(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 | ---- | -42.37%575.71M | ---- | 217.12%998.97M | ---- | 35.58%-852.91M | ---- | 58.02%-1.32B | ---- | -518.73%-3.15B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -36.41%-281K | ---- | 76.80%-206K | ---- | -1,457.89%-888K | ---- | 42.42%-57K | ---- | 84.53%-99K |
Impairment and provisions: | --0 | 10.61%-1.13B | --0 | -485.91%-1.26B | --0 | -34.08%327.18M | --0 | -82.58%496.35M | --0 | 323.49%2.85B |
-Impairment of property, plant and equipment (reversal) | ---- | -7.70%-322.06M | ---- | -347.21%-299.03M | ---- | -24.45%120.96M | ---- | -42.55%160.1M | ---- | 254.80%278.69M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | --807K | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 16.36%-806.58M | ---- | -567.65%-964.36M | ---- | -38.67%206.21M | ---- | -86.92%336.25M | ---- | 331.25%2.57B |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | 222.01%27.87M | --0 | 90.32%-22.84M | --0 | -550.08%-235.97M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | 222.01%27.87M | ---- | 90.32%-22.84M | ---- | -550.08%-235.97M |
Asset sale loss (gain): | --0 | 1,751.71%16.39M | --0 | 66.28%-992K | --0 | -250.66%-2.94M | --0 | 0.12%-839K | --0 | 97.99%-840K |
-Loss (gain) from sale of subsidiary company | ---- | -488.68%-624K | ---- | 68.26%-106K | ---- | 70.15%-334K | ---- | -103.45%-1.12M | ---- | 98.69%-550K |
-Loss (gain) on sale of property, machinery and equipment | ---- | 2,019.75%17.01M | ---- | 66.03%-886K | ---- | -1,031.43%-2.61M | ---- | 196.55%280K | ---- | ---290K |
Depreciation and amortization: | --0 | 16.08%528.49M | --0 | -24.77%455.29M | --0 | 21.95%605.17M | --0 | -7.73%496.25M | --0 | 131.93%537.84M |
-Depreciation | ---- | 2.18%192.67M | ---- | -0.11%188.56M | ---- | 5.94%188.76M | ---- | 38.94%178.17M | ---- | 182.82%128.24M |
-Amortization of intangible assets | ---- | 25.90%335.82M | ---- | -35.94%266.74M | ---- | 30.91%416.41M | ---- | -22.35%318.07M | ---- | 119.57%409.6M |
Financial expense | ---- | 290.96%896.52M | ---- | -36.59%229.32M | ---- | -12.98%361.67M | ---- | 25.50%415.59M | ---- | 2.39%331.16M |
Special items | ---- | 44.68%2.71M | ---- | 118.31%1.87M | ---- | -122.03%-10.22M | ---- | 233.66%46.39M | ---- | 64.00%13.9M |
Operating profit before the change of operating capital | --0 | 111.28%890.89M | --0 | -7.31%421.66M | --0 | 325.47%454.91M | --0 | -68.77%106.92M | --0 | 562.10%342.35M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 113.36%18.97M | ---- | -1,446.05%-141.94M | ---- | 173.23%10.55M | ---- | -812.82%-14.4M | ---- | 160.79%2.02M |
Accounts receivable (increase)decrease | ---- | -698.57%-214.65M | ---- | 74.13%-26.88M | ---- | -185.84%-103.9M | ---- | 188.89%121.04M | ---- | -15.67%-136.18M |
Accounts payable increase (decrease) | ---- | -439.25%-159.84M | ---- | 151.53%47.12M | ---- | -187.57%-91.43M | ---- | -44.95%104.41M | ---- | 1,294.70%189.65M |
Cash from business operations | 55.07%40.55M | 78.48%535.37M | 232.62%26.15M | 11.04%299.96M | -47.09%7.86M | -15.04%270.13M | -88.25%14.86M | -20.07%317.97M | -18.05%126.41M | 566.84%397.83M |
Other taxs | 77.35%-17.03M | -1,525.56%-167.3M | -1,194.80%-75.15M | 29.17%-10.29M | 58.13%-5.8M | 78.32%-14.53M | 61.17%-13.86M | -10.45%-67.03M | -16.67%-35.7M | -7,495.74%-60.69M |
Net cash from operations | 148.00%23.52M | 27.07%368.07M | -2,482.26%-49M | 13.33%289.67M | 106.53%2.06M | 1.86%255.6M | -98.90%996K | -25.57%250.94M | -26.64%90.71M | 491.95%337.14M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 36.41%281K | ---- | -76.80%206K | ---- | 1,457.89%888K | ---- | -42.42%57K | ---- | -84.53%99K |
