(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 | ---- | 132.87%11.54M | ---- | -657.40%-35.12M | ---- | 114.41%6.3M | ---- | -273.69%-43.72M | ---- | -23.49%25.17M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 2.42%-927K | ---- | 14.80%-950K | ---- | 29.39%-1.12M | ---- | 2.95%-1.58M | ---- | -10.31%-1.63M |
Interest expense - adjustment | ---- | 144.66%9.6M | ---- | -31.07%3.92M | ---- | -34.09%5.69M | ---- | 36.56%8.64M | ---- | 62.88%6.32M |
Dividend (income)- adjustment | ---- | ---2.31M | ---- | ---- | ---- | ---- | ---- | -10.09%-2.03M | ---- | -69.02%-1.84M |
Attributable subsidiary (profit) loss | ---- | -10.18%-3.89M | ---- | -152.03%-3.53M | ---- | 2,025.28%6.78M | ---- | 98.21%-352K | ---- | -1.45%-19.63M |
Impairment and provisions: | --0 | 22.59%5.38M | --0 | 354.14%4.39M | --0 | -78.61%966K | --0 | 132.96%4.52M | --0 | 80.37%1.94M |
-Impairmen of inventory (reversal) | ---- | 36.27%5.02M | ---- | 35.42%3.69M | ---- | 41.33%2.72M | ---- | 8.75%1.93M | ---- | -1.94%1.77M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -85.29%168K |
-Other impairments and provisions | ---- | -49.36%355K | ---- | 139.92%701K | ---- | -167.77%-1.76M | ---- | --2.59M | ---- | ---- |
Revaluation surplus: | --0 | -354.85%-2.39M | --0 | 134.53%939K | --0 | -881.32%-2.72M | --0 | 129.97%348K | --0 | 67.78%-1.16M |
-Fair value of investment properties (increase) | ---- | -1,048.97%-2.77M | ---- | 111.73%292K | ---- | ---2.49M | ---- | ---- | ---- | 63.05%-1.12M |
-Derivative financial instruments fair value (increase) | ---- | -324.88%-1.46M | ---- | 382.53%647K | ---- | -165.80%-229K | ---- | 970.00%348K | ---- | 92.97%-40K |
-Other fair value changes | ---- | --1.83M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | --0 | -51.25%117K | --0 | 102.66%240K | --0 | ---9.03M | --0 | --0 | --0 | --2K |
-Loss (gain) from sale of subsidiary company | ---- | --117K | ---- | ---- | ---- | ---8.48M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 143.24%240K | ---- | ---555K | ---- | ---- | ---- | --2K |
Depreciation and amortization: | --0 | -13.51%8.13M | --0 | -11.03%9.4M | --0 | -13.17%10.57M | --0 | 16.84%12.17M | --0 | 12.46%10.41M |
-Depreciation | ---- | -13.51%8.13M | ---- | -11.03%9.4M | ---- | -13.17%10.57M | ---- | 21.91%12.17M | ---- | 12.96%9.98M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2.12%433K |
Exchange Loss (gain) | ---- | ---- | ---- | --26.34M | ---- | ---- | ---- | ---- | ---- | ---- |
Unrealized exchange loss (gain) | ---- | 24.19%5.15M | ---- | 253.71%4.15M | ---- | -993.38%-2.7M | ---- | -83.68%302K | ---- | 126.61%1.85M |
Special items | ---- | ---109K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | --0 | 209.66%30.29M | --0 | -33.62%9.78M | --0 | 167.86%14.73M | --0 | -201.26%-21.71M | --0 | 46.36%21.44M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 131.92%12.42M | ---- | -399.65%-38.9M | ---- | 24.34%12.98M | ---- | 125.14%10.44M | ---- | -4,111.98%-41.52M |
Accounts receivable (increase)decrease | ---- | -618.99%-206.24M | ---- | -682.91%-28.69M | ---- | -89.53%4.92M | ---- | 233.75%47.02M | ---- | -167.31%-35.15M |
Accounts payable increase (decrease) | ---- | 1,463.96%64.19M | ---- | 145.12%4.1M | ---- | 85.24%-9.1M | ---- | -206.73%-61.64M | ---- | 342.44%57.75M |
Cash from business operations | 175.10%26.71M | -85.03%-99.35M | -604.08%-35.57M | -328.10%-53.7M | 78.19%-5.05M | 190.92%23.54M | 12.53%-23.17M | -1,131.51%-25.89M | -152.75%-26.49M | -83.89%2.51M |
Other taxs | 76.65%-477K | -39.57%-4.22M | -235.47%-2.04M | -66.67%-3.02M | -2.70%-609K | 69.96%-1.81M | 79.88%-593K | -25.05%-6.03M | 9.96%-2.95M | -83.11%-4.82M |
