(FY)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 72.17%-22.34M | ---- | -2,125.22%-80.29M | ---- | 94.84%-3.61M | ---- | -59.62%-69.9M | ---- | -211.72%-43.79M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -11.79%-2.97M | ---- | -119.24%-2.66M | ---- | 23.69%-1.21M | ---- | 32.90%-1.59M | ---- | -129.17%-2.37M | ---- |
Interest expense - adjustment | -81.92%32K | ---- | -36.79%177K | ---- | 154.55%280K | ---- | 111.54%110K | ---- | --52K | ---- |
Dividend (income)- adjustment | -49.79%-716K | ---- | -449.43%-478K | ---- | 50.00%-87K | ---- | 63.29%-174K | ---- | -172.41%-474K | ---- |
Investment loss (gain) | ---- | ---- | ---- | ---- | --1.57M | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | 25.20%-1.11M | ---- | 83.98%-1.48M | ---- | 54.19%-9.26M | ---- |
Impairment and provisions: | -79.82%9.5M | --0 | 911.30%47.06M | --0 | -92.86%4.65M | --0 | 118.17%65.2M | --0 | --29.88M | --0 |
-Impairmen of inventory (reversal) | -96.23%1.6M | ---- | --42.43M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -12.05%4.07M | ---- | -0.62%4.62M | ---- | -83.31%4.65M | ---- | 210.76%27.87M | ---- | --8.97M | ---- |
-Other impairments and provisions | --3.83M | ---- | ---- | ---- | ---- | ---- | 78.47%37.33M | ---- | --20.91M | ---- |
Revaluation surplus: | ---423K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -85.50%391K | --0 |
-Other fair value changes | ---423K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -85.50%391K | ---- |
Asset sale loss (gain): | -27.51%-482K | --0 | -126.53%-378K | --0 | 28,400.00%1.43M | --0 | 102.16%5K | --0 | 98.88%-232K | --0 |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | --1.42M | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -27.51%-482K | ---- | -7,660.00%-378K | ---- | 0.00%5K | ---- | 102.16%5K | ---- | -2,420.00%-232K | ---- |
Depreciation and amortization: | -3.99%9.77M | --0 | 5.94%10.17M | --0 | 2.86%9.6M | --0 | -0.46%9.34M | --0 | 16.45%9.38M | --0 |
-Depreciation | -2.85%4.43M | ---- | 19.52%4.56M | ---- | 0.18%3.82M | ---- | -3.81%3.81M | ---- | 103.02%3.96M | ---- |
-Amortization of intangible assets | -4.92%1.78M | ---- | -3.06%1.87M | ---- | 4.72%1.93M | ---- | 1.99%1.84M | ---- | -3.37%1.81M | ---- |
-Other depreciation and amortization | -4.92%3.56M | ---- | -3.01%3.74M | ---- | 4.70%3.86M | ---- | 1.99%3.68M | ---- | -14.69%3.61M | ---- |
Special items | ---- | ---- | --10.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 52.27%-7.64M | --0 | -238.98%-16M | --0 | 666.38%11.51M | --0 | 109.15%1.5M | --0 | -308.92%-16.42M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -95.11%1.98M | ---- | 165.65%40.59M | ---- | -6.45%-61.82M | ---- | -188.45%-58.08M | ---- | 6.86%65.66M | ---- |
Accounts receivable (increase)decrease | -56.26%-38.8M | ---- | -324.49%-24.83M | ---- | -15.34%11.06M | ---- | 115.24%13.07M | ---- | -269.08%-85.72M | ---- |
Accounts payable increase (decrease) | -1,484.06%-955K | ---- | 100.36%69K | ---- | -261.05%-19.14M | ---- | 165.03%11.88M | ---- | 67.80%-18.27M | ---- |
Cash from business operations | -26,453.80%-45.41M | --0 | 99.71%-171K | --0 | -84.62%-58.39M | --0 | 42.24%-31.63M | --0 | -186.58%-54.76M | --0 |
