---- |
Financial expense | -35.53%2.83M | -28.82%1.42M | 122.44%4.38M | 215.06%1.99M | 222.42%1.97M | 67.37%631K | -1.61%611K | --377K | -25.54%621K | ---- |
Exchange Loss (gain) | 62.22%-184K | -189.52%-188K | -211.19%-487K | 118.67%210K | 119.77%438K | -102.34%-1.13M | -282.24%-2.22M | ---556K | -53.80%1.22M | ---- |
Special items | ---- | ---- | 130.75%9.96M | 362.91%9.99M | 0.00%4.32M | -0.05%2.16M | 28.61%4.32M | --2.16M | 3,359.79%3.36M | ---- |
Operating profit before the change of operating capital | 166.65%30.4M | 130.98%14.2M | 72.54%-45.62M | 24.32%-45.82M | -290.12%-166.11M | -156.72%-60.54M | -171.93%-42.58M | ---23.58M | -11.26%59.2M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -59.63%7.52M | -105.49%-382K | 105.07%18.62M | -64.33%6.96M | 133.30%9.08M | 441.33%19.51M | -1,228.56%-27.27M | ---5.72M | 210.37%2.42M | ---- |
Accounts receivable (increase)decrease | -546.42%-20.93M | -155.25%-5.63M | -52.55%4.69M | 415.59%10.19M | 131.89%9.88M | -85.79%1.98M | -428.92%-30.97M | --13.91M | 1,659.11%9.42M | ---- |
Accounts payable increase (decrease) | 121.33%8.72M | 99.48%-189K | -246.13%-40.88M | -53.20%-36.01M | -121.80%-11.81M | 23.20%-23.51M | 19.51%54.19M | ---30.61M | 255.25%45.34M | ---- |
prepayments (increase)decrease | -0.11%907K | -807.89%-13.69M | -91.87%908K | -128.95%-1.51M | 172.27%11.17M | 143.10%5.21M | -215.31%-15.46M | ---12.09M | 187.38%13.41M | ---- |
Cash from business operations | 136.45%6.87M | 44.80%-17.83M | 71.33%-18.84M | -63.66%-32.29M | 31.46%-65.7M | 65.94%-19.73M | -439.55%-95.85M | -595.53%-57.93M | 224.13%28.23M | --11.69M |
Other taxs | 19.15%-4.25M | ---1.27M | -19.00%-5.25M | ---- | 68.61%-4.42M | ---- | ---14.06M | ---12.53M | ---- | ---- |
Special items of business | -145.47%-19.76M | -135.78%-12.13M | -47.07%43.45M | -9.91%33.9M | 343.20%82.09M | 25,846.90%37.62M | 66.76%-33.76M | --145K | -141.19%-101.55M | ---- |
Net cash from operations | 110.87%2.62M | 40.85%-19.1M | 65.64%-24.09M | -63.66%-32.29M | 36.21%-70.11M | 72.00%-19.73M | -489.37%-109.91M | -702.73%-70.47M | 144.22%28.23M | --11.69M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -59.40%54K | -61.90%24K | 70.51%133K | 28.57%63K | -78.63%78K | -81.51%49K | -45.68%365K | -19.94%265K | -0.30%672K | --331K |
Decrease in deposits (increase) | 200.00%1.81M | --1.81M | ---1.81M | ---- | ---- | ---- | 3,829.41%2.54M | 92.63%-7K | 97.38%-68K | ---95K |
Purchase of fixed assets | -117.46%-959K | -746.08%-863K | -210.56%-441K | 86.33%-102K | 65.11%-142K | 56.25%-746K | 74.85%-407K | -63.47%-1.71M | -25.91%-1.62M | ---1.04M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---1.82M | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --20.64M | ---- | ---- |
Other items in the investment business | ---- | ---- | ---621K | ---- | ---- | ---- | --20.64M | ---- | ---- | ---- |
Net cash from investment operations | 132.94%901K | 2,579.49%967K | -4,173.44%-2.74M | 94.40%-39K | -100.30%-64K | -103.63%-697K | 2,201.78%21.31M | 2,478.44%19.19M | 68.39%-1.01M | ---807K |
Net cash before financing | 113.12%3.52M | 43.92%-18.13M | 61.77%-26.83M | -58.27%-32.33M | 20.80%-70.17M | 60.16%-20.43M | -425.56%-88.6M | -571.07%-51.27M | 140.59%27.21M | --10.88M |
Cash flow from financing activities | ||||||||||
New borrowing | -75.75%27.73M | -84.76%11.53M | 6.35%114.39M | 48.79%75.61M | 116.78%107.56M | 41.90%50.82M | 15.76%49.62M | 44.51%35.81M | -10.50%42.86M | --24.78M |
Refund | 85.47%-13.67M | 72.62%-10.93M | -47.57%-94.09M | -72.65%-39.92M | -26.78%-63.76M | 34.14%-23.12M | -11.39%-50.29M | -79.60%-35.11M | 17.22%-45.15M | ---19.55M |
Issuing shares | ---- | ---- | ---- | ---- | --19.53M | ---- | ---- | ---- | --126.1M | ---- |
Interest paid - financing | -23.58%-2.83M | 24.09%-1.42M | -16.04%-2.29M | -384.16%-1.86M | -222.42%-1.97M | -2.12%-385K | 1.61%-611K | -44.44%-377K | 25.54%-621K | ---261K |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | 88.44%-5.2M | 88.44%-5.2M | -278.15%-45M | ---45M |
Absorb investment income | 100.96%1.47M | 1,370.71%1.46M | --730K | --99K | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 55.36%-754K | -582.85%-13.26M | ---1.69M |
Pledged bank deposit (increase) decrease | -89.61%2.79M | 75.80%-417K | 975.60%26.81M | 42.97%-1.72M | 86.31%-3.06M | 86.68%-3.02M | -565.47%-22.36M | -739.97%-22.67M | 122.70%4.8M | --3.54M |
Other items of the financing business | 55.93%-4.14M | 121.40%830K | -22.76%-9.39M | -20.73%-3.88M | -129.29%-7.65M | -116.10%-3.21M | 178.62%26.1M | 281.41%19.95M | -6,296.92%-33.2M | ---11M |
Net cash from financing operations | -68.61%11.35M | -96.30%1.05M | -28.59%36.17M | 34.38%28.32M | 1,947.34%50.65M | 352.38%21.07M | -107.50%-2.74M | 83.02%-8.35M | 184.96%36.54M | ---49.17M |
Effect of rate | 141.23%181K | 132.85%182K | -36.76%-439K | -206.95%-554K | -246.58%-321K | 716.67%518K | 135.32%219K | -95.35%-84K | 51.68%-620K | ---43K |
Net Cash | 59.09%14.87M | -325.95%-17.09M | 147.89%9.35M | -719.94%-4.01M | 78.63%-19.52M | 101.09%647K | -243.27%-91.34M | -55.71%-59.62M | 157.93%63.75M | ---38.29M |
Begining period cash | 39.96%31.2M | 39.96%31.2M | -47.09%22.29M | -47.09%22.29M | -68.38%42.14M | -68.38%42.14M | 90.03%133.26M | 90.03%133.26M | -61.36%70.12M | --70.12M |
Cash at the end | 48.24%46.26M | -19.34%14.3M | 39.96%31.2M | -59.06%17.73M | -47.09%22.29M | -41.13%43.3M | -68.38%42.14M | 131.35%73.55M | 90.03%133.26M | --31.79M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --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 | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- |
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