Interest paid - operating | -65.49%-5.85M | -144.66%-9.6M | -41.17%-3.53M | 31.07%-3.92M | ---2.5M | 33.03%-5.69M | ---- | -34.40%-8.5M | ---- | -62.88%-6.32M |
Net cash from operations | 149.56%20.39M | -86.63%-113.17M | -404.04%-41.15M | -478.11%-60.64M | 65.64%-8.16M | 139.68%16.04M | 19.28%-23.76M | -368.04%-40.42M | -162.72%-29.44M | -195.23%-8.64M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -29.86%411K | -2.42%927K | --586K | -1.45%950K | ---- | -38.95%964K | ---- | -2.95%1.58M | ---- | 10.31%1.63M |
Dividend received - investment | ---- | --2.31M | ---- | ---- | ---- | ---- | ---- | -1.23%10.03M | -1.23%10.03M | 180.37%10.16M |
Loan receivable (increase) decrease | --4.29M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | 15,883.33%959K | ---- | -95.56%6K | ---- | --135K |
Purchase of fixed assets | -2.31%-1.02M | 84.58%-1.32M | 15.38%-996K | -6,900.82%-8.54M | -1,683.33%-1.18M | 0.00%-122K | 43.10%-66K | 97.28%-122K | 97.15%-116K | -464.32%-4.49M |
Selling intangible assets | ---- | ---- | ---- | --29.5M | --29.5M | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --100M | --100M | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.84M |
Cash on investment | ---- | -85.77%-23.91M | -269.12%-23.51M | 33.99%-12.87M | 66.39%-6.37M | ---19.5M | ---18.95M | ---- | ---- | -577.29%-43.99M |
Other items in the investment business | ---- | --109.37M | 1,323.92%18.45M | ---- | 13.49%1.3M | -95.52%418K | 43.11%1.14M | --9.33M | -0.62%798K | ---- |
Net cash from investment operations | 167.23%3.68M | 866.97%87.38M | -123.52%-5.47M | -89.08%9.04M | -71.69%23.25M | 297.34%82.72M | 666.67%82.13M | 175.08%20.82M | 213.87%10.71M | -1,163.81%-27.73M |
Net cash before financing | 151.63%24.07M | 50.02%-25.79M | -408.99%-46.61M | -152.25%-51.6M | -74.15%15.09M | 603.80%98.76M | 411.73%58.37M | 46.10%-19.6M | -149.89%-18.72M | -628.93%-36.36M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -16.02%308.25M | ---- | 373.93%367.07M | ---- | -35.94%77.45M | ---- | 2.64%120.91M | ---- | 133.11%117.8M |
Refund | -247.01%-51.31M | 15.75%-276.36M | --34.9M | -111.69%-328.02M | ---- | -81.91%-154.95M | ---68.47M | -48.15%-85.18M | ---- | -9.10%-57.5M |
Dividends paid - financing | ---18.41M | 58.33%-5.75M | ---- | -140.00%-13.81M | ---- | 0.00%-5.75M | ---- | 61.54%-5.75M | ---- | 13.33%-14.96M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---5.87M | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -290.11%-1.74M | 87.50%-173K | 42.51%-445K | -109.85%-1.38M | -109.35%-774K | 883.11%14.05M | -58.85%8.28M | 75.32%-1.79M | --20.12M | -235.29%-7.27M |
Net cash from financing operations | -307.37%-71.45M | 8.85%25.97M | 618.32%34.46M | 134.48%23.86M | 88.95%-6.65M | -345.58%-69.2M | -399.11%-60.19M | -25.99%28.18M | 421.03%20.12M | 505.06%38.08M |
Effect of rate | -58.26%-2.44M | -718.78%-2.34M | -364.76%-1.54M | -85.68%378K | 59.16%-332K | 486.38%2.64M | -1,326.32%-813K | 41.17%-683K | -104.14%-57K | -166.72%-1.16M |
Net Cash | -289.82%-47.39M | 100.65%181K | -244.06%-12.16M | -193.87%-27.74M | 563.63%8.44M | 244.56%29.55M | -230.09%-1.82M | 400.99%8.58M | -95.52%1.4M | 167.80%1.71M |
Begining period cash | -3.18%63.44M | -29.44%65.6M | -29.24%65.52M | 52.98%92.96M | 52.37%92.59M | 14.93%60.77M | 14.93%60.77M | 1.05%52.87M | 1.05%52.87M | -1.48%52.32M |
Cash at the end | -73.74%13.61M | -3.29%63.44M | -48.54%51.82M | -29.44%65.6M | 73.21%100.7M | 52.98%92.96M | 7.23%58.14M | 14.93%60.77M | -36.18%54.22M | 1.05%52.87M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --92.96M | --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 | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | 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