(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 | ---- | -225.99%-334.28M | ---- | 291.67%265.31M | ---- | -62.80%67.74M | ---- | 2,197.07%182.11M | ---- | 111.72%7.93M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 6.27%-4.74M | ---- | -56.24%-5.06M | ---- | 37.93%-3.24M | ---- | -14.53%-5.22M | ---- | -101.64%-4.56M |
Impairment and provisions: | --0 | -34.95%8.12M | --0 | 257.56%12.49M | --0 | 245.80%3.49M | --0 | -208.47%-2.4M | --0 | -12.38%2.21M |
-Impairment of trade receivables (reversal) | ---- | -34.95%8.12M | ---- | 257.56%12.49M | ---- | 245.80%3.49M | ---- | -208.47%-2.4M | ---- | -12.38%2.21M |
Revaluation surplus: | --0 | 683.27%395.95M | --0 | 765.90%50.55M | --0 | -95.84%5.84M | --0 | 690.07%140.41M | --0 | -215.78%-23.8M |
-Fair value of investment properties (increase) | ---- | 683.27%395.95M | ---- | 765.90%50.55M | ---- | -95.89%5.84M | ---- | 70,633.33%142.17M | ---- | -99.02%201K |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 92.66%-1.76M | ---- | ---24M |
Asset sale loss (gain): | --0 | 84.64%-54.98M | --0 | -186.46%-358.07M | --0 | 58.53%-125M | --0 | -363,293.98%-301.45M | --0 | 336.84%83K |
-Loss (gain) from sale of subsidiary company | ---- | -107.86%-3.81M | ---- | --48.49M | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | -51.85%13K | ---- | 200.00%27K | ---- | -89.16%9K | ---- | 336.84%83K |
-Loss (gain) from selling other assets | ---- | 87.41%-51.18M | ---- | -225.19%-406.57M | ---- | 58.53%-125.03M | ---- | ---301.46M | ---- | ---- |
Depreciation and amortization: | --0 | -55.07%3.21M | --0 | -70.62%7.14M | --0 | -21.83%24.3M | --0 | 9.29%31.08M | --0 | 12.65%28.44M |
-Depreciation | ---- | -58.78%2.88M | ---- | -71.00%6.99M | ---- | -21.84%24.1M | ---- | 8.81%30.84M | ---- | 13.05%28.34M |
-Amortization of intangible assets | ---- | 120.27%326K | ---- | -22.51%148K | ---- | -20.08%191K | ---- | 151.58%239K | ---- | -45.40%95K |
Financial expense | ---- | 25.80%136.45M | ---- | -3.67%108.46M | ---- | 94.82%112.6M | ---- | 23.36%57.8M | ---- | 453.69%46.85M |
Special items | ---- | -538.45%-11.11M | ---- | -790.48%-1.74M | ---- | --252K | ---- | ---- | ---- | 48.24%1.73M |
Operating profit before the change of operating capital | --0 | 75.29%138.62M | --0 | -8.02%79.08M | --0 | -15.99%85.98M | --0 | 73.78%102.34M | --0 | 593.70%58.89M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -39.70%202K | ---- | 112.03%335K | ---- | 120.28%158K | ---- | -120.39%-779K | ---- | 2,396.73%3.82M |
Developing property (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -10.10%-54.33M |
Accounts receivable (increase)decrease | ---- | -63.40%-73.98M | ---- | 4.34%-45.27M | ---- | -78.84%-47.33M | ---- | -85.85%-26.47M | ---- | -238.32%-14.24M |
Accounts payable increase (decrease) | ---- | -1,497.71%-180.49M | ---- | -50.26%12.91M | ---- | 233.84%25.96M | ---- | -392.59%-19.4M | ---- | -81.55%6.63M |
Advance payment increase (decrease) | ---- | -108.86%-2.36M | ---- | 619.86%26.7M | ---- | -124.74%-5.14M | ---- | 32.45%20.76M | ---- | 501.11%15.67M |
prepayments (increase)decrease | ---- | 14,889.81%23.53M | ---- | 100.25%157K | ---- | -321.10%-62.53M | ---- | 140.17%28.28M | ---- | -927.29%-70.41M |
Cash from business operations | -192.85%-24.91M | -278.29%-98.31M | 173.37%26.83M | 318.00%55.14M | 5.65%-36.56M | -80.80%13.19M | ---38.75M | 207.24%68.7M | --0 | -182.93%-64.06M |
China income tax paid | 31.02%-1.41M | 74.44%-975K | 25.59%-2.04M | 15.36%-3.81M | 39.85%-2.75M | -19.11%-4.51M | ---4.57M | -83.11%-3.78M | ---- | 3.95%-2.07M |
Other taxs | ---3.01M | 55.91%-1.51M | ---- | 39.08%-3.43M | 37.17%-2.89M | -105.02%-5.63M | ---4.6M | -143.60%-2.75M | ---- | 484.10%6.3M |
Special items of business | ---- | 51.96%-9.16M | ---- | -213.05%-19.07M | ---- | 149.93%16.87M | ---- | -102.57%-33.78M | ---- | -422.10%-16.68M |
