(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 | 60.85%-22.84M | ---- | 28.10%-58.33M | ---- | 18.49%-81.13M | ---- | -430.96%-99.53M | ---- | -2.26%30.07M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 62.71%-66K | ---- | 19.55%-177K | ---- | 27.39%-220K | ---- | 58.21%-303K | ---- | -2.55%-725K | ---- |
Impairment and provisions: | -90.69%4.35M | --0 | -19.43%46.7M | --0 | 455.89%57.97M | --0 | --10.43M | --0 | --0 | --0 |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | --10.24M | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -90.69%4.35M | ---- | --46.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | 31,234.05%57.97M | ---- | --185K | ---- | ---- | ---- |
Revaluation surplus: | --0 | --0 | -98.37%47K | --0 | 2,035.57%2.88M | --0 | -673.08%-149K | --0 | -81.43%26K | --0 |
-Other fair value changes | ---- | ---- | -98.37%47K | ---- | 2,035.57%2.88M | ---- | -673.08%-149K | ---- | -81.43%26K | ---- |
Asset sale loss (gain): | -124.98%-8.47M | --0 | -1,883.41%-3.76M | --0 | -97.03%211K | --0 | -33.33%7.11M | --0 | 1,116.42%10.67M | --0 |
-Loss (gain) on sale of property, machinery and equipment | -125.22%-8.48M | ---- | -423.00%-3.76M | ---- | -83.62%1.17M | ---- | -33.33%7.11M | ---- | 1,116.42%10.67M | ---- |
-Loss (gain) from selling other assets | --9K | ---- | ---- | ---- | ---954K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -18.69%18.83M | --0 | -7.66%23.16M | --0 | 1.18%25.08M | --0 | 3.80%24.79M | --0 | 28.78%23.88M | --0 |
-Depreciation | -18.76%18.72M | ---- | -7.68%23.05M | ---- | 1.15%24.96M | ---- | 3.82%24.68M | ---- | 28.99%23.77M | ---- |
-Amortization of intangible assets | -5.17%110K | ---- | -3.33%116K | ---- | 7.14%120K | ---- | -0.88%112K | ---- | -4.24%113K | ---- |
Financial expense | 38.55%9.82M | ---- | 19.31%7.09M | ---- | -20.62%5.94M | ---- | -15.01%7.48M | ---- | 7.08%8.8M | ---- |
Exchange Loss (gain) | -645.95%-202K | ---- | 143.02%37K | ---- | 17.31%-86K | ---- | 83.95%-104K | ---- | -173.97%-648K | ---- |
Special items | -2,882.61%-686K | ---- | -102.32%-23K | ---- | -90.47%993K | ---- | 5,961.05%10.43M | ---- | 20.28%172K | ---- |
Operating profit before the change of operating capital | -94.99%738K | --0 | 26.56%14.74M | --0 | 129.23%11.65M | --0 | -155.16%-39.85M | --0 | 21.90%72.25M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 77.73%10.4M | ---- | -71.16%5.85M | ---- | -1.56%20.29M | ---- | 74.89%20.61M | ---- | 183.01%11.79M | ---- |
Accounts receivable (increase)decrease | -48.44%14.21M | ---- | 224.02%27.56M | ---- | -460.70%-22.22M | ---- | 117.07%6.16M | ---- | -55.60%-36.09M | ---- |
Accounts payable increase (decrease) | 64.38%-12.79M | ---- | -201.82%-35.89M | ---- | 683.07%35.25M | ---- | 132.27%4.5M | ---- | -1,071.38%-13.95M | ---- |
Cash from business operations | 2.49%12.56M | --0 | -72.74%12.26M | --0 | 624.36%44.97M | --0 | -125.22%-8.58M | --0 | 45.83%34M | --0 |
Hong Kong profits tax paid | 41.90%-520K | ---- | 1.97%-895K | ---- | 81.99%-913K | ---- | -641.23%-5.07M | ---- | 72.37%-684K | ---- |
China income tax paid | 90.14%-99K | ---- | 33.47%-1M | ---- | -4.00%-1.51M | ---- | 52.71%-1.45M | ---- | -26.26%-3.07M | ---- |
Net cash from operations | 15.30%11.94M | -117.83%-1.87M | -75.65%10.36M | 7.20%10.48M | 381.82%42.55M | 151.77%9.78M | -149.90%-15.1M | -293.05%-18.89M | 64.31%30.25M | 78.85%-4.81M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -62.50%66K | 4.95%106K | -20.00%176K | -49.75%101K | -27.39%220K | 25.63%201K | -19.63%303K | -20.00%160K | -11.50%377K | -8.26%200K |