Sale of fixed assets | ---- | -99.21%7K | ---- | -84.49%887K | -85.56%312K | 434.39%5.72M | 518.91%2.16M | 67.97%1.07M | -26.53%349K | --637K |
Purchase of fixed assets | 61.22%-31.94M | -13.66%-207.06M | -138.39%-82.36M | 28.61%-182.17M | -116.49%-34.55M | -64.94%-255.19M | 79.95%-15.96M | 48.43%-154.72M | 43.25%-79.58M | -568.55%-300M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8.57M | ---8.72M | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---3K | ---- | ---- | ---- | 2,696.76%48.27M | ---- | 122.77%1.73M |
Cash on investment | ---- | -927.78%-59.5M | ---- | -47.60%-5.79M | -90.70%-6.42M | 77.51%-3.92M | 42.48%-3.37M | 45.63%-17.44M | 59.04%-5.85M | 42.70%-32.07M |
Other items in the investment business | 151.04%241K | ---- | 123.26%96K | ---- | -98.68%43K | ---- | 944.55%3.26M | --29.9M | -73.13%312K | ---- |
Net cash from investment operations | 61.47%-31.7M | -42.49%-266.27M | -102.56%-82.26M | 25.99%-186.87M | -192.07%-40.61M | -148.94%-252.5M | 85.13%-13.91M | 69.23%-101.43M | 38.85%-93.49M | -168.79%-329.61M |
Net cash before financing | 93.77%-8.18M | -0.96%101.81M | -240.46%-131.27M | 3,217.01%102.79M | -198.67%-38.56M | -97.93%3.1M | -363.85%-12.91M | 1,883.94%149.51M | 90.48%-2.78M | 103.61%7.54M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -53.17%11.15M | ---- | 184.57%23.81M | 161.85%11.17M | -76.07%8.37M | 368.20%4.27M | 184.85%34.97M | ---1.59M | -155.56%-41.21M |
Refund | ---- | ---13.58M | ---- | ---- | ---- | 40.00%-47.64M | -1,230.07%-9.64M | ---79.4M | 65.28%-725K | ---- |
Issuing shares | ---- | ---- | ---- | ---- | ---- | -75.02%14.61M | -82.32%10.34M | --58.49M | --58.49M | ---- |
Interest paid - financing | ---- | -314.21%-5.45M | ---- | 88.44%-1.32M | ---- | 87.82%-11.38M | 11.81%-10.31M | -268.44%-93.4M | 7.78%-11.69M | -123.61%-25.35M |
Dividends paid - financing | ---- | ---96.79M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | --39.45M | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | 69.81%-96K | 69.81%-96K | ---318K | ---318K | ---- |
Other items of the financing business | 86.35%-1.98M | 48.22%-15.41M | 17.67%-14.49M | -28.39%-29.76M | -452.92%-17.61M | 41.30%-23.18M | 92.59%-3.18M | -19.95%-39.49M | -86.49%-42.96M | -33.38%-32.92M |
Net cash from financing operations | 86.35%-1.98M | -1,552.37%-120.08M | -125.34%-14.49M | 63.42%-7.27M | 25.41%-6.43M | 83.33%-19.87M | -817.99%-8.62M | -19.77%-119.15M | 103.18%1.2M | -135.39%-99.48M |
Effect of rate | -213.30%-42.7M | 1,346.21%36.4M | 165.55%37.68M | -86.81%2.52M | 1,529.00%14.19M | 564.18%19.08M | 79.73%-993K | 38.98%-4.11M | 61.89%-4.9M | -176.54%-6.74M |
Net Cash | 93.03%-10.16M | -119.13%-18.27M | -224.00%-145.76M | 669.66%95.53M | -108.93%-44.99M | -155.23%-16.77M | -1,261.06%-21.53M | 133.02%30.36M | 97.64%-1.58M | -226.86%-91.95M |
Begining period cash | 12.40%164.27M | 203.85%146.14M | 203.85%146.14M | 5.04%48.1M | 5.04%48.1M | 134.35%45.79M | 134.35%45.79M | -83.47%19.54M | -83.47%19.54M | 220.00%118.22M |
Cash at the end | 192.71%111.42M | 12.40%164.27M | 120.02%38.06M | 203.85%146.14M | -25.63%17.3M | 5.04%48.1M | 78.18%23.26M | 134.35%45.79M | -65.93%13.06M | -83.47%19.54M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --13.06M | --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 |
Auditor | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited |
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