Net cash from operations | -218.35%-29.33M | -322.99%-106.12M | 158.73%24.78M | 1,142.53%47.59M | 11.93%-42.2M | -94.05%3.83M | -9,938.81%-47.92M | 197.01%64.42M | 101.10%487K | -162.80%-66.41M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -40.45%1.39M | -11.05%4.5M | -21.59%2.33M | 56.24%5.06M | 105.03%2.97M | -37.93%3.24M | -57.45%1.45M | 14.53%5.22M | 189.06%3.41M | 101.64%4.56M |
Restricted cash (increase) decrease | -161.97%-2.34M | ---4.32M | ---894K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | --3K | ---- | ---- | --14K | ---- | ---- | ---- |
Purchase of fixed assets | 62.84%-275K | -28.53%-820K | -460.61%-740K | -126.24%-638K | 46.56%-132K | 93.08%-282K | ---247K | -32.80%-4.08M | ---- | -15.67%-3.07M |
Purchase of intangible assets | -233.96%-177K | 56.60%-102K | 77.45%-53K | ---235K | ---235K | ---- | ---- | -322.64%-448K | ---- | 62.28%-106K |
Sale of subsidiaries | ---- | -100.55%-753K | -100.55%-753K | --136.93M | --136.71M | ---- | ---- | ---2.34M | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --529K | ---- | ---- |
Cash on investment | 3.33%-76.16M | 2.12%-134.99M | -3.28%-78.78M | -1,157.15%-137.91M | -1,286.10%-76.28M | 96.29%-10.97M | 97.48%-5.5M | 79.26%-295.66M | 84.67%-218.2M | -608.38%-1.43B |
Other items in the investment business | ---- | ---- | ---- | 169.37%60.98M | 175.97%61.14M | -0.21%22.64M | --22.15M | --22.69M | ---- | ---- |
Net cash from investment operations | 1.68%-77.57M | -312.62%-136.49M | -163.53%-78.89M | 338.92%64.19M | 594.99%124.17M | 105.34%14.63M | 108.32%17.87M | 80.75%-274.09M | 84.91%-214.8M | -135.40%-1.42B |
Net cash before financing | -97.56%-106.9M | -317.04%-242.61M | -166.00%-54.11M | 505.69%111.78M | 372.82%81.98M | 108.80%18.46M | 85.98%-30.05M | 85.93%-209.67M | 85.39%-214.31M | -136.50%-1.49B |
Cash flow from financing activities | ||||||||||
New borrowing | -91.94%131.05M | 78.80%1.67B | 1,141.06%1.63B | 246.18%931.92M | -47.91%131.07M | -84.40%269.2M | -74.55%251.64M | 87.80%1.73B | 9.58%988.88M | -5.50%918.67M |
Refund | 98.33%-25.52M | -47.99%-1.31B | -3,905.37%-1.53B | -293.40%-886.92M | 80.37%-38.13M | 85.34%-225.45M | 78.47%-194.24M | -127.21%-1.54B | -476.42%-902.32M | -177.89%-677.06M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 17,199.62%908.23M |
Interest paid - financing | -3.30%-45.43M | 8.22%-77.42M | -0.48%-43.98M | 10.76%-84.35M | 11.52%-43.77M | -70.55%-94.52M | -195.32%-49.47M | -53.95%-55.42M | -44.00%-16.75M | -509.96%-36M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 4.37%-1.09M | ---- | -2.79%-1.14M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---698K |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | --38.97M | ---- | ---- | ---- |
Other items of the financing business | 32.53%-865K | 58.28%-1.83M | 57.86%-1.28M | -121.73%-4.4M | 68.51%-3.04M | 207.29%20.23M | -193.62%-9.66M | ---18.85M | ---3.29M | ---- |
Net cash from financing operations | 9.52%59.23M | 727.41%274.47M | 17.25%54.09M | -43.23%-43.75M | 23.89%46.13M | -127.39%-30.54M | -44.02%37.23M | -89.97%111.5M | -92.72%66.51M | 8.25%1.11B |
Effect of rate | -39.01%7.25M | 792.67%13.27M | 3,618.64%11.89M | 665.40%1.49M | -834.78%-338K | -115.57%-263K | 115.65%46K | 73.99%-122K | -101.66%-294K | -101.30%-469K |
Net Cash | -216,545.45%-47.66M | -53.17%31.86M | -100.02%-22K | 662.88%68.04M | 1,683.65%128.1M | 87.69%-12.09M | 104.86%7.18M | 74.05%-98.16M | 73.30%-147.8M | -195.25%-378.26M |
Begining period cash | 14.84%349.18M | 29.64%304.05M | 29.64%304.05M | -5.00%234.53M | -5.00%234.53M | -28.48%246.88M | -28.48%246.88M | -52.32%345.16M | -52.32%345.16M | 149.12%723.89M |
Cash at the end | -2.26%308.77M | 14.84%349.18M | -12.80%315.92M | 29.64%304.05M | 42.58%362.29M | -5.00%234.53M | 28.94%254.11M | -28.48%246.88M | 4.76%197.07M | -52.32%345.16M |
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 | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young |
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