(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 | 19.78%-41.57M | 52.91%-9.47M | -170.48%-51.82M | ---20.12M | -23.48%73.53M | ---- | -6.28%96.1M | ---- | -21.85%102.54M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | 97.63%-80K | ---- | 63.46%-3.38M | ---- |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---2.97M | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 71.66%-678K | ---- | 43.21%-2.39M | ---- | 9.50%-4.21M | ---- | -7.56%-4.65M | ---- | -132.63%-4.33M | ---- |
Impairment and provisions: | 108.34%249K | --0 | -475.14%-2.99M | --0 | -146.13%-519K | --0 | 124.37%1.13M | --0 | -134.49%-4.62M | --0 |
-Impairment of trade receivables (reversal) | 105.31%160K | ---- | -252.40%-3.02M | ---- | 408.74%1.98M | ---- | 118.95%389K | ---- | -39.85%-2.05M | ---- |
-Other impairments and provisions | 187.10%89K | ---- | 101.24%31K | ---- | -439.40%-2.5M | ---- | 128.71%736K | ---- | -146.97%-2.56M | ---- |
Revaluation surplus: | ---5.76M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Other fair value changes | ---5.76M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | --420K | --0 | --0 | --0 | 57.00%-89K | --0 | -101.52%-207K | --0 | 24,845.45%13.61M | --0 |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | 15.24%-89K | ---- | ---105K | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | --420K | ---- | ---- | ---- | ---- | ---- | -1,357.14%-102K | ---- | 87.27%-7K | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --13.62M | ---- |
Depreciation and amortization: | -5.83%25.65M | --0 | -8.38%27.24M | --0 | 16.00%29.73M | --0 | 35.66%25.63M | --0 | 8.12%18.89M | --0 |
-Depreciation | -7.26%24.45M | ---- | -8.56%26.36M | ---- | 12.49%28.83M | ---- | 35.66%25.63M | ---- | 25.11%18.89M | ---- |
-Amortization of intangible assets | 37.19%1.2M | ---- | -2.78%874K | ---- | --899K | ---- | ---- | ---- | ---- | ---- |
Financial expense | 27.68%8.56M | ---- | 14.29%6.7M | ---- | 166.86%5.86M | ---- | -32.30%2.2M | ---- | -26.68%3.25M | ---- |
Exchange Loss (gain) | 662.86%267K | ---- | 149.30%35K | ---- | 96.85%-71K | ---- | ---2.25M | ---- | ---- | ---- |
Special items | -45.24%-12.84M | ---- | 27.87%-8.84M | ---- | -273.89%-12.26M | ---- | -231.78%-3.28M | ---- | 95.94%-988K | ---- |
Operating profit before the change of operating capital | 19.82%-25.71M | 52.91%-9.47M | -134.86%-32.07M | ---20.12M | -17.59%91.97M | --0 | -10.70%111.6M | --0 | -4.59%124.97M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -95.30%889K | ---- | 161.40%18.93M | ---- | -1,319.20%-30.83M | ---- | -202.51%-2.17M | ---- | 61.85%-718K | ---- |
Accounts receivable (increase)decrease | -92.68%9.96M | -94.71%7.84M | 393.54%135.94M | --148.13M | -163.34%-46.31M | ---- | 15.40%73.11M | ---- | 51.92%63.36M | ---- |
Accounts payable increase (decrease) | -1,092.37%-98.54M | ---- | -77.78%9.93M | ---- | 240.18%44.68M | ---- | -82.67%13.14M | ---- | 1,038.44%75.81M | ---- |
Cash from business operations | -184.59%-112.28M | -114.80%-16.24M | 123.01%132.73M | 52.16%109.73M | -69.58%59.52M | 211.51%72.12M | -25.72%195.68M | -202.34%-64.67M | 48.43%263.42M | -6.33%63.2M |
Other taxs | ---- | ---- | ---- | 50.07%-8.56M | 4.25%-34.49M | 5.34%-17.15M | -14.50%-36.03M | -19.11%-18.11M | -14.87%-31.47M | -32.03%-15.21M |
Interest paid - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.59%-1.84M |
Special items of business | --1.13M | 7.11%-14.48M | ---- | -1,011.87%-15.59M | ---- | 1,644.90%1.71M | ---- | --98K | ---- | ---- |
Adjustment items of business operations | 99.83%-14K | ---- | ---8.26M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | -190.21%-112.3M | -115.52%-16.12M | 397.42%124.48M | 83.23%103.86M | -84.33%25.02M | 168.55%56.68M | -31.17%159.65M | -279.18%-82.69M | 58.10%231.96M | -14.69%46.15M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 16.02%10.26M | 31.23%6.68M | -27.87%8.84M | -80.92%5.09M | 220.42%12.26M | 1,720.67%26.69M | 287.15%3.83M | 63.07%1.47M | -1.69%988K | 1,023.75%899K |