Decrease in deposits (increase) | --2.02M | ---6K | ---- | ---- | 3,361.47%7.11M | 15,065.38%3.94M | 89.44%-218K | 101.23%26K | -2,481.25%-2.07M | -4,035.29%-2.11M |
Sale of fixed assets | 24.94%9.33M | -41.70%2.79M | 572.01%7.47M | -64.62%4.78M | -80.41%1.11M | --13.5M | 80.09%5.67M | ---- | 120.52%3.15M | ---- |
Purchase of fixed assets | 96.34%-181K | 74.21%-188K | -140.45%-4.95M | -39.66%-729K | 88.79%-2.06M | -357.89%-522K | -1,127.42%-18.35M | 70.08%-114K | 89.54%-1.5M | 95.85%-381K |
Recovery of cash from investments | --2.03M | 443.55%5.73M | ---- | --1.05M | --13.5M | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | -578.44%-9.72M | ---9.47M | 39.51%-1.43M | ---- | ---2.37M | ---- |
Other items in the investment business | ---- | ---- | --2.95M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 134.83%13.26M | 61.95%8.43M | -44.45%5.65M | -32.00%5.2M | 172.45%10.16M | 10,526.39%7.65M | -483.73%-14.03M | 103.14%72K | 80.79%-2.4M | 72.21%-2.29M |
Net cash before financing | 57.46%25.2M | -58.19%6.56M | -69.64%16M | -10.01%15.68M | 280.98%52.71M | 192.63%17.43M | -204.58%-29.12M | -165.17%-18.81M | 372.02%27.85M | 77.09%-7.1M |
Cash flow from financing activities | ||||||||||
New borrowing | 4.79%110.9M | -28.86%95.23M | -58.82%105.83M | -21.59%133.87M | -4.36%256.99M | -26.13%170.74M | -32.99%268.7M | -56.82%231.14M | -2.22%400.98M | 133.11%535.31M |
Refund | -9.60%-116.2M | 31.63%-87.64M | 62.20%-106.02M | 21.12%-128.17M | -13.47%-280.48M | 26.66%-162.49M | 41.13%-247.19M | 59.40%-221.55M | 1.97%-419.89M | -127.97%-545.71M |
Issuing shares | --4.28M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | -38.55%-9.82M | -70.07%-4.92M | -19.31%-7.09M | 7.04%-2.89M | 19.97%-5.94M | 20.79%-3.11M | 15.70%-7.42M | 4.64%-3.93M | -7.08%-8.8M | -15.73%-4.12M |
Other items of the financing business | 13.73%-11.91M | 60.90%-8.95M | 11.87%-13.8M | -7,458.75%-22.9M | -24.90%-15.66M | 71.74%-303K | -18.02%-12.54M | -2.29%-1.07M | -147.84%-10.63M | -27.80%-1.05M |
Net cash from financing operations | -7.95%-22.76M | 68.77%-6.28M | 53.24%-21.08M | -515.80%-20.1M | -3,004.77%-45.08M | 5.25%4.84M | 104.05%1.55M | 129.51%4.59M | -24.64%-38.34M | -10.24%-15.57M |
Effect of rate | 142.86%3K | ---- | -170.00%-7K | ---- | -94.29%10K | ---- | 153.68%175K | ---- | -47.51%-326K | ---- |
Net Cash | 148.17%2.45M | 106.31%279K | -166.55%-5.08M | -119.85%-4.42M | 127.66%7.63M | 256.56%22.26M | -162.94%-27.57M | 37.25%-14.22M | 57.81%-10.49M | 49.73%-22.66M |
Begining period cash | -81.02%-11.36M | -81.02%-11.36M | 54.90%-6.27M | 54.90%-6.27M | -203.15%-13.91M | -203.15%-13.91M | -44.50%13.49M | -61.96%13.49M | -50.79%24.3M | -28.21%35.45M |
Cash at the end | 21.55%-8.91M | -3.59%-11.08M | -81.02%-11.36M | -228.04%-10.69M | 54.90%-6.27M | 1,237.87%8.35M | -203.15%-13.91M | -105.74%-734K | -44.50%13.49M | 198.09%12.79M |
Cash balance analysis | ||||||||||
Cash and bank balance | 21.55%-8.91M | ---- | -81.02%-11.36M | ---- | ---6.27M | ---- | ---- | ---- | ---- | ---- |
Cash and cash equivalent balance | 21.55%-8.91M | --0 | -81.02%-11.36M | --0 | ---6.27M | --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 | -- |
Auditor | Zhongzhou Global Certified Public Accountants Co., Ltd. | -- | COSCO Global Certified Public Accountants Co., Ltd | -- | Haotian (Hong Kong) Certified Public Accountants Limited | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofi Haohua (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