(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 | ---- | 297.24%12.09M | ---- | -130.09%-6.13M | ---- | 146.20%20.37M | ---- | -133.51%-44.09M | ---- | 89.63%-18.88M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 14.31%-5.52M | ---- | -17.20%-6.45M | ---- | -158.17%-5.5M | ---- | -126.60%-2.13M | ---- | -2.51%-940K |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -10,455.81%-13.62M | ---- | 67.42%-129K |
Investment loss (gain) | ---- | ---- | ---- | 467.72%1.44M | ---- | --254K | ---- | ---- | ---- | ---- |
Impairment and provisions: | --0 | -118.64%-2.8M | --0 | 34.67%15M | --0 | -47.34%11.14M | --0 | -0.68%21.15M | --0 | -90.32%21.29M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -37.75%12.09M | ---- | 280.84%19.42M |
-Impairmen of inventory (reversal) | ---- | -105.68%-22K | ---- | --387K | ---- | ---- | ---- | 50.47%319K | ---- | -50.93%212K |
-Impairment of trade receivables (reversal) | ---- | -118.98%-2.77M | ---- | 31.19%14.61M | ---- | 88.41%11.14M | ---- | 255.66%5.91M | ---- | -14.46%1.66M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.83M | ---- | ---- |
Revaluation surplus: | --0 | ---42K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 99.29%-94K |
-Other fair value changes | ---- | ---42K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.29%-94K |
Asset sale loss (gain): | --0 | 149.89%4.35M | --0 | -48.96%1.74M | --0 | 13,752.00%3.41M | --0 | -101.64%-25K | --0 | 552.98%1.52M |
-Loss (gain) from sale of subsidiary company | ---- | 140.63%4.35M | ---- | -50.65%1.81M | ---- | --3.67M | ---- | ---- | ---- | 548.76%1.63M |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 73.52%-67K | ---- | -912.00%-253K | ---- | 76.64%-25K | ---- | -496.30%-107K |
Depreciation and amortization: | --0 | -4.69%19.08M | --0 | -44.39%20.02M | --0 | -20.87%36M | --0 | 2.30%45.49M | --0 | -28.72%44.47M |
-Depreciation | ---- | -4.03%19.28M | ---- | -44.00%20.09M | ---- | -20.55%35.88M | ---- | 3.84%45.16M | ---- | 4.50%43.49M |
-Amortization of intangible assets | ---- | -65.40%73K | ---- | -45.76%211K | ---- | -29.27%389K | ---- | 19.05%550K | ---- | -97.78%462K |
-Other depreciation and amortization | ---- | 3.19%-273K | ---- | -6.82%-282K | ---- | -23.94%-264K | ---- | -140.88%-213K | ---- | --521K |
Financial expense | ---- | -7.11%901K | ---- | -74.68%970K | ---- | -47.01%3.83M | ---- | -11.37%7.23M | ---- | -4.19%8.16M |
Special items | ---- | 101.92%37K | ---- | -886.94%-1.93M | ---- | -98.78%245K | ---- | 270.59%20.06M | ---- | -79.33%5.41M |
Operating profit before the change of operating capital | --0 | 13.91%28.1M | --0 | -64.63%24.67M | --0 | 104.72%69.75M | --0 | -43.97%34.07M | --0 | -49.35%60.81M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 105.61%905K | ---- | 37.69%-16.14M | ---- | -168.94%-25.9M | ---- | -8.71%37.56M | ---- | -92.38%41.14M |
Accounts receivable (increase)decrease | ---- | -2,480.14%-41.82M | ---- | 96.20%-1.62M | ---- | -245.30%-42.61M | ---- | -7.12%29.33M | ---- | 261.30%31.58M |
Accounts payable increase (decrease) | ---- | 46.66%-1.72M | ---- | -104.76%-3.22M | ---- | 813.44%67.66M | ---- | 89.00%-9.48M | ---- | 87.26%-86.25M |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.2M | ---- | ---- |
Cash from business operations | --0 | -359.79%-18.59M | --0 | -103.69%-4.04M | ---25.75M | 28.43%109.62M | --0 | 331.19%85.35M | --0 | -85.81%19.8M |
Other taxs | ---- | 331.08%5.2M | ---- | -14.66%-2.25M | ---- | -276.25%-1.96M | ---- | 87.47%-522K | ---- | 74.26%-4.17M |
Dividend received - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 175.97%356K | ---- | -67.42%129K |
Interest paid - operating | ---- | 7.11%-901K | ---- | 21.65%-970K | ---- | 14.68%-1.24M | ---- | ---1.45M | ---- | ---- |
