(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 | ---- | 103.21%544K | ---- | 68.56%-16.94M | ---- | -25.33%-53.89M | ---- | -48.93%-43M | ---- | 28.01%-28.87M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 12.22%-503K | ---- | -31.72%-573K | ---- | 52.20%-435K | ---- | 44.07%-910K | ---- | -0.93%-1.63M |
Interest expense - adjustment | ---- | 3.52%3.85M | ---- | 1.58%3.72M | ---- | -2.22%3.66M | ---- | --3.75M | ---- | ---- |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---9.3M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | --728K | ---- | ---- | ---- | ---- |
Impairment and provisions: | --0 | 430.08%406K | --0 | -100.85%-123K | --0 | 2,129.68%14.43M | --0 | 1,298.15%647K | --0 | -101.78%-54K |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | -98.69%108K | ---- | --8.22M | ---- | ---- | ---- | -89.50%196K |
-Impairmen of inventory (reversal) | ---- | 360.54%581K | ---- | -118.06%-223K | ---- | 90.88%1.24M | ---- | 358.80%647K | ---- | -118.63%-250K |
-Impairment of trade receivables (reversal) | ---- | -2,087.50%-175K | ---- | -108.79%-8K | ---- | --91K | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | --4.89M | ---- | ---- | ---- | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | -106.46%-1.53M | --0 | 1,719.58%23.6M | --0 | --1.3M |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | -106.46%-1.53M | ---- | 1,719.58%23.6M | ---- | --1.3M |
Asset sale loss (gain): | --0 | -98.98%19K | --0 | 2,865.08%1.87M | --0 | -97.42%63K | --0 | 1,068.90%2.44M | --0 | 247.18%209K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | --1.7M | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -85.38%19K | ---- | 106.35%130K | ---- | -97.42%63K | ---- | 1,068.90%2.44M | ---- | -84.83%209K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | --36K | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | --0 | 0.76%33.58M | --0 | 1.70%33.32M | --0 | 10.96%32.77M | --0 | 228.11%29.53M | --0 | -13.54%9M |
-Depreciation | ---- | 0.76%33.58M | ---- | 1.70%33.32M | ---- | 10.96%32.77M | ---- | 228.11%29.53M | ---- | -13.54%9M |
Exchange Loss (gain) | ---- | -401.34%-13.25M | ---- | -56.60%4.4M | ---- | 458.49%10.13M | ---- | 68.56%-2.83M | ---- | -179.05%-8.99M |
Special items | ---- | 98.35%-7K | ---- | ---424K | ---- | ---- | ---- | -100.58%-262K | ---- | 4,427.86%45.51M |
Operating profit before the change of operating capital | --0 | -2.42%24.64M | --0 | 326.33%25.25M | --0 | -54.33%5.92M | --0 | 80.88%12.97M | --0 | 144.68%7.17M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 2.57%-3.79M | ---- | -164.40%-3.89M | ---- | 157.72%6.04M | ---- | -6,739.22%-10.46M | ---- | 97.48%-153K |
Accounts receivable (increase)decrease | ---- | 385.95%8.28M | ---- | 36.52%-2.9M | ---- | -30.44%-4.56M | ---- | -155.75%-3.5M | ---- | 107.06%6.28M |
Accounts payable increase (decrease) | ---- | -161.38%-9.78M | ---- | 110.30%15.93M | ---- | 823.90%7.58M | ---- | -20.47%820K | ---- | -99.24%1.03M |
Advance payment increase (decrease) | ---- | ---- | ---- | ---- | ---- | 0.47%1.06M | ---- | 126.02%1.06M | ---- | ---4.05M |
prepayments (increase)decrease | ---- | -368.45%-3.91M | ---- | --1.46M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -34.61%-16.54M | -56.94%15.44M | -812.85%-12.29M | 123.59%35.85M | 86.94%-1.35M | 1,724.12%16.03M | 20.73%-10.31M | -91.44%879K | -39.21%-13M | -56.95%10.27M |
