(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 | 183.37%53.49M | ---- | 9.21%-64.16M | ---- | -112.56%-70.67M | ---- | 159.54%562.51M | ---- | -445.13%-944.79M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 62.16%-84K | ---- | 92.40%-222K | ---- | 80.19%-2.92M | ---- | 8.15%-14.74M | ---- | -129.38%-16.05M | ---- |
Interest expense - adjustment | -14.49%33.87M | ---- | 7.25%39.62M | ---- | -30.23%36.94M | ---- | -9.87%52.95M | ---- | 84.11%58.74M | ---- |
Impairment and provisions: | 209.18%1.72M | --0 | -112.46%-1.58M | --0 | -60.45%12.68M | --0 | -96.22%32.05M | --0 | 1,404.24%848.26M | --0 |
-Impairment of property, plant and equipment (reversal) | 119.63%1.44M | ---- | -157.86%-7.33M | ---- | -63.62%12.68M | ---- | -94.40%34.84M | ---- | 2,511.46%621.63M | ---- |
-Impairmen of inventory (reversal) | -94.08%284K | ---- | --4.8M | ---- | ---- | ---- | --2.25M | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | -152.84%-5.04M | ---- | --9.54M | ---- |
-Impairment of goodwill | ---- | ---- | --956K | ---- | ---- | ---- | ---- | ---- | 1,407.56%223.78M | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -197.03%-6.7M | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | ---108.91M | --0 | --0 | --0 | --0 | --0 | -192,885.11%-634.26M | --0 | 151.25%329K | --0 |
-Loss (gain) from sale of subsidiary company | ---108.91M | ---- | ---- | ---- | ---- | ---- | -203,411.22%-634.33M | ---- | 219.54%312K | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | 300.00%68K | ---- | 104.46%17K | ---- |
Depreciation and amortization: | -8.29%10.47M | --0 | -22.27%11.42M | --0 | 20.63%14.69M | --0 | -63.71%12.18M | --0 | 145.19%33.56M | --0 |
-Depreciation | -8.29%10.47M | ---- | -22.27%11.42M | ---- | 20.63%14.69M | ---- | -63.71%12.18M | ---- | 165.25%33.56M | ---- |
Exchange Loss (gain) | 131.59%1.27M | ---- | -144.84%-4.03M | ---- | 271.63%9M | ---- | 73.33%-5.24M | ---- | -18.49%-19.65M | ---- |
Special items | ---21K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 56.85%-8.18M | --0 | -6,371.33%-18.96M | --0 | -105.39%-293K | --0 | 113.73%5.44M | --0 | 61.03%-39.61M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -79.30%716K | ---- | 1,958.93%3.46M | ---- | 103.41%168K | ---- | -149.63%-4.92M | ---- | 198.60%9.92M | ---- |
Accounts receivable (increase)decrease | 178.85%304.35M | ---- | -1,593.26%-385.96M | ---- | -91.77%25.85M | ---- | -29.90%314.04M | ---- | 924.16%448M | ---- |
Accounts payable increase (decrease) | -174.94%-297.23M | ---- | 299.44%396.64M | ---- | 56.37%-198.88M | ---- | -208.86%-455.86M | ---- | -144.91%-147.6M | ---- |
Cash from business operations | 92.83%-346K | -155.10%-10.44M | 97.21%-4.83M | 110.84%18.95M | -22.53%-173.15M | -177.78%-174.74M | -152.20%-141.31M | 423.94%224.66M | 3.85%270.71M | 110.87%42.88M |
Other taxs | 91.14%-7K | 88.46%-9K | -17.91%-79K | 46.21%-78K | 74.43%-67K | 70.04%-145K | 16.56%-262K | -56.13%-484K | 86.63%-314K | 82.16%-310K |
Interest paid - operating | 63.83%-11.12M | 6.67%-1.19M | -37.78%-30.73M | 91.94%-1.27M | 43.99%-22.31M | 2.26%-15.82M | -24.43%-39.83M | -5.90%-16.18M | -2.08%-32.01M | -102.80%-15.28M |
Net cash from operations | 67.82%-11.47M | -166.14%-11.64M | 81.77%-35.64M | 109.23%17.6M | -7.79%-195.53M | -191.69%-190.71M | -176.09%-181.4M | 662.17%208M | 5.03%238.39M | 106.76%27.29M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -62.16%84K | --48K | -92.40%222K | ---- | -80.19%2.92M | -98.95%99K | 0.74%14.74M | --9.45M | 852.80%14.64M | ---- |
