(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 | ---- | -172.48%-33.64M | ---- | 83.83%46.42M | ---- | 471.20%25.25M | ---- | 95.27%-6.8M | ---- | -348.15%-143.74M |
Profit adjustment | ||||||||||
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.05%-1.38M | ---- | ---1.34M |
Attributable subsidiary (profit) loss | ---- | 67.25%-941K | ---- | 70.13%-2.87M | ---- | -199.50%-9.62M | ---- | -1,617.11%-3.21M | ---- | -3,216.67%-187K |
Impairment and provisions: | --0 | 58.67%430K | --0 | -84.52%271K | --0 | 140.63%1.75M | --0 | 67.73%-4.31M | --0 | 41.99%-13.35M |
-Impairmen of inventory (reversal) | ---- | 58.67%430K | ---- | -67.78%271K | ---- | 308.25%841K | ---- | -74.35%206K | ---- | -60.54%803K |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | 120.15%910K | ---- | 68.10%-4.52M | ---- | 43.50%-14.16M |
Revaluation surplus: | --0 | -200.51%-592K | --0 | 102.94%589K | --0 | -1,636.12%-20.03M | --0 | --1.3M | --0 | --0 |
-Fair value of investment properties (increase) | ---- | -158.33%-560K | ---- | 463.64%960K | ---- | -120.25%-264K | ---- | --1.3M | ---- | ---- |
-Other fair value changes | ---- | 91.37%-32K | ---- | 98.12%-371K | ---- | ---19.77M | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | --0 | 99.63%-32K | --0 | -3,756.96%-8.67M | --0 | 1,048.00%237K | --0 | 97.82%-25K | --0 | -31.39%-1.15M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---8.67M | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -3,300.00%-32K | ---- | -99.58%1K | ---- | 1,048.00%237K | ---- | 32.43%-25K | ---- | -115.48%-37K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.18%-1.11M |
Depreciation and amortization: | --0 | 18.80%20.62M | --0 | 9.01%17.35M | --0 | 287.80%15.92M | --0 | -55.38%4.11M | --0 | 4.30%9.2M |
-Depreciation | ---- | 17.89%18.18M | ---- | 3.36%15.42M | ---- | 130.06%14.92M | ---- | -26.99%6.49M | ---- | 4.53%8.88M |
-Amortization of intangible assets | ---- | 23.78%2.6M | ---- | 81.65%2.1M | ---- | 30.51%1.16M | ---- | 180.06%885K | ---- | -1.86%316K |
-Other depreciation and amortization | ---- | 2.38%-164K | ---- | -6.33%-168K | ---- | 95.16%-158K | ---- | ---3.27M | ---- | ---- |
Financial expense | ---- | -33.48%7.08M | ---- | -42.82%10.65M | ---- | 5.06%18.62M | ---- | 33.22%17.72M | ---- | 53.72%13.3M |
Special items | ---- | 20.95%-2.36M | ---- | -544.28%-2.98M | ---- | -189.38%-463K | ---- | ---160K | ---- | ---- |
Operating profit before the change of operating capital | --0 | -115.53%-9.44M | --0 | 91.88%60.75M | --0 | 337.50%31.66M | --0 | 105.27%7.24M | --0 | -410.43%-137.27M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 274.84%21.52M | ---- | -81.67%-12.31M | ---- | -179.99%-6.78M | ---- | 237.22%8.47M | ---- | -93.50%2.51M |
Accounts receivable (increase)decrease | ---- | 69.67%-24.06M | ---- | 13.78%-79.31M | ---- | -240.66%-91.99M | ---- | -116.28%-27M | ---- | 32.82%165.91M |
Accounts payable increase (decrease) | ---- | -136.74%-55.76M | ---- | 1,414.38%151.77M | ---- | 290.39%10.02M | ---- | 88.62%-5.26M | ---- | 22.73%-46.24M |
Financial assets at fair value (increase)decrease | ---- | -98.66%580K | ---- | -67.67%43.23M | ---- | --133.71M | ---- | ---- | ---- | ---- |
Cash from business operations | --0 | -161.28%-74.49M | --0 | -0.16%121.55M | --0 | 835.19%121.75M | --0 | -9.79%-16.56M | --0 | -119.63%-15.08M |
Other taxs | ---- | -42.35%-7.22M | ---- | 80.89%-5.07M | ---- | -4,993.09%-26.54M | ---- | 29.12%-521K | ---- | 63.94%-735K |
Interest received - operating | ---- | 11.84%2.55M | ---- | 392.44%2.28M | ---- | 96.19%463K | ---- | -72.27%236K | ---- | --851K |
