(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 | (Q6)Jun 30, 2018 | (FY)Dec 31, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 57.14%-19.29M | 79.69%-49.44M | 79.15%-45M | 63.30%-243.45M | -195.81%-215.88M | 17.19%-663.4M | 41.51%-72.98M | -158.27%-801.11M | -0.78%-124.77M | -17.35%-310.19M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 18.32%-2.19M | ---- | -32.51%-2.69M | ---- | 31.12%-2.03M | ---- | 66.74%-2.94M | ---- | -62.80%-8.85M |
Attributable subsidiary (profit) loss | -16.11%-8.11M | -111.98%-18.98M | 49.93%-6.99M | -259.03%-8.96M | -3,809.52%-13.96M | 168.45%5.63M | ---357K | 36.23%-8.23M | ---- | -3.51%-12.9M |
Impairment and provisions: | --0 | --0 | --0 | -33.35%225M | --225M | -26.86%337.58M | --0 | 439.25%461.52M | --0 | -26.99%85.59M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | 16,850.00%339K | ---- | -99.97%2K | ---- | 185.11%7.99M |
-Impairment of available-for-sale investments (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -94.28%4.99M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 6.90%279K | ---- | --261K |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 823.78%31.7M | ---- | -47.99%3.43M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | 6,563.44%22.06M | ---- | -99.31%331K | ---- | --48.21M |
-Other impairments and provisions | ---- | ---- | ---- | -28.61%225M | --225M | -26.57%315.18M | ---- | 1,971.96%429.21M | ---- | 0.49%20.72M |
Revaluation surplus: | --0 | --0 | --0 | -98.34%2.34M | --0 | -42.75%140.79M | --0 | 35,232.18%245.91M | --0 | 197.44%696K |
-Fair value of investment properties (increase) | ---- | ---- | ---- | -98.34%2.34M | ---- | -42.75%140.79M | ---- | 35,232.18%245.91M | ---- | 197.44%696K |
Asset sale loss (gain): | --0 | --0 | --0 | -1,435.80%-52.42M | ---34.82M | 94.49%-3.41M | --0 | -138.14%-61.89M | --0 | -184.00%-25.99M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | -24,033.94%-52.61M | ---34.82M | 99.59%-218K | ---- | -89.82%-52.66M | ---- | -44.74%-27.74M |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | --195K | ---- | ---- | ---- | -139.59%-694K | ---- | -76.22%1.75M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | 62.57%-3.2M | ---- | ---8.54M | ---- | ---- |
Depreciation and amortization: | 65.40%827K | -43.59%999K | -25.71%500K | -73.16%1.77M | -65.77%673K | -13.68%6.6M | -64.48%1.97M | -60.63%7.65M | --5.54M | -5.44%19.42M |
-Depreciation | 65.40%827K | -43.59%999K | -25.71%500K | -72.97%1.77M | -65.77%673K | 0.08%6.55M | -64.48%1.97M | -62.29%6.55M | --5.54M | -12.48%17.36M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | -2.13%46K | ---- | 2.17%47K | ---- | -2.13%46K |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -47.76%1.05M | ---- | 208.76%2.01M |
Financial expense | -51.18%21.96M | -18.52%55.63M | 14.05%44.97M | -48.67%68.28M | -31.88%39.43M | 4.09%133.02M | -12.54%57.88M | -13.84%127.8M | --66.18M | 1.50%148.33M |
Special items | -459.01%-1.02M | 106.12%1.39M | -93.10%283K | -168.21%-22.68M | 75.61%4.1M | --33.25M | -89.51%2.34M | ---- | --22.28M | 585.16%10.43M |
Operating profit before the change of operating capital | 9.71%-5.64M | 61.57%-12.61M | -237.19%-6.24M | -174.04%-32.8M | 140.79%4.55M | 61.76%-11.97M | 63.76%-11.15M | 66.52%-31.29M | 75.14%-30.78M | -896.49%-93.46M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 81.27%-77K | ---- | 35.78%-411K |
Accounts receivable (increase)decrease | -34.22%9.87M | -74.07%29.08M | -11.85%15M | 227.45%112.17M | 317.29%17.02M | -1,107.05%-88.01M | 224.37%4.08M | 288.87%8.74M | ---3.28M | 90.15%-4.63M |
Accounts payable increase (decrease) | ---- | -109.09%-3.32M | ---- | 286.30%36.47M | ---- | -132.53%-19.58M | ---- | 208.59%60.18M | ---- | -936.54%-55.42M |
prepayments (increase)decrease | 237.53%1.34M | -97.80%86K | -95.44%397K | -89.17%3.91M | -3.89%8.72M | -72.37%36.12M | -58.11%9.07M | 1,214.96%130.73M | --21.65M | 83.85%-11.73M |