Other taxs | ---- | ---- | ---147K | ---- | ---- | ---- | 102.82%50K | ---- | 67.12%-1.78M | ---- |
Net cash from operations | -14,178.93%-45.41M | -290.91%-33.17M | 99.46%-318K | 135.76%17.37M | -84.91%-58.39M | -460.12%-48.59M | 44.15%-31.58M | 123.37%13.49M | -197.72%-56.53M | -1,533.04%-57.74M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 11.79%2.97M | ---- | 119.24%2.66M | ---- | -23.69%1.21M | ---- | -32.90%1.59M | ---- | 129.17%2.37M | ---- |
Dividend received - investment | 40.38%671K | ---- | 449.43%478K | ---- | -50.00%87K | ---- | -63.29%174K | ---- | 172.41%474K | ---- |
Sale of fixed assets | 26.23%592K | ---- | --469K | ---- | ---- | ---- | -88.46%60K | ---- | 231.21%520K | ---- |
Purchase of fixed assets | 99.49%-44K | ---- | -14,640.68%-8.7M | ---- | 77.31%-59K | ---- | 77.93%-260K | ---- | 85.60%-1.18M | ---- |
Recovery of cash from investments | -89.94%3.38M | ---- | -59.63%33.58M | ---- | --83.2M | ---- | ---- | ---- | ---- | ---- |
Cash on investment | 57.93%-10.72M | ---- | ---25.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | -104.50%-2.87M | ---- | -103.00%-1.4M | ---- | 685.51%46.67M | ---- | --5.94M | ---- | ---- | ---- |
Net cash from investment operations | -471.63%-6.01M | -320.26%-8.71M | -98.77%1.62M | -92.60%3.95M | 1,647.59%131.1M | 7,581.61%53.46M | 243.97%7.5M | -56.01%696K | 38.04%2.18M | -82.31%1.58M |
Net cash before financing | -4,055.38%-51.42M | -296.35%-41.88M | -98.21%1.3M | 337.39%21.33M | 402.05%72.72M | -65.63%4.88M | 55.71%-24.07M | 125.27%14.19M | -191.46%-54.35M | -532.89%-56.16M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | --11.38M | ---- | ---- | ---- | ---- | ---- |
Refund | ---- | ---- | ---10.41M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 81.92%-32K | ---- | 36.79%-177K | ---- | -154.55%-280K | ---- | -111.54%-110K | ---- | ---52K | ---- |
Other items of the financing business | 49.33%-981K | ---- | -97.15%-1.94M | ---- | -7.79%-982K | ---- | -13.17%-911K | ---- | ---805K | ---- |
Net cash from financing operations | 91.91%-1.01M | 93.34%-850K | -223.84%-12.52M | -1,429.38%-12.76M | 1,090.50%10.11M | -11.20%-834K | -19.14%-1.02M | -22.15%-750K | ---857K | ---614K |
Effect of rate | -87.25%1.97M | 111.11%759K | 886.87%15.48M | -506.93%-6.83M | -28.09%1.57M | -45.85%-1.13M | 198.11%2.18M | -207.57%-772K | 36.89%-2.22M | 52.82%-251K |
Net Cash | -367.15%-52.43M | -598.43%-42.73M | -113.55%-11.22M | 112.07%8.57M | 430.06%82.83M | -69.92%4.04M | 54.55%-25.1M | 123.67%13.44M | -192.90%-55.21M | -537.63%-56.77M |
Begining period cash | 2.84%154.41M | 2.84%154.41M | 128.35%150.15M | 128.35%150.15M | -25.84%65.76M | -25.84%65.76M | -39.31%88.67M | -39.31%88.67M | 61.98%146.1M | 61.98%146.1M |
Cash at the end | -32.68%103.95M | -25.97%112.45M | 2.84%154.41M | 121.19%151.89M | 128.35%150.15M | -32.23%68.67M | -25.84%65.76M | 13.75%101.33M | -39.31%88.67M | -13.21%89.08M |
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 | -- | Qualified opinion | -- | Qualified opinion | -- | Qualified opinion | -- | Qualified opinion | -- |
Auditor | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- |
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