Interest paid - operating | ---- | 2.32%-5.09M | ---- | 13.54%-5.21M | ---- | -3.27%-6.03M | ---- | -108.02%-5.84M | ---- | 13.61%-2.81M |
Special items of business | ---- | 78.50%-9.15M | ---- | -183.27%-42.57M | ---- | --51.13M | ---- | ---- | ---- | ---- |
Net cash from operations | -106.56%-54.63M | -175.79%-86.06M | -110.28%-26.45M | 18.72%113.55M | 532.29%257.14M | 521.69%95.65M | -428.55%-59.48M | -27.62%-22.68M | -1,242.54%-11.25M | -124.84%-17.77M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3.05%1.38M | ---- | --1.34M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | 121.89%1.57M | ---- | -39.02%708K | ---- | 130.77%1.16M |
Sale of fixed assets | ---- | 376.67%143K | ---- | -94.52%30K | ---- | -32.22%547K | ---- | -28.01%807K | ---- | -77.58%1.12M |
Purchase of fixed assets | ---- | -8,048.64%-276.4M | ---- | -522.39%-3.39M | ---- | ---545K | ---- | ---- | ---- | -183.18%-18.36M |
Purchase of intangible assets | ---- | -342.82%-12.06M | ---- | 67.78%-2.72M | ---- | 21.41%-8.45M | ---- | ---10.76M | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | --251.31M | ---- | ---- | ---- | ---- | ---- | ---226.76M |
Acquisition of subsidiaries | ---- | ---8.48M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --67.06M | ---- | ---- |
Cash on investment | ---- | -77.36%-15.22M | ---- | ---8.58M | ---- | ---- | ---- | ---66.9M | ---- | ---- |
Other items in the investment business | ---- | --2.38M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -228.77%-17.51M | -230.84%-309.63M | -104.22%-5.33M | 3,540.05%236.64M | -15.57%126.07M | 10.62%-6.88M | 8,766.51%149.32M | 96.81%-7.7M | 80.37%-1.72M | -3,920.26%-241.5M |
Net cash before financing | -127.04%-72.14M | -212.99%-395.69M | -108.29%-31.77M | 294.50%350.19M | 326.55%383.22M | 392.21%88.77M | 792.31%89.84M | 88.28%-30.38M | -66.56%-12.98M | -495.54%-259.27M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | --520.12M | ---- | ---- | ---- | -44.00%94M | ---- | 145.13%167.86M | ---- | 257.18%68.48M |
Refund | ---- | -6,942.50%-135.22M | ---- | 98.10%-1.92M | ---- | 25.43%-100.96M | ---- | ---135.38M | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---148M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | 18.01%-9.38M | ---- | -31.67%-11.44M | ---- | -360.22%-8.69M | ---- | ---1.89M | ---- | ---- |
Net cash from financing operations | -1,131.42%-21.21M | 332.72%375.52M | 98.86%-1.72M | -931.39%-161.36M | -951.60%-151.21M | -151.14%-15.65M | -172.00%-14.38M | -55.33%30.59M | -72.25%19.97M | 153.85%68.48M |
Effect of rate | 32.10%-3.64M | -591.23%-14.85M | -299.29%-5.37M | 3,825.97%3.02M | 825.61%2.69M | 169.37%77K | -470.77%-371K | -218.09%-111K | 96.59%-65K | -94.03%94K |
Net Cash | -178.68%-93.34M | -110.68%-20.17M | -114.44%-33.49M | 158.23%188.83M | 207.45%232.01M | 34,070.09%73.12M | 978.95%75.46M | 100.11%214K | -89.10%6.99M | -209.61%-190.79M |
Begining period cash | -11.35%273.45M | 164.53%308.46M | 164.52%308.46M | 168.63%116.61M | 159.26%116.61M | 0.24%43.41M | 3.86%44.98M | -81.49%43.31M | -81.49%43.31M | -20.42%234M |
Cash at the end | -34.55%176.46M | -11.35%273.45M | -23.26%269.6M | 164.53%308.46M | 192.59%351.31M | 168.63%116.61M | 139.02%120.07M | 0.24%43.41M | -83.05%50.23M | -81.49%43.31M |
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 | -- | Grant Tung (Hong Kong) Certified Public Accountants | -- | Grant Tung (Hong Kong) Certified Public Accountants | -- | 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