(FY)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 85.63%-4.95M | ---- | -10.18%-34.46M | ---- | 78.99%-31.27M | ---- | -658.55%-148.85M | ---- | 19.92%26.65M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -226.51%-3.19M | ---- | -241.61%-977K | ---- | 49.47%-286K | ---- | 51.08%-566K | ---- | 42.61%-1.16M | ---- |
Impairment and provisions: | 0.61%11.19M | --0 | -33.98%11.13M | --0 | -87.66%16.85M | --0 | 1,468.00%136.49M | --0 | 871.72%8.71M | --0 |
-Impairment of property, plant and equipment (reversal) | 324.51%9.89M | ---- | --2.33M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | 258.16%1.4M | ---- | -85.15%392K | ---- | 24.48%2.64M | ---- | 46.51%2.12M | ---- | 158.85%1.45M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | -90.72%11.39M | ---- | --122.65M | ---- | ---- | ---- |
-Other impairments and provisions | -101.21%-102K | ---- | 197.56%8.4M | ---- | -75.92%2.82M | ---- | 61.56%11.73M | ---- | 445.30%7.26M | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | -104.62%-65K | --0 | 566.82%1.41M | --0 | 603.33%211K | --0 | -95.28%30K | --0 | 893.75%635K | --0 |
-Loss (gain) on sale of property, machinery and equipment | -104.62%-65K | ---- | 566.82%1.41M | ---- | 603.33%211K | ---- | -95.28%30K | ---- | 893.75%635K | ---- |
Depreciation and amortization: | -33.53%11.12M | --0 | -21.22%16.73M | --0 | -20.32%21.24M | --0 | -4.97%26.66M | --0 | 648.73%28.06M | --0 |
-Depreciation | -33.53%11.12M | ---- | -21.22%16.73M | ---- | -6.00%21.24M | ---- | -8.88%22.6M | ---- | 612.21%24.8M | ---- |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | 24.79%4.06M | ---- | 1,128.68%3.26M | ---- |
Financial expense | 12.60%7.14M | ---- | 18.88%6.34M | ---- | -22.10%5.33M | ---- | -35.92%6.85M | ---- | -0.17%10.69M | ---- |
Exchange Loss (gain) | -94.60%221K | ---- | 663.27%4.1M | ---- | -92.33%-727K | ---- | -3,880.00%-378K | ---- | -99.06%10K | ---- |
Special items | -124.94%-400K | ---- | 122.82%1.6M | ---- | -68.30%-7.03M | ---- | -158.32%-4.18M | ---- | 23.91%7.16M | ---- |
Operating profit before the change of operating capital | 258.92%21.07M | --0 | 35.84%5.87M | --0 | -73.09%4.32M | --0 | -80.11%16.06M | --0 | 100.38%80.74M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 175.28%3.48M | ---- | -118.35%-4.63M | ---- | 3,321.57%25.22M | ---- | -98.63%737K | ---- | 16.62%53.71M | ---- |
Accounts receivable (increase)decrease | -78.70%9.51M | ---- | 332.85%44.64M | ---- | -82.22%10.31M | ---- | 161.63%57.99M | ---- | -288.15%-94.09M | ---- |
Accounts payable increase (decrease) | 116.08%4.6M | ---- | 11.14%-28.59M | ---- | 41.45%-32.18M | ---- | -206.21%-54.96M | ---- | 212.54%51.75M | ---- |
prepayments (increase)decrease | -191.98%-9.24M | ---- | 100.26%10.05M | ---- | -36.42%5.02M | ---- | 300.28%7.89M | ---- | 49.18%-3.94M | ---- |
Cash from business operations | 33.35%29.91M | 40.46%-33.84M | 43.63%22.43M | 16.30%-56.82M | -42.48%15.61M | 27.44%-67.89M | -69.23%27.15M | -55.34%-93.57M | 3.44%88.22M | -651.76%-60.23M |
Other taxs | -333.33%-260K | ---- | -101.12%-60K | -10.47%667K | 128.09%5.34M | 105.46%745K | -2,415.34%-19.02M | -2,280.83%-13.65M | 91.89%-756K | 135.07%626K |
