(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 | ---- | -66.56%3.18M | ---- | -85.77%9.5M | ---- | 388.49%66.78M | ---- | 149.09%13.67M | ---- | -34.20%5.49M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 22.99%-67K | ---- | -31.82%-87K | ---- | 18.52%-66K | ---- | 20.59%-81K | ---- | 23.31%-102K |
Interest expense - adjustment | ---- | -8.35%4.56M | ---- | -31.48%4.97M | ---- | 16.88%7.26M | ---- | 2,018.77%6.21M | ---- | -68.73%293K |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | -68.42%6K | ---- | -65.45%19K | ---- | --55K | ---- | ---- |
Impairment and provisions: | --0 | 399.07%2.56M | --0 | -133.50%-856K | --0 | 12.51%2.56M | --0 | 87.38%2.27M | --0 | 409.18%1.21M |
-Impairmen of inventory (reversal) | ---- | 2,384.21%434K | ---- | -1,050.00%-19K | ---- | -99.42%2K | ---- | 643.48%342K | ---- | 110.31%46K |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -91.67%2K |
-Other impairments and provisions | ---- | 354.00%2.13M | ---- | -132.78%-837K | ---- | 32.35%2.55M | ---- | 65.72%1.93M | ---- | 3,780.00%1.16M |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | -38.69%84K | --0 | 45.74%137K | --0 | 118.47%94K | --0 | -127.69%-509K | --0 | 1,484.48%1.84M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -38.69%84K | ---- | 45.74%137K | ---- | 118.47%94K | ---- | -127.69%-509K | ---- | 1,484.48%1.84M |
Depreciation and amortization: | --0 | 1.53%135.48M | --0 | 3.33%133.44M | --0 | 14.71%129.13M | --0 | 271.79%112.57M | --0 | -1.90%30.28M |
-Depreciation | ---- | 1.11%134.92M | ---- | 3.33%133.44M | ---- | 14.71%129.13M | ---- | 292.46%112.57M | ---- | -2.60%28.68M |
-Amortization of intangible assets | ---- | --560K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.57%1.59M |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --165K | ---- | ---- |
Operating profit before the change of operating capital | --0 | -0.90%145.79M | --0 | -28.51%147.11M | --0 | 53.16%205.77M | --0 | 244.43%134.35M | --0 | -1.83%39.01M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 47.69%-3.55M | ---- | -708.21%-6.79M | ---- | 92.48%-840K | ---- | -261.54%-11.17M | ---- | -101.63%-3.09M |
Accounts receivable (increase)decrease | ---- | -230.44%-12.67M | ---- | -174.91%-3.83M | ---- | 175.95%5.12M | ---- | -161.27%-6.74M | ---- | 946.08%11M |
Accounts payable increase (decrease) | ---- | -161.50%-7.5M | ---- | 553.68%12.2M | ---- | 33.89%-2.69M | ---- | -110.75%-4.07M | ---- | 152.19%37.82M |
prepayments (increase)decrease | ---- | 169.85%4.18M | ---- | -140.89%-5.98M | ---- | 345.35%14.62M | ---- | 39.12%-5.96M | ---- | -92.72%-9.79M |
Cash from business operations | -27.46%41.5M | -11.53%126.25M | -20.54%57.21M | -35.71%142.7M | -15.28%71.99M | 108.60%221.98M | 220.05%84.98M | 41.99%106.41M | 2.18%26.55M | 60.08%74.95M |
Other taxs | 365.80%6.52M | 49.81%-3.03M | -412.48%-2.45M | -219.40%-6.04M | 4,717.65%785K | -265.10%-1.89M | -131.48%-17K | 146.47%1.15M | 198.18%54K | -201.27%-2.47M |
Net cash from operations | -12.30%48.02M | -9.84%123.21M | -24.77%54.75M | -37.91%136.66M | -14.34%72.78M | 104.62%220.09M | 219.34%84.96M | 48.40%107.56M | 2.61%26.61M | 47.16%72.48M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 52.63%58K | -22.99%67K | -19.15%38K | 31.82%87K | 88.00%47K | -18.52%66K | -34.21%25K | -20.59%81K | -29.63%38K | -23.31%102K |
