(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 | ---- | -39.19%24.41M | ---- | 254.61%40.14M | ---- | 326.22%11.32M | ---- | -5,985.88%-5M | ---- | -95.54%85K |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---6K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | 69.33%276K | ---- | 307.50%163K | ---- | 122.22%40K |
Dividend (income)- adjustment | ---- | 1.08%-365K | ---- | ---369K | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | --0 | -100.62%-22K | --0 | 2,041.92%3.58M | --0 | 158.19%167K | --0 | -233.49%-287K | --0 | 109.07%215K |
-Impairmen of inventory (reversal) | ---- | -97.40%91K | ---- | 12,389.29%3.5M | ---- | 107.93%28K | ---- | -411.59%-353K | ---- | 96.92%-69K |
-Other impairments and provisions | ---- | -241.25%-113K | ---- | -42.45%80K | ---- | 110.61%139K | ---- | -76.76%66K | ---- | 311.94%284K |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | --0 | --0 | --0 | --0 | -99.73%3K | --0 | --1.1M | --0 | --0 |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | -99.73%3K | ---- | --1.1M | ---- | ---- |
Depreciation and amortization: | --0 | -1.83%3.21M | --0 | 0.03%3.27M | --0 | 2.03%3.27M | --0 | 701.75%3.21M | --0 | 132.56%400K |
-Depreciation | ---- | -1.83%3.21M | ---- | 0.03%3.27M | ---- | 2.03%3.27M | ---- | 701.75%3.21M | ---- | 132.56%400K |
Financial expense | ---- | 172.97%303K | ---- | --111K | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | ---- | ---- | ---- | ---- | ---- | -1,253.85%-176K | ---- | ---13K | ---- | ---- |
Operating profit before the change of operating capital | --0 | -41.08%27.53M | --0 | 214.45%46.73M | --0 | 1,886.06%14.86M | --0 | -212.43%-832K | --0 | -5.37%740K |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 183.15%24.71M | ---- | -337.87%-29.72M | ---- | 33.23%12.49M | ---- | 155.53%9.38M | ---- | -809.54%-16.89M |
Accounts receivable (increase)decrease | ---- | 24.20%-6.73M | ---- | 29.39%-8.88M | ---- | -207.27%-12.57M | ---- | 145.43%11.72M | ---- | -3,275.52%-25.79M |
Accounts payable increase (decrease) | ---- | 84.84%-1.01M | ---- | -144.31%-6.68M | ---- | 248.90%15.08M | ---- | 1,317.38%4.32M | ---- | 107.19%305K |
Cash from business operations | --0 | 4,010.51%44.6M | --0 | -96.42%1.09M | --0 | 31.55%30.29M | --0 | 157.38%23.02M | --0 | -2,199.54%-40.13M |
Other taxs | ---- | -4,025.00%-13.86M | ---- | -1,868.42%-336K | ---- | 575.00%19K | ---- | 99.30%-4K | ---- | -127.86%-569K |
Special items of business | ---- | 126.70%98K | ---- | -187.38%-367K | ---- | 126.91%420K | ---- | -203.79%-1.56M | ---- | 1,419.19%1.5M |
Net cash from operations | 19,758.02%15.92M | 4,004.01%30.74M | -100.58%-81K | -97.53%749K | -41.31%13.87M | 31.65%30.31M | 9.72%23.62M | 156.57%23.02M | 442.65%21.53M | -13,802.36%-40.7M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | --6K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividend received - investment | ---- | -1.08%365K | ---- | --369K | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | ---- | -6.06%-70K | ---- | 84.79%-66K | ---- | 90.10%-434K | ---- | -5,825.68%-4.39M | ---- | 93.43%-74K |
Recovery of cash from investments | ---- | --1.79M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 95.94%-618K | ---- | -790.46%-15.22M |
Net cash from investment operations | -41.38%-82K | 591.42%2.1M | -56.76%-58K | 169.82%303K | 86.79%-37K | 91.33%-434K | 73.61%-280K | 67.28%-5M | 93.03%-1.06M | -439.21%-15.29M |
Net cash before financing | 11,496.40%15.84M | 3,021.10%32.83M | -101.01%-139K | -96.48%1.05M | -40.76%13.83M | 65.80%29.87M | 14.03%23.34M | 132.18%18.02M | 195.23%20.47M | -2,105.12%-55.99M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | --50M | ---- | ---- | ---- | 413.22%71.85M | ---- | 125.30%14M | ---- | -51.07%6.21M |
Refund | ---- | ---50M | ---- | ---- | ---- | -413.22%-71.85M | ---- | -125.30%-14M | ---- | 51.07%-6.21M |
Interest paid - financing | ---- | -172.97%-303K | ---- | 59.78%-111K | ---- | -69.33%-276K | ---- | -307.50%-163K | ---- | -122.22%-40K |
Other items of the financing business | ---- | -2.05%-2.44M | ---- | 1.28%-2.4M | ---- | 1.38%-2.43M | ---- | ---2.46M | ---- | ---- |
Net cash from financing operations | -114.34%-1.25M | -9.62%-2.75M | 798.00%8.75M | 7.25%-2.51M | 6.77%-1.25M | -3.01%-2.7M | -19.47%-1.34M | -6,457.50%-2.62M | ---1.13M | -122.22%-40K |
Net Cash | 69.48%14.59M | 2,169.26%30.09M | -31.55%8.61M | -105.35%-1.45M | -42.84%12.58M | 76.50%27.17M | 13.72%22M | 127.48%15.39M | 190.00%19.35M | -2,091.16%-56.03M |
Begining period cash | 53.69%86.12M | -2.53%56.04M | -2.53%56.04M | 89.61%57.49M | 89.61%57.49M | 103.14%30.32M | 103.14%30.32M | -78.96%14.93M | -78.96%14.93M | -3.48%70.95M |
Cash at the end | 55.79%100.71M | 53.69%86.12M | -7.74%64.64M | -2.53%56.04M | 33.92%70.06M | 89.61%57.49M | 52.66%52.32M | 103.14%30.32M | -30.71%34.27M | -78.96%14.93M |
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 | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu 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
No Data