(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 | ---- | -40.54%427.56M | ---- | 2.17%719.06M | ---- | 60.13%703.78M | ---- | -14.69%439.51M | ---- | 1,647.35%515.18M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 37.20%-20.76M | ---- | -107.32%-33.06M | ---- | -89.95%-15.94M | ---- | -8.39%-8.39M | ---- | -986.12%-7.74M |
Attributable subsidiary (profit) loss | ---- | 44.56%-1.45M | ---- | -109.14%-2.61M | ---- | -4,518.52%-1.25M | ---- | -102.28%-27K | ---- | 519.90%1.18M |
Impairment and provisions: | --0 | 411.50%45.81M | --0 | -42.29%8.96M | --0 | 1,991.64%15.52M | --0 | -97.72%742K | --0 | 596.93%32.51M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | --2.15M | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 330.69%7.44M | ---- | 248.19%1.73M | ---- | --496K | ---- | ---- | ---- | 619.59%30.97M |
-Impairment of trade receivables (reversal) | ---- | 430.81%38.37M | ---- | 46.51%7.23M | ---- | 564.96%4.93M | ---- | -51.63%742K | ---- | 326.11%1.53M |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | --7.94M | ---- | ---- | ---- | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | -198.49%-3.46M | --0 | 2,862.99%3.51M | --0 | 99.46%-127K | --0 | 92.56%-23.54M | --0 | -771,458.54%-316.26M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | 92.40%-1.54M | ---- | 93.59%-20.29M | ---- | ---316.45M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -198.49%-3.46M | ---- | 147.81%3.51M | ---- | 143.58%1.42M | ---- | -1,819.05%-3.25M | ---- | 360.98%189K |
Depreciation and amortization: | --0 | 22.12%518.67M | --0 | 34.15%424.73M | --0 | 33.83%316.62M | --0 | 51.29%236.59M | --0 | 123.68%156.38M |
-Depreciation | ---- | 27.15%463.47M | ---- | 35.87%364.51M | ---- | 19.12%268.27M | ---- | 49.74%225.22M | ---- | 126.70%150.41M |
-Amortization of intangible assets | ---- | -8.33%55.21M | ---- | 24.57%60.22M | ---- | 325.15%48.34M | ---- | 90.18%11.37M | ---- | 67.57%5.98M |
Financial expense | ---- | 27.93%106.52M | ---- | 15.59%83.27M | ---- | -0.43%72.03M | ---- | 24.48%72.34M | ---- | 167.25%58.12M |
Special items | ---- | ---3.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.73M |
Operating profit before the change of operating capital | --0 | -11.13%1.07B | --0 | 10.38%1.2B | --0 | 52.06%1.09B | --0 | 65.01%717.22M | --0 | 594.88%434.64M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 114.18%3.86M | ---- | -10,739.04%-27.21M | ---- | -100.88%-251K | ---- | 154.82%28.38M | ---- | -390.50%-51.77M |
Accounts receivable (increase)decrease | ---- | -63.43%-866.39M | ---- | -26.66%-530.14M | ---- | -10.22%-418.54M | ---- | -13.51%-379.73M | ---- | -115.78%-334.53M |
Accounts payable increase (decrease) | ---- | 405.47%296.21M | ---- | -73.65%58.6M | ---- | -22.50%222.37M | ---- | 1,443.68%286.92M | ---- | -114.62%-21.35M |
prepayments (increase)decrease | ---- | 162.78%19.7M | ---- | 59.82%-31.37M | ---- | -1,142.69%-78.08M | ---- | 112.25%7.49M | ---- | -58.71%-61.14M |
Cash from business operations | 18.23%378.48M | -20.23%571.85M | -31.66%320.12M | -12.16%716.88M | 7.04%468.45M | 23.61%816.13M | 83.99%437.65M | 3,576.75%660.27M | 322.85%237.86M | -1.69%-18.99M |
China income tax paid | -88.41%-90.09M | 37.61%-108.73M | 56.96%-47.82M | -26.59%-174.28M | -88.40%-111.09M | -95.36%-137.67M | -61.14%-58.96M | -103.15%-70.47M | -44.58%-36.59M | -388.94%-34.69M |
Special items of business | ---- | 12.70%48.62M | ---- | 879.56%43.14M | ---- | -112.10%-5.53M | ---- | 201.90%45.74M | ---- | 129.38%15.15M |
Net cash from operations | 5.91%288.39M | -14.65%463.12M | -23.80%272.31M | -19.37%542.6M | -5.63%357.36M | 5.88%672.92M | 88.14%378.69M | 1,283.92%635.54M | 252.43%201.27M | -108.30%-53.68M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 40.10%8.82M | -37.20%20.76M | -27.97%6.3M | 107.32%33.06M | 5.66%8.74M | 89.95%15.94M | 34.80%8.27M | 8.39%8.39M | 271.77%6.14M | 986.12%7.74M |
Dividend received - investment | ---- | ---- | ---- | --174K | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash (increase) decrease | -101.01%-280K | 134.38%4.35M | 425.12%27.78M | -3,346.15%-12.66M | --5.29M | 104.53%390K | ---- | ---8.61M | ---- | ---- |
