Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
KUNLUN ENERGY
00135
| (FY)Dec 31, 2025 | (Q6)Jun 30, 2025 | (FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash flow from operating activities | ||||||||||
| Earning before tax | -235.80%-5.07M | ---- | 119.43%3.73M | ---- | -1,806.13%-19.21M | ---- | 105.69%1.13M | ---- | 0.54%-19.8M | ---- |
| Profit adjustment | ||||||||||
| Interest (income) - adjustment | 83.95%-96K | ---- | 25.25%-598K | ---- | -77.78%-800K | ---- | -260.00%-450K | ---- | 54.71%-125K | ---- |
| Impairment and provisions: | -5,077.78%-2.24M | ---- | -99.04%45K | ---- | 6,353.42%4.71M | ---- | -98.06%73K | ---- | -38.84%3.76M | ---- |
| -Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --716K | ---- |
| -Impairmen of inventory (reversal) | 180.00%64K | ---- | -125.40%-80K | ---- | --315K | ---- | ---- | ---- | ---- | ---- |
| -Impairment of trade receivables (reversal) | -2,280.80%-2.73M | ---- | -96.62%125K | ---- | 4,969.86%3.7M | ---- | -87.44%73K | ---- | 36.71%581K | ---- |
| -Other impairments and provisions | --422K | ---- | ---- | ---- | --695K | ---- | ---- | ---- | -56.97%2.46M | ---- |
| Asset sale loss (gain): | --8K | ---- | ---- | ---- | 235.71%19K | ---- | 60.00%-14K | ---- | 12.50%-35K | ---- |
| -Loss (gain) on sale of property, machinery and equipment | --8K | ---- | ---- | ---- | 235.71%19K | ---- | 60.00%-14K | ---- | 12.50%-35K | ---- |
| Depreciation and amortization: | -8.12%6.63M | ---- | -15.50%7.22M | ---- | -7.08%8.54M | ---- | -50.45%9.19M | ---- | -1.00%18.55M | ---- |
| -Depreciation | -10.85%4.82M | ---- | -15.38%5.4M | ---- | 10.32%6.38M | ---- | -18.84%5.79M | ---- | -4.96%7.13M | ---- |
| -Amortization of intangible assets | 0.00%1.82M | ---- | -15.85%1.82M | ---- | -36.64%2.16M | ---- | -70.18%3.41M | ---- | 1.64%11.42M | ---- |
| Financial expense | -26.83%270K | ---- | 26.37%369K | ---- | 28.07%292K | ---- | -41.09%228K | ---- | 21.70%387K | ---- |
| Exchange Loss (gain) | 1,140.00%1.4M | ---- | -246.15%-135K | ---- | -5.41%-39K | ---- | -32.14%-37K | ---- | -109.24%-28K | ---- |
| Special items | ---- | ---- | ---4K | ---- | ---- | ---- | ---38K | ---- | ---- | ---- |
| Operating profit before the change of operating capital | -91.45%909K | ---- | 263.80%10.63M | ---- | -164.36%-6.49M | ---- | 271.54%10.08M | ---- | -48.14%2.71M | ---- |
| Change of operating capital | ||||||||||
| Inventory (increase) decrease | 69.79%3.13M | ---- | -18.08%1.84M | ---- | 123.95%2.25M | ---- | -1,482.15%-9.4M | ---- | -105.28%-594K | ---- |
| Accounts receivable (increase)decrease | 135.70%4.92M | ---- | -1,155.16%-13.79M | ---- | 114.26%1.31M | ---- | -52.13%-9.16M | ---- | -136.52%-6.02M | ---- |
| Accounts payable increase (decrease) | -157.09%-8.05M | ---- | 248.37%14.1M | ---- | -190.08%-9.5M | ---- | 60.06%10.55M | ---- | 152.31%6.59M | ---- |
| Special items for working capital changes | ---- | ---- | 11,300.00%228K | ---- | 104.88%2K | ---- | -128.67%-41K | ---- | 106.73%143K | ---- |
| Cash from business operations | -92.96%915K | -241.87%-8.7M | 204.63%13.01M | 167.92%6.13M | -713.47%-12.43M | -296.44%-9.03M | -28.38%2.03M | -190.21%-2.28M | -84.49%2.83M | -45.02%2.52M |