Restricted cash (increase) decrease | 172.96%3.37M | ---- | ---4.62M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | 15.24%221.82M | 209.14%184.83M | 299.50%192.49M | ---169.35M | -536.92%-96.48M | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.29%4K | ---- |
Purchase of fixed assets | 10.87%-5.37M | -11,044.83%-6.46M | -354.95%-6.02M | ---58K | 73.26%-1.32M | ---- | 85.90%-4.95M | 50.19%-7.86M | 12.29%-35.09M | ---15.78M |
Sale of subsidiaries | --108.91M | ---- | ---- | ---- | ---- | ---- | -115.57%-1.76M | ---- | 22,694.00%11.3M | --15.97M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | -57.78%89.1M | --3.3M | 2,143.17%211.02M | ---- |
Cash on investment | -929.36%-1.12M | ---- | -147.60%-109K | ---- | 100.27%229K | ---- | 58.27%-86.17M | ---- | -2,490.33%-206.48M | ---- |
Net cash from investment operations | 1,105.68%105.88M | -10,962.07%-6.42M | -104.71%-10.53M | -100.03%-58K | 9.92%223.65M | 212.45%184.93M | 301.25%203.46M | -90,465.38%-164.47M | 33.81%-101.1M | 101.34%182K |
Net cash before financing | 304.49%94.41M | -202.94%-18.06M | -264.18%-46.17M | 403.86%17.54M | 27.47%28.12M | -113.26%-5.77M | -83.93%22.06M | 58.45%43.53M | 84.93%137.29M | 106.58%27.47M |
Cash flow from financing activities | ||||||||||
New borrowing | -57.77%77.35M | 921.52%29.52M | --183.15M | --2.89M | ---- | ---- | --33.75M | ---- | ---- | ---- |
Refund | -128.29%-34.84M | ---- | -31,044.90%-15.26M | ---- | 99.93%-49K | ---- | 56.36%-75.06M | -133.60%-44.76M | 73.87%-171.99M | ---19.16M |
Issuance of bonds | ---- | ---- | ---- | ---- | --370.06M | --408.76M | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2.93%8.17M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---388.63M | ---387.85M | ---- | ---- | ---- | ---- |
Other items of the financing business | 105.85%7.75M | 0.00%-265K | -21,696.88%-132.53M | 15.61%-265K | 27.36%-608K | 21.89%-314K | 32.99%-837K | ---402K | 55.28%-1.25M | ---- |
Net cash from financing operations | 42.14%50.26M | 1,014.55%29.26M | 283.86%35.36M | -87.25%2.63M | 54.37%-19.23M | 145.59%20.59M | 74.47%-42.15M | -135.70%-45.17M | -137.10%-165.07M | -104.03%-19.16M |
Effect of rate | 38.74%-884K | 59.55%-498K | -390.34%-1.44M | -1,084.80%-1.23M | -44.53%497K | 130.19%125K | 256.37%896K | -17.28%-414K | 78.53%-573K | 97.38%-353K |
Net Cash | 1,438.39%144.67M | -44.45%11.2M | -221.60%-10.81M | 36.07%20.16M | 144.26%8.89M | 1,006.36%14.82M | 27.71%-20.09M | -119.68%-1.64M | -701.62%-27.78M | -85.59%8.31M |
Begining period cash | -48.06%13.24M | -29.93%17.86M | 58.27%25.49M | 58.27%25.49M | -54.37%16.11M | -54.37%16.11M | -44.55%35.3M | -45.35%35.3M | 3.16%63.65M | 4.68%64.59M |
Cash at the end | 1,085.89%157.02M | -35.70%28.57M | -48.06%13.24M | 43.07%44.43M | 58.27%25.49M | -6.61%31.05M | -54.37%16.11M | -54.17%33.25M | -44.55%35.3M | -31.49%72.55M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --72.55M |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --72.55M |
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 | -- |
Auditor | China Audit Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | China Audit Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | China Audit Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | China Audit Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | China Audit Zhonghuan (Hong Kong) 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