Loan receivable (increase) decrease | ---- | ---- | ---- | --690K | --690K | ---- | ---- | ---- | ---1M | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 26,850.00%1.07M |
Sale of fixed assets | --24K | -90.48%6K | ---- | -56.85%63K | -45.24%46K | -92.92%146K | -95.88%84K | 364.19%2.06M | 1,516.67%2.04M | 737.74%444K |
Purchase of fixed assets | 51.73%-5.7M | 20.59%-23.31M | 32.53%-11.8M | 7.03%-29.35M | -29.22%-17.49M | 30.13%-31.57M | 50.72%-13.53M | 49.64%-45.18M | 32.62%-27.46M | -126.43%-89.72M |
Purchase of intangible assets | ---1.39M | ---- | ---- | ---- | ---- | ---- | ---- | -278.62%-1.65M | ---- | 95.36%-435K |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---400K | ---400K | ---- |
Cash on investment | ---- | ---- | ---- | ---5M | ---5M | ---- | ---- | ---110K | ---110K | ---- |
Other items in the investment business | 71.71%-114K | -376.44%-991K | -882.93%-403K | 27.53%-208K | 33.87%-41K | 78.45%-287K | 94.81%-62K | -259.03%-1.33M | -154.58%-1.19M | -64.89%-371K |
Net cash from investment operations | 41.47%-7.12M | 28.16%-24.23M | 44.06%-12.17M | -6.56%-33.72M | -61.24%-21.75M | 31.99%-31.65M | 51.99%-13.49M | 47.67%-46.53M | 32.30%-28.09M | -81.31%-88.91M |
Net cash before financing | -3.97%40.9M | -3.84%98.99M | -16.54%42.59M | -45.37%102.94M | -28.60%51.03M | 208.76%188.44M | 4,913.27%71.48M | 471.51%61.03M | 90.46%-1.49M | -7,740.93%-16.43M |
Cash flow from financing activities | ||||||||||
New borrowing | 61.67%48.5M | 550.00%65M | --30M | -77.78%10M | ---- | -57.14%45M | 0.00%30M | 50.00%105M | -33.33%30M | 366.67%70M |
Refund | -17.29%-42.23M | -475.76%-68.51M | -507.71%-36M | 87.73%-11.9M | 87.81%-5.92M | 8.03%-97.01M | -28.87%-48.59M | -272.07%-105.48M | -205.60%-37.7M | 6.48%-28.35M |
Interest paid - financing | -296.12%-1.22M | -65.92%-964K | 3.13%-309K | 76.71%-581K | 81.77%-319K | 15.31%-2.5M | -28.77%-1.75M | -48.41%-2.95M | -84.90%-1.36M | -26.19%-1.99M |
Dividends paid - financing | 8.83%-4.07M | 65.92%-4.46M | ---4.46M | -14.70%-13.09M | ---- | -120.24%-11.41M | ---- | -16.19%-5.18M | ---- | 10.53%-4.46M |
Other items of the financing business | -12.72%-54.13M | 4.65%-101.08M | 7.16%-48.02M | -25.68%-106.01M | -33.13%-51.72M | -0.70%-84.35M | -10.58%-38.85M | ---83.76M | ---35.13M | ---- |
Net cash from financing operations | 9.60%-53.15M | 9.51%-110.02M | -1.43%-58.79M | 19.09%-121.58M | 2.06%-57.96M | -62.68%-150.27M | -33.92%-59.19M | -362.38%-92.37M | -238.42%-44.19M | 260.97%35.21M |
Effect of rate | 38.31%-794K | -519.28%-1.74M | -340.11%-1.29M | -69.91%415K | 336.12%536K | 181.21%1.38M | -149.45%-227K | 57.27%-1.7M | 70.55%-91K | -197.31%-3.97M |
Net Cash | 24.42%-12.25M | 40.84%-11.03M | -133.73%-16.2M | -148.84%-18.64M | -156.40%-6.93M | 221.80%38.17M | 126.91%12.29M | -266.91%-31.34M | -379.09%-45.68M | 186.71%18.78M |
Begining period cash | -10.94%103.91M | -13.51%116.68M | -13.51%116.68M | 41.48%134.91M | 41.48%134.91M | -25.73%95.35M | -25.73%95.35M | 13.03%128.39M | 13.03%128.39M | -13.40%113.59M |
Cash at the end | -8.39%90.87M | -10.94%103.91M | -22.82%99.19M | -13.51%116.68M | 19.64%128.51M | 41.48%134.91M | 30.01%107.42M | -25.73%95.35M | -36.27%82.62M | 13.03%128.39M |
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 | -- | Unaudited 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