| Hong Kong profits tax paid | ---- | ---- | ---- | ---- | -87.50%2K | ---- | 420.00%16K | ---- | -100.42%-5K | ---- |
| Other taxs | ---- | ---- | ---- | -1,400.00%-15K | ---- | 83.33%-1K | 90.00%-6K | 90.16%-6K | 83.83%-60K | 79.46%-61K |
| Net cash from operations | -92.96%915K | -242.22%-8.7M | 204.65%13.01M | 167.74%6.12M | -710.36%-12.43M | -295.44%-9.03M | -26.34%2.04M | -192.69%-2.28M | -85.51%2.76M | -42.64%2.46M |
| Cash flow from investment activities | ||||||||||
| Interest received - investment | -83.95%96K | ---- | -25.25%598K | ---- | 77.78%800K | ---- | 260.00%450K | ---- | -54.71%125K | ---- |
| Sale of fixed assets | ---- | ---- | ---- | ---- | -52.94%8K | ---- | -77.63%17K | ---- | 43.40%76K | ---- |
| Purchase of fixed assets | -21.30%-803K | -328.57%-600K | 4.06%-662K | 61.64%-140K | 75.18%-690K | 5.19%-365K | -205.16%-2.78M | 33.73%-385K | 63.82%-911K | 17.00%-581K |
| Recovery of cash from investments | 0.00%93K | ---- | -56.34%93K | ---- | -2.29%213K | ---- | -31.45%218K | ---- | 0.00%318K | ---- |
| Cash on investment | 16.47%-2.25M | -1.60%-1.15M | 13.73%-2.7M | 37.91%-1.13M | 53.93%-3.13M | 37.39%-1.82M | -709.43%-6.78M | -23.89%-2.9M | 80.04%-838K | -15.96%-2.34M |
| Other items in the investment business | ---- | -75.48%89K | ---- | -11.03%363K | ---- | 325.00%408K | ---- | -56.95%96K | ---- | 8.78%223K |
| Net cash from investment operations | -7.46%-2.87M | -83.19%-1.66M | 4.55%-2.67M | 48.98%-904K | 68.53%-2.79M | 44.42%-1.77M | -621.79%-8.88M | -18.16%-3.19M | 79.73%-1.23M | -7.36%-2.7M |
| Net cash before financing | -118.87%-1.95M | -298.66%-10.35M | 167.92%10.34M | 148.26%5.21M | -122.46%-15.22M | -97.40%-10.8M | -546.02%-6.84M | -2,228.09%-5.47M | -88.21%1.53M | -113.19%-235K |
| Cash flow from financing activities | ||||||||||
| Interest paid - financing | 26.83%-270K | 11.17%-159K | -26.37%-369K | -96.70%-179K | -28.07%-292K | 24.17%-91K | 41.09%-228K | 44.70%-120K | -21.70%-387K | -121.43%-217K |
| Net cash from financing operations | 11.66%-4.27M | 8.60%-2.21M | -6.99%-4.84M | -2.54%-2.42M | -1.78%-4.52M | -5.40%-2.36M | -0.68%-4.44M | -2.28%-2.24M | -2.30%-4.41M | 6.37%-2.19M |
| Effect of rate | 437.50%54K | 372.22%98K | ---16K | -1,700.00%-36K | ---- | 98.04%-2K | -680.00%-290K | -207.37%-102K | -77.97%50K | 850.00%95K |
| Net Cash | -213.14%-6.22M | -550.07%-12.57M | 127.86%5.5M | 121.22%2.79M | -74.96%-19.74M | -70.69%-13.16M | -292.08%-11.28M | -218.07%-7.71M | -133.10%-2.88M | -335.19%-2.42M |
| Begining period cash | 27.12%25.71M | 27.12%25.71M | -49.39%20.23M | -49.39%20.23M | -22.46%39.97M | -22.46%39.97M | -5.20%51.54M | -5.20%51.54M | 19.63%54.37M | 19.63%54.37M |
| Cash at the end | -24.00%19.54M | -42.37%13.24M | 27.12%25.71M | -14.26%22.98M | -49.39%20.23M | -38.70%26.81M | -22.46%39.97M | -15.97%43.73M | -5.20%51.54M | 15.90%52.04M |
| Cash balance analysis | ||||||||||
| 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 | -- |
| Auditor | Changqing (Hong Kong) Certified Public Accountants Limited | -- | Changqing (Hong Kong) Certified Public Accountants Limited | -- | KPMG | -- | KPMG | -- | KPMG | -- |
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.