(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 | ---- | 51.73%-126.73M | ---- | 23.98%-262.56M | ---- | -1,177.53%-345.39M | ---- | 40.51%32.05M | ---- | 1,806.21%22.81M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 65.28%-1.77M | ---- | 56.12%-5.08M | ---- | 3.13%-11.58M | ---- | -22.67%-11.96M | ---- | -85.30%-9.75M |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --236K |
Impairment and provisions: | --0 | -66.61%44.52M | --0 | 5.26%133.32M | --0 | 667.80%126.66M | --0 | 480.97%16.5M | --0 | 60.69%-4.33M |
-Impairment of property, plant and equipment (reversal) | ---- | 2,648.13%20.49M | ---- | ---804K | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | -111.86%-2.24M | ---- | 1,225.16%18.91M | ---- | 596.10%1.43M | ---- | 210.81%205K | ---- | -106.47%-185K |
-Impairment of goodwill | ---- | ---- | ---- | -21.36%78.55M | ---- | 986.35%99.89M | ---- | --9.2M | ---- | ---- |
-Other impairments and provisions | ---- | -28.32%26.28M | ---- | 44.66%36.66M | ---- | 257.09%25.34M | ---- | 271.19%7.1M | ---- | 70.20%-4.15M |
Revaluation surplus: | --0 | 4,314.35%39.66M | --0 | -101.10%-941K | --0 | 215.55%85.86M | --0 | -675,336.36%-74.3M | --0 | ---11K |
-Other fair value changes | ---- | 4,314.35%39.66M | ---- | -101.10%-941K | ---- | 215.55%85.86M | ---- | -675,336.36%-74.3M | ---- | ---11K |
Asset sale loss (gain): | --0 | -254.46%-780K | --0 | 106.40%505K | --0 | -112,857.14%-7.89M | --0 | -66.67%7K | --0 | 101.06%21K |
-Loss (gain) from sale of subsidiary company | ---- | -254.46%-780K | ---- | 106.41%505K | ---- | ---7.88M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | -300.00%-14K | ---- | -66.67%7K | ---- | 101.06%21K |
Depreciation and amortization: | --0 | -32.58%15.38M | --0 | -25.95%22.82M | --0 | -6.41%30.82M | --0 | 308.60%32.93M | --0 | 69.14%8.06M |
-Depreciation | ---- | -32.58%15.38M | ---- | -25.95%22.82M | ---- | -6.41%30.82M | ---- | 308.60%32.93M | ---- | 69.14%8.06M |
Financial expense | ---- | -9.40%9.49M | ---- | -44.39%10.48M | ---- | 22.50%18.84M | ---- | --15.38M | ---- | ---- |
Exchange Loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.28%-23K | ---- | 69.48%-3.19M |
Special items | ---- | -115.29%-1.86M | ---- | -4.73%12.14M | ---- | -47.64%12.74M | ---- | 277.30%24.33M | ---- | ---13.73M |
Operating profit before the change of operating capital | --0 | 75.28%-22.08M | --0 | 0.70%-89.34M | --0 | -357.66%-89.96M | --0 | 28,755.37%34.92M | --0 | 100.48%121K |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | ---- | 102.64%27.01M | ---- | -79.99%13.33M | ---- | 1,684.07%66.61M | ---- | 86.33%-4.21M | ---- | -0.39%-30.75M |
Accounts payable increase (decrease) | ---- | -8.80%-22.69M | ---- | 9.48%-20.86M | ---- | -2.55%-23.04M | ---- | -653.37%-22.47M | ---- | 141.68%4.06M |
prepayments (increase)decrease | ---- | -103.67%-444K | ---- | -68.36%12.1M | ---- | 332.29%38.25M | ---- | ---16.46M | ---- | ---- |
Cash from business operations | 94.26%-405K | -10.26%-17.75M | -183.27%-7.05M | -115.20%-16.1M | -75.01%8.47M | 184.35%105.87M | 286.79%33.9M | -372.43%-125.52M | 25.58%-18.15M | 59.54%-26.57M |
Hong Kong profits tax paid | ---16K | ---- | ---- | ---- | ---- | -958.97%-2.07M | -1,637.76%-3.41M | 93.91%-195K | ---196K | 26.23%-3.2M |
China income tax paid | ---- | ---- | ---- | -2,938.10%-5.1M | ---- | 87.47%-168K | 73.50%-168K | -27.23%-1.34M | -46.08%-634K | -82.04%-1.05M |
Interest received - operating | ---- | 243.49%5.3M | ---- | -82.47%1.54M | ---- | 151.13%8.8M | ---- | --3.51M | ---- | ---- |
Special items of business | ---- | -99.34%454K | ---- | -39.78%68.66M | ---- | 197.20%114.02M | ---- | ---117.3M | ---- | ---- |
Net cash from operations | 94.03%-421K | 36.68%-12.45M | -183.27%-7.05M | -117.48%-19.66M | -72.06%8.47M | 191.01%112.44M | 259.79%30.32M | -300.83%-123.55M | 23.54%-18.98M | 56.33%-30.82M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 18.71%203K | -0.88%337K | 0.00%171K | -84.10%340K | -96.58%171K | 99.44%2.14M | 504.11%5M | -87.64%1.07M | --828K | 37.84%8.67M |