Cash from business operations | 75.56%8.93M | -88.83%13.25M | -86.15%5.09M | 250.56%118.62M | 127.00%36.72M | -641.75%-78.79M | -14.37%16.18M | 107.35%14.54M | 110.06%18.89M | -38.28%-197.88M |
Other taxs | ---- | -9,500.00%-1.73M | -11,642.86%-1.64M | 94.02%-18K | 94.83%-14K | 35.68%-301K | 8.14%-271K | 94.66%-468K | 90.70%-295K | -166.97%-8.76M |
Special items of business | 182.44%3.36M | ---- | -163.20%-4.07M | -124.43%-1.14M | -54.59%6.44M | 103.02%4.65M | -54.69%14.18M | -376.95%-153.74M | 148.89%31.3M | -59.78%-32.23M |
Net cash from operations | 159.41%8.93M | -90.29%11.52M | -90.62%3.44M | 249.96%118.6M | 130.78%36.71M | -661.90%-79.09M | -14.47%15.91M | 106.81%14.08M | 109.74%18.6M | -41.16%-206.64M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -53.33%70K | -63.73%280K | -29.25%150K | 583.19%772K | 226.15%212K | -54.25%113K | -25.29%65K | -95.64%247K | -96.41%87K | 73.59%5.66M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | --1.33M | -97.79%1.33M | ---- | 221.79%60.2M | ---- | --18.71M |
Sale of fixed assets | --27K | ---- | ---- | --87K | ---- | ---- | ---- | -11.45%3.33M | --3.19M | 175.24%3.76M |
Purchase of fixed assets | ---- | 98.88%-4K | ---- | 43.22%-356K | ---- | 88.15%-627K | 93.61%-102K | 34.78%-5.29M | 41.06%-1.6M | -49.25%-8.11M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | --5.88M | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | 3,385.78%366.6M | --368.4M | -81.87%10.52M | ---- | 132.77%58.01M | ---- | -71.76%24.92M |
Recovery of cash from investments | ---- | ---- | ---- | --17.05M | --17.05M | ---- | ---- | ---- | ---- | 101.46%155.55M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 63.92%-1.09M | -228.12%-1.13M | 71.27%-3.03M |
Net cash from investment operations | -35.33%97K | -99.93%276K | -99.96%150K | 2,132.40%384.15M | 1,046,032.43%387M | -85.09%17.21M | -106.78%-37K | -41.56%115.4M | 186.53%546K | 28.12%197.46M |
Net cash before financing | 151.28%9.03M | -97.65%11.8M | -99.15%3.59M | 912.48%502.75M | 2,570.00%423.7M | -147.79%-61.88M | -17.10%15.87M | 1,509.92%129.47M | 109.99%19.14M | -218.75%-9.18M |
Cash flow from financing activities | ||||||||||
New borrowing | 423.38%17.46M | 341.63%6.62M | 66.80%3.34M | -99.63%1.5M | -97.57%2M | -14.76%409.65M | -63.57%82.27M | -69.07%480.6M | -84.61%225.86M | 406.35%1.55B |
Refund | -7.88%-13.06M | 94.61%-25.94M | 96.04%-12.1M | -97.09%-481.61M | -383.27%-305.59M | 43.11%-244.36M | 51.89%-63.23M | 73.68%-429.56M | 90.49%-131.45M | -232.85%-1.63B |
Interest paid - financing | 45.52%-1.31M | 80.33%-4.32M | 89.56%-2.4M | 76.74%-21.97M | 35.04%-22.98M | 20.55%-94.45M | 32.58%-35.37M | -50.02%-118.87M | -10,027.61%-52.46M | 31.96%-79.23M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---38.73M | ---38.73M | ---- |
Other items of the financing business | -35.22%-622K | 40.00%-897K | -0.66%-460K | 58.97%-1.5M | 76.38%-457K | -215.50%-3.64M | -67.53%-1.94M | -32.30%-1.16M | -164.30%-1.16M | 99.22%-873K |
Net cash from financing operations | 121.29%2.48M | 95.13%-24.54M | 96.45%-11.63M | -849.41%-503.57M | -1,690.32%-327.02M | 162.38%67.2M | -981.99%-18.27M | 31.81%-107.71M | -97.55%2.07M | 41.95%-157.96M |
Effect of rate | -115.76%-1.19M | -70.02%1.93M | 96.41%-552K | 154.69%6.42M | -3,669.84%-15.39M | 27.28%-11.74M | 153.08%431K | -133.62%-16.14M | -102.58%-812K | 270.43%48.02M |
Net Cash | 243.17%11.5M | -1,461.89%-12.75M | -108.31%-8.03M | -115.35%-816K | 4,133.50%96.68M | -75.57%5.32M | -111.30%-2.4M | 113.02%21.76M | 119.79%21.21M | 36.78%-167.14M |
Begining period cash | -27.28%28.85M | 16.46%39.67M | 20.01%39.67M | -15.87%34.06M | -18.36%33.05M | 16.11%40.48M | 16.11%40.48M | -77.36%34.87M | -77.36%34.87M | -65.52%153.99M |
Cash at the end | 25.98%39.16M | -27.28%28.85M | -72.82%31.08M | 16.46%39.67M | 196.87%114.35M | -15.87%34.06M | -30.31%38.52M | 16.11%40.48M | -29.43%55.27M | -77.36%34.87M |
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 | -- | Qualified opinion | -- | Qualified opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | 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