Loan receivable (increase) decrease | 98.20%-326K | -77.08%-3.73M | -284.69%-18.09M | ---2.11M | ---4.7M | ---- | ---- | 489.22%200.11M | 3,260.73%433.02M | -31.11%-51.41M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | -88.46%321K | 221.62%55.94M | -78.07%2.78M | -268.09%-46M |
Sale of fixed assets | -90.72%944K | -40.67%14.74M | -58.66%10.17M | 282.50%24.85M | 688.81%24.61M | -93.77%6.5M | -92.77%3.12M | 97.98%104.3M | 5,058.78%43.18M | 12,094.68%52.68M |
Purchase of fixed assets | -13.06%-386.46M | 14.95%-783.83M | 40.19%-341.81M | -37.10%-921.67M | -57.01%-571.53M | 12.65%-672.24M | -10.06%-364M | -51.83%-769.59M | -28.64%-330.72M | -159.62%-506.87M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.39M | --1.33M | ---- |
Purchase of intangible assets | 63.59%-1.31M | -10.88%-21.04M | 50.55%-3.61M | 93.77%-18.97M | 82.49%-7.29M | -171.74%-304.43M | 42.58%-41.65M | -128.05%-112.03M | -10,505.26%-72.54M | -369.49%-49.12M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | -100.81%-2.75M | ---- | 13,861.55%337.73M | -390.57%-7.03M | --2.42M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | 32.56%-51.31M | ---- | 25.33%-76.08M | ---- | -140.18%-101.89M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---5.61M | ---- | ---- | ---- | -105.18%-63.64M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | 3.48%-50.33M | ---- | -8,709.12%-52.15M | ---592K |
Net cash from investment operations | -18.59%-378.61M | 14.33%-768.75M | 41.41%-319.25M | 11.46%-897.33M | -22.65%-544.88M | -292.15%-1.01B | -1,950.59%-444.27M | 65.84%-258.45M | 106.83%24.01M | -2,145.28%-756.68M |
Net cash before financing | -92.18%-90.22M | 13.84%-305.63M | 74.97%-46.94M | -4.15%-354.73M | -185.91%-187.52M | -190.32%-340.59M | -129.11%-65.59M | 146.53%377.09M | 146.57%225.28M | -1,262.59%-810.36M |
Cash flow from financing activities | ||||||||||
New borrowing | 258.29%593.94M | -0.16%1.05B | -82.32%165.77M | 13.95%1.06B | 229.30%937.81M | 159.54%925.97M | 96.09%284.79M | -64.86%356.78M | -82.26%145.23M | 21.66%1.02B |
Refund | -369.56%-655.83M | 13.13%-444M | 65.92%-139.67M | 13.37%-511.13M | -0.17%-409.81M | -115.07%-590M | -150.54%-409.11M | -7.84%-274.33M | -194.13%-163.29M | 72.38%-254.39M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | --603.41M | --603.41M | ---- | ---- | ---- |
Interest paid - financing | -41.14%-57.99M | -29.94%-104.69M | -27.92%-41.08M | -28.85%-80.56M | -0.95%-32.12M | 2.59%-62.52M | -5.34%-31.81M | -27.52%-64.19M | -28.14%-30.2M | -165.78%-50.34M |
Dividends paid - financing | -41.19%-7.73M | -455.33%-152.67M | 52.41%-5.48M | -610.57%-27.49M | ---11.5M | ---3.87M | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | -99.04%359K | -98.44%359K | -44.47%37.33M | 535.15%23.01M | 42.33%67.22M | -69.29%3.62M | -73.29%47.23M | 19.60%11.79M | -51.47%176.86M |
Other items of the financing business | -100.76%-44.3M | 81.59%-33.9M | 86.27%-22.07M | -409.54%-184.18M | -633.60%-160.69M | 38.68%-36.15M | 49.81%-21.9M | -113.61%-58.95M | -129.41%-43.64M | -541.59%-27.6M |
Net cash from financing operations | -307.72%-171.91M | 10.18%318.49M | -112.16%-42.16M | -68.03%289.07M | -19.18%346.7M | 13,713.02%904.06M | 635.55%428.99M | -99.24%6.55M | -110.97%-80.1M | 237.57%859.78M |
Effect of rate | -8.35%-56.67M | -444.18%-100.79M | -565.99%-52.3M | -73.36%29.28M | 140.03%11.22M | 1,322.48%109.91M | -557.81%-28.04M | -173.78%-8.99M | 415.92%6.12M | -110.74%-3.28M |
Net Cash | -194.17%-262.13M | 119.58%12.86M | -155.98%-89.11M | -111.65%-65.66M | -56.20%159.19M | 46.88%563.47M | 150.32%363.41M | 676.30%383.64M | -41.17%145.18M | -74.69%49.42M |
Begining period cash | -5.21%1.6B | -2.11%1.69B | -2.11%1.69B | 64.02%1.73B | 64.02%1.73B | 55.32%1.05B | 55.32%1.05B | 7.31%677.25M | 7.31%677.25M | 55.71%631.11M |
Cash at the end | -17.15%1.28B | -5.21%1.6B | -18.37%1.55B | -2.11%1.69B | 36.65%1.9B | 64.02%1.73B | 67.43%1.39B | 55.32%1.05B | -5.75%828.55M | 7.31%677.25M |
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 | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young |
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