Dividend received - investment | ---- | ---- | -11.54%184K | ---- | --208K | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | 186.76%8.34M | ---- | 64.10%-9.61M | ---- |
Decrease in deposits (increase) | -260.00%-64K | 1,700.00%32K | 4,100.00%40K | 85.71%-2K | 90.00%-1K | -100.25%-14K | -100.00%-10K | 1,198.17%5.69M | -100.09%-5K | -99.74%438K |
Sale of fixed assets | ---- | ---- | ---- | -85.52%804K | -99.93%4K | --5.55M | --5.54M | ---- | ---- | ---- |
Purchase of fixed assets | ---166K | ---- | ---- | ---- | ---- | 80.02%-2.27M | -0.68%-2.08M | 46.81%-11.37M | 73.66%-2.06M | -197.88%-21.38M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---15.5M |
Sale of subsidiaries | ---- | 67.74%-60K | ---- | -100.65%-186K | ---- | --28.71M | --28.71M | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -501.18%-243.48M |
Recovery of cash from investments | ---- | -85.42%5M | -80.77%5M | --34.29M | --26M | ---- | ---- | --29.66M | --29.66M | ---- |
Cash on investment | ---- | ---- | ---- | 30.05%-7M | ---- | 90.29%-10M | ---- | -247.29%-102.94M | -56.04%-93M | ---29.64M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | -1,163.83%-10M | --1.6M | 0.43%940K | ---- |
Net cash from investment operations | -100.50%-27K | -81.21%5.31M | -79.55%5.4M | 17.18%28.25M | -25.68%26.38M | 131.60%24.11M | 148.45%35.5M | 74.64%-76.29M | 16.45%-73.26M | -398.04%-300.88M |
Net cash before financing | 73.00%-448K | -183.07%-7.14M | -104.76%-1.66M | -93.71%8.59M | -47.05%34.85M | 168.33%136.55M | 171.36%65.82M | 39.75%-199.85M | 18.01%-92.23M | -1,192.32%-331.71M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -84.21%3M | 75.44%3M | 375.00%19M | -57.25%1.71M | -89.78%4M | --4M | --39.12M | ---- | ---- |
Refund | ---- | 84.21%-3M | ---- | -375.00%-19M | ---- | ---4M | ---- | ---- | ---- | ---- |
Issuing shares | ---- | ---- | ---- | --61.61M | --61.61M | ---- | ---- | ---- | ---- | --269.57M |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -94.56%17.4M | ---- | --320M |
Interest paid - financing | 74.89%-1.43M | 12.13%-6.07M | 2.31%-5.71M | 64.52%-6.9M | -9.73%-5.84M | -33.12%-19.45M | -13.16%-5.32M | -10,565.69%-14.61M | -12,969.44%-4.71M | ---137K |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8.27M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | 12.85%-53.55M | -257.02%-53.55M | -299.01%-61.45M | -102.70%-15M | 93.00%-15.4M | ---7.4M | ---220M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | --275K | ---- | ---- | ---- | ---- |
Other items of the financing business | 26.77%-4.28M | 29.41%-10.06M | 22.47%-5.84M | -1,217.47%-14.26M | -187.97%-7.53M | -103.56%-1.08M | 124.26%8.56M | 195.51%30.37M | -46,327.63%-35.29M | -43,453.42%-31.79M |
Net cash from financing operations | 33.20%-5.71M | -23.14%-16.13M | -137.23%-8.55M | 83.97%-13.1M | 53.61%-3.6M | -243.66%-81.71M | 83.62%-7.76M | -82.73%56.87M | -118.14%-47.39M | 451,297.26%329.37M |
Effect of rate | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -135.57%-1.35M |
Net Cash | 39.67%-6.16M | -416.56%-23.27M | -132.65%-10.2M | -108.21%-4.5M | -46.17%31.25M | 138.36%54.85M | 141.58%58.05M | -6,033.55%-142.97M | -193.90%-139.62M | -107.69%-2.33M |
Begining period cash | -16.34%119.13M | -3.07%142.4M | -3.07%142.4M | 59.58%146.9M | 59.58%146.9M | -60.83%92.05M | -60.83%92.05M | -1.54%235.03M | -1.54%235.03M | 16.66%238.71M |
Cash at the end | -14.54%112.98M | -16.34%119.13M | -25.80%132.19M | -3.07%142.4M | 18.68%178.15M | 59.58%146.9M | 57.34%150.11M | -60.83%92.05M | -75.37%95.4M | -1.54%235.03M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | 21.97%178.15M | --146.9M | 56.83%146.06M | ---- | --93.13M | ---- |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | 21.97%178.15M | --146.9M | 56.83%146.06M | --0 | --93.13M | --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 | -- | Tianji Hong Kong Certified Public Accountants Limited | -- | Ernst & Young | -- | Ernst & Young | -- | KPMG | -- | KPMG |
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