Special items of business | ---- | 47.55%-4.06M | ---- | -119.00%-7.74M | ---- | 384.28%40.71M | ---- | 47.91%-14.32M | ---- | -115.58%-27.49M |
Net cash from operations | 103.52%1.94M | -96.68%-14.29M | -113.54%-54.99M | -106.83%-7.27M | -133.79%-25.75M | 27.08%106.42M | 407.82%76.22M | 431.43%83.74M | 22.33%15.01M | -87.27%15.76M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 32.29%3.63M | -14.31%5.52M | -19.04%2.75M | 17.20%6.45M | 1,449.32%3.39M | 556.99%5.5M | 26.59%219K | -10.96%837K | -75.25%173K | 2.51%940K |
Restricted cash (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 200.00%8.88M | --697K | ---8.88M |
Loan receivable (increase) decrease | -399.70%-18.1M | --17.47M | --6.04M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | --902K | ---- | ---- | -81.23%67K | -14.10%67K | -34.73%357K | -39.06%78K | 156.81%547K | -42.86%128K | -76.07%213K |
Purchase of fixed assets | ---3.87M | 91.80%-163K | ---- | 58.46%-1.99M | 77.38%-652K | 0.81%-4.79M | 48.23%-2.88M | 93.02%-4.83M | 92.02%-5.57M | -167.78%-69.17M |
Purchase of intangible assets | ---- | ---- | ---- | ---1.59M | ---- | ---- | ---- | 95.58%-286K | ---- | ---6.46M |
Sale of subsidiaries | ---- | 150.28%20.6M | --20.6M | -88.90%8.23M | ---- | --74.14M | ---- | ---- | ---- | -383.72%-2.7M |
Recovery of cash from investments | --5.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---11.31M | ---5.67M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -178.37%-23.03M | 238.14%37.75M | 946.44%29.38M | -85.16%11.16M | 208.63%2.81M | 1,359.31%75.21M | 43.42%-2.59M | 105.99%5.15M | 93.62%-4.57M | -276.66%-86.07M |
Net cash before financing | 17.63%-21.09M | 501.82%23.46M | -11.60%-25.61M | -97.85%3.9M | -131.16%-22.94M | 104.33%181.63M | 605.30%73.63M | 226.43%88.89M | 117.60%10.44M | -169.69%-70.31M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | -65.21%24.6M | -16.86%22.05M | -57.18%70.72M | -70.77%26.52M | -0.79%165.15M |
Refund | ---- | ---- | ---- | ---- | ---- | 54.61%-72.2M | 40.14%-36.07M | -4.50%-159.07M | 28.14%-60.27M | 7.25%-152.22M |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | 55.12%-2.59M | 49.29%-1.93M | 29.16%-5.78M | 11.19%-3.8M | 4.19%-8.16M |
Dividends paid - financing | ---24.34M | ---- | ---- | ---- | ---- | ---24.34M | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | --4.37M | --4.37M | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.29M | ---4.29M | ---- |
Other items of the financing business | 7.29%-496K | 5.04%-1.02M | 0.74%-535K | -104.01%-1.07M | -101.99%-539K | 988.90%26.68M | 4,694.75%27.11M | ---3M | 97.72%-590K | ---- |
Net cash from financing operations | -4,542.43%-24.84M | -130.80%-1.02M | -113.95%-535K | 106.90%3.3M | -65.63%3.83M | 52.82%-47.85M | 126.29%11.16M | -2,227.67%-101.43M | -82.10%-42.43M | 116.22%4.77M |
Effect of rate | 8.59%-18.79M | -412.40%-36.49M | -648.63%-20.56M | -56.49%11.68M | 154.31%3.75M | 462.15%26.85M | -255.80%-6.9M | 68.29%-7.41M | 67.24%-1.94M | -173.53%-23.37M |
Net Cash | -75.70%-45.93M | 211.69%22.44M | -36.79%-26.14M | -94.62%7.2M | -122.54%-19.11M | 1,167.22%133.78M | 365.04%84.79M | 80.88%-12.54M | 61.28%-31.99M | -191.66%-65.54M |
Begining period cash | -4.07%330.89M | 5.79%344.94M | 5.79%344.94M | 97.09%326.06M | 97.09%326.06M | -10.76%165.44M | -10.76%165.44M | -32.42%185.39M | -32.42%185.39M | 60.41%274.3M |
Cash at the end | -10.75%266.17M | -4.07%330.89M | -4.01%298.24M | 5.79%344.94M | 27.69%310.7M | 97.09%326.06M | 60.66%243.33M | -10.76%165.44M | -18.47%151.46M | -32.42%185.39M |
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 | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants |
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