Interest paid - operating | -12.60%-7.14M | -28.81%-3.39M | -18.88%-6.34M | 2.74%-2.63M | 22.10%-5.33M | 28.31%-2.71M | 35.92%-6.85M | 2.13%-3.77M | 0.17%-10.69M | -11.48%-3.86M |
Special items of business | 109.91%486K | ---- | -267.75%-4.91M | ---- | 610.30%2.92M | ---- | -1,105.26%-573K | ---- | -97.86%57K | ---- |
Net cash from operations | 40.44%22.51M | 36.68%-37.22M | 2.59%16.03M | 15.84%-58.79M | 1,117.54%15.62M | 37.07%-69.85M | -98.33%1.28M | -74.90%-110.99M | 17.65%76.78M | -378.76%-63.46M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 163.66%2.58M | ---- | 241.61%977K | ---- | -49.47%286K | ---- | -51.08%566K | ---- | -42.61%1.16M | ---- |
Decrease in deposits (increase) | ---30.94M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 19.96%553K | ---- | 34.01%461K | ---- | 290.91%344K | ---- | -31.25%88K | ---- | -60.62%128K | ---- |
Purchase of fixed assets | 33.40%-963K | ---- | 28.52%-1.45M | ---- | 31.31%-2.02M | ---- | 56.08%-2.95M | ---- | -160.83%-6.71M | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | 91.10%-21K | ---- | ---236K | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---135.28M | ---- |
Net cash from investment operations | -359,600.00%-28.78M | 325.28%1.14M | 99.43%-8K | 269.18%269K | 39.75%-1.39M | 84.94%-159K | 98.36%-2.31M | 99.19%-1.06M | -61,174.78%-140.93M | -142,131.52%-130.67M |
Net cash before financing | -139.14%-6.27M | 38.34%-36.08M | 12.58%16.02M | 16.41%-58.52M | 1,482.70%14.23M | 37.52%-70.01M | 98.40%-1.03M | 42.28%-112.05M | -198.64%-64.15M | -1,374.81%-194.13M |
Cash flow from financing activities | ||||||||||
New borrowing | -19.07%197.2M | ---- | -20.57%243.68M | ---- | 99.54%306.79M | ---- | -54.83%153.75M | ---- | 201.89%340.39M | ---- |
Refund | 11.49%-252.3M | ---- | 7.58%-285.07M | ---- | -249.00%-308.44M | ---- | 79.61%-88.38M | ---- | -153.91%-433.52M | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | -200.00%-18M | ---- | ---6M | ---- |
Other items of the financing business | 53.74%-2.07M | ---- | -8.72%-4.48M | ---- | 89.61%-4.12M | ---- | -206.07%-39.65M | ---- | ---12.96M | ---- |
Net cash from financing operations | -24.66%-57.17M | -203.18%-10.79M | -695.15%-45.86M | -113.13%-3.56M | -174.73%-5.77M | -61.48%27.11M | 106.89%7.72M | 880.06%70.38M | -93.29%-112.08M | 91.92%-9.02M |
Effect of rate | 56.55%-1.1M | 42.32%-792K | -152.81%-2.54M | -404.43%-1.37M | 42.75%4.81M | 301.34%451K | 2,037.36%3.37M | -172.26%-224K | 95.40%-174K | 156.57%310K |
Net Cash | -112.57%-63.44M | 24.50%-46.87M | -452.79%-29.85M | -44.71%-62.08M | 26.48%8.46M | -2.95%-42.9M | 103.80%6.69M | 79.49%-41.67M | -2,600.43%-176.23M | -62.78%-203.15M |
Begining period cash | -16.77%160.72M | -16.77%160.72M | 7.38%193.11M | 7.38%193.11M | 5.93%179.84M | 5.93%179.84M | -50.96%169.78M | -50.96%169.78M | 0.95%346.18M | 0.95%346.18M |
Cash at the end | -40.16%96.17M | -12.80%113.06M | -16.77%160.72M | -5.63%129.66M | 7.38%193.11M | 7.43%137.39M | 5.93%179.84M | -10.78%127.88M | -50.96%169.78M | -34.12%143.34M |
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 | 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