Dividend received - investment | --8.15M | ---- | ---- | ---- | --4.69M | --4.67M | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | -74.05%30.17M | -114.51%-13.21M | 287.60%116.28M | 355.00%91M | 158.82%30M | --20M |
Decrease in deposits (increase) | 125.55%25.38M | 161.42%18.86M | -14.69%-99.35M | -400.18%-30.71M | 72.58%-86.62M | 122.72%10.23M | -6,509.10%-315.92M | -841.84%-45.02M | 88.66%-4.78M | 87.96%-4.78M |
Sale of fixed assets | --478K | ---- | ---- | ---- | ---- | ---- | 814.29%128K | ---- | -87.50%14K | ---- |
Purchase of fixed assets | -9.72%-14.07M | 68.17%-1.37M | 60.39%-12.83M | 72.11%-4.31M | -38.55%-32.38M | -4.17%-15.46M | 55.48%-23.37M | 23.76%-14.84M | -94.83%-52.5M | -107.78%-19.47M |
Purchase of intangible assets | -2,950.00%-244K | ---- | 90.80%-8K | ---7K | ---87K | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | 103.57%1K | ---- | -100.25%-28K | --21.98M | 210.65%11M | ---- |
Acquisition of subsidiaries | ---20.92M | ---- | ---- | ---- | ---- | ---- | ---38.5M | ---- | ---- | ---- |
Recovery of cash from investments | --117.96M | --1.94M | ---- | ---- | ---- | ---- | --136.21M | --112.46M | ---- | ---- |
Cash on investment | 98.99%-1.46M | 98.40%-488K | -1,390.18%-145.32M | -865.18%-30.49M | 4.02%-9.75M | -178.98%-3.16M | 90.76%-10.16M | --4M | -436.59%-110M | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 243.27%9M | ---- |
Net cash from investment operations | 150.48%125.53M | 142.39%25.62M | -204.27%-248.67M | -719.15%-60.42M | 37.87%-81.73M | -94.29%9.76M | -13.11%-131.53M | 5,205.49%171.03M | 18.25%-116.28M | 95.29%-3.35M |
Net cash before financing | 110.66%13.24M | -78.13%9.5M | -119.03%-124.19M | -34.63%43.43M | -301.64%-56.7M | -24.80%66.44M | -75.69%28.12M | 106.43%88.35M | 2,481.48%115.68M | 352.24%42.8M |
Cash flow from financing activities | ||||||||||
New borrowing | 29.43%247.32M | 38.04%81.36M | 57.64%191.09M | 18.50%58.94M | 84.00%121.22M | -48.77%49.74M | 515.69%65.88M | 55.99%97.09M | -82.89%10.7M | -1.89%62.24M |
Refund | -73.55%-239.61M | -53.05%-90.2M | -203.90%-138.06M | -69.91%-58.94M | -42.99%-45.43M | 55.53%-34.69M | 24.76%-31.77M | -41.75%-78M | 29.48%-42.23M | 2.05%-55.03M |
Interest paid - financing | -30.60%-7.79M | 31.88%-2M | -52.21%-5.97M | -92.60%-2.94M | -78.38%-3.92M | 11.18%-1.53M | 32.30%-2.2M | ---1.72M | ---3.25M | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | 0.00%-40.02M | ---- | -17.55%-40.02M | ---- | ---34.05M | ---- |
Other items of the financing business | -7.94%-707K | -81.85%-511K | 71.02%-655K | 86.69%-281K | 31.87%-2.26M | -508.36%-2.11M | -350.07%-3.32M | 5.71%-347K | ---737K | ---368K |
Net cash from financing operations | -101.69%-783K | -252.70%-11.36M | 56.81%46.4M | -128.21%-3.22M | 358.95%29.59M | -32.95%11.41M | 83.57%-11.43M | 148.59%17.02M | -2,726.62%-69.55M | -5.74%6.85M |
Effect of rate | 136.74%1.78M | 96.48%-174K | -183.94%-4.84M | -3,481.88%-4.94M | 137.97%5.77M | ---138K | --2.42M | ---- | ---- | ---- |
Net Cash | 116.01%12.46M | -104.62%-1.86M | -186.93%-77.79M | -48.35%40.21M | -262.41%-27.11M | -26.11%77.85M | -63.81%16.69M | 112.25%105.37M | 546.98%46.12M | 611.64%49.64M |
Begining period cash | -91.51%7.66M | -91.51%7.66M | -19.12%90.29M | -19.12%90.29M | 20.66%111.64M | 36.43%111.64M | 158.97%92.52M | 129.04%81.83M | 24.93%35.73M | 24.93%35.73M |
Cash at the end | 185.76%21.9M | -95.52%5.63M | -91.51%7.66M | -33.69%125.56M | -19.12%90.29M | 1.15%189.35M | 36.39%111.64M | 119.27%187.19M | 129.10%81.85M | 351.84%85.37M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 129.04%81.83M | ---- |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 129.04%81.83M | --0 |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | CNY | CNY | CNY |
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 | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- |
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