Other taxs | -104.50%-10K | 180.75%214K | --222K | -110.06%-265K | ---- | 217.01%2.63M | 707.83%1.71M | 44.03%-2.25M | 83.42%-281K | 31.34%-4.02M |
Net cash from operations | -37.17%-16.55M | -56.02%15.65M | -796.36%-12.07M | 90.62%35.59M | 84.35%-1.35M | 1,460.64%18.67M | 35.27%-8.6M | -121.96%-1.37M | -20.37%-13.28M | -65.29%6.25M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -12.22%503K | ---- | 31.72%573K | ---- | -52.20%435K | ---- | -44.07%910K | ---- | 0.93%1.63M |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --9.3M |
Sale of fixed assets | ---- | -7.16%1.22M | -95.22%81K | 137.86%1.31M | --1.69M | -78.10%552K | ---- | 61.71%2.52M | ---- | -20.74%1.56M |
Purchase of fixed assets | 31.23%-3.17M | 26.99%-14.21M | 67.78%-4.6M | 5.89%-19.47M | -145.47%-14.28M | 13.18%-20.68M | 54.10%-5.82M | 19.43%-23.82M | -203.59%-12.68M | -226.75%-29.57M |
Purchase of intangible assets | ---- | -190.02%-1.16M | ---- | ---401K | ---318K | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---271K | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---2.4M | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | -54.35%25.11M | --25.11M | --55M | ---- | ---- |
Other items in the investment business | 26.11%256K | ---- | -1.93%203K | ---- | -56.96%207K | ---- | -11.25%481K | ---- | -39.84%542K | ---- |
Net cash from investment operations | 32.63%-2.91M | 25.19%-13.65M | 66.01%-4.32M | -705.34%-18.25M | -164.25%-12.7M | -91.29%3.02M | 262.91%19.77M | 302.59%34.61M | -21.08%-12.14M | 88.77%-17.08M |
Net cash before financing | -18.78%-19.46M | -88.47%2M | -16.62%-16.38M | -20.06%17.33M | -225.73%-14.05M | -34.76%21.68M | 143.96%11.17M | 406.74%33.24M | -20.71%-25.42M | 91.92%-10.84M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | 264.39%8.16M | --12.05M | --2.24M | ---- | ---- | ---- | ---- | ---- | ---- |
Refund | ---- | ---3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuing shares | ---- | --68.68M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 29.50%-1.47M | -3.52%-3.85M | -7.41%-2.09M | -1.58%-3.72M | 0.87%-1.94M | 2.22%-3.66M | 2.39%-1.96M | ---3.75M | ---2.01M | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---34.86M | ---34.86M | ---- | ---- | ---- |
Other items of the financing business | -16.59%-11.09M | -0.61%-19.45M | 2.32%-9.51M | -6.99%-19.33M | -8.67%-9.74M | 1.50%-18.07M | -25.31%-8.96M | ---18.34M | ---7.15M | ---- |
Net cash from financing operations | -2,910.51%-12.56M | 342.83%50.53M | 103.83%447K | 63.22%-20.81M | 74.48%-11.68M | -156.21%-56.59M | -399.76%-45.78M | ---22.09M | ---9.16M | --0 |
Effect of rate | -92.20%-5.79M | -395.32%-7.14M | -186.67%-3.01M | -48.15%2.42M | 251.04%3.47M | 224.06%4.66M | -924.37%-2.3M | 123.31%1.44M | 25.11%279K | -144.18%-6.17M |
Net Cash | -100.94%-32.02M | 1,611.25%52.53M | 38.07%-15.94M | 90.04%-3.48M | 25.65%-25.73M | -413.07%-34.9M | -0.09%-34.61M | 202.90%11.15M | -64.22%-34.58M | 89.67%-10.84M |
Begining period cash | 75.82%105.27M | -1.74%59.87M | -1.74%59.87M | -33.17%60.93M | -33.17%60.93M | 16.02%91.17M | 16.02%91.17M | -17.79%78.59M | -17.79%78.59M | -48.74%95.59M |
Cash at the end | 64.84%67.46M | 75.82%105.27M | 5.82%40.92M | -1.74%59.87M | -28.73%38.67M | -33.17%60.93M | 22.53%54.26M | 16.02%91.17M | -40.76%44.29M | -17.79%78.59M |
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 | -- | 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