(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 | 75.17%-17.34M | ---- | -215.94%-69.82M | ---- | -295.14%-22.1M | ---- | 321.94%11.33M | ---- | 137.31%2.68M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 8.75%-240K | ---- | 34.09%-263K | ---- | 29.00%-399K | ---- | -70.82%-562K | ---- | -1,165.38%-329K | ---- |
Impairment and provisions: | -89.42%5.42M | --0 | 222,817.39%51.27M | --0 | -96.43%23K | --0 | -50.65%645K | --0 | 214.18%1.31M | --0 |
-Other impairments and provisions | -89.42%5.42M | ---- | 222,817.39%51.27M | ---- | -96.43%23K | ---- | -50.65%645K | ---- | 214.18%1.31M | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | --0 | --367K | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | --367K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -17.19%9.15M | --0 | 7.33%11.05M | --0 | 243.51%10.3M | --0 | 2.78%3M | --0 | 496.32%2.92M | --0 |
-Depreciation | 16.57%9.15M | ---- | 6.63%7.85M | ---- | 145.65%7.36M | ---- | 2.78%3M | ---- | 496.32%2.92M | ---- |
-Amortization of intangible assets | ---- | ---- | 9.10%3.2M | ---- | --2.93M | ---- | ---- | ---- | ---- | ---- |
Financial expense | -56.86%506K | ---- | -27.10%1.17M | ---- | 268.19%1.61M | ---- | 104.21%437K | ---- | --214K | ---- |
Special items | -84.24%32K | ---- | -95.03%203K | ---- | 287.77%4.08M | ---- | ---2.18M | ---- | ---- | ---- |
Operating profit before the change of operating capital | 59.08%-2.46M | --0 | 7.20%-6.02M | --0 | -151.22%-6.49M | --0 | 86.50%12.67M | --0 | 210.56%6.79M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -33.93%3.37M | ---- | 48.11%5.11M | ---- | 120.03%3.45M | ---- | -439.15%-17.22M | ---- | ---3.19M | ---- |
Accounts receivable (increase)decrease | 61.15%-7.24M | ---- | -312.89%-18.64M | ---- | 225.06%8.76M | ---- | 489.87%2.69M | ---- | 95.72%-691K | ---- |
Accounts payable increase (decrease) | -36.07%16.67M | ---- | 300.02%26.08M | ---- | 157.48%6.52M | ---- | -358.16%-11.34M | ---- | 817.12%4.39M | ---- |
Cash from business operations | -236.42%-14.46M | --0 | 30.18%10.6M | --0 | 144.52%8.14M | --0 | -6,385.46%-18.29M | --0 | 98.38%-282K | --0 |
Hong Kong profits tax paid | 621.91%929K | ---- | 88.16%-178K | ---- | 16.35%-1.5M | ---- | -276.94%-1.8M | ---- | 83.13%-477K | ---- |
Interest received - operating | 785.19%239K | ---- | 237.50%27K | ---- | -95.51%8K | ---- | -45.90%178K | ---- | 1,165.38%329K | ---- |
Special items of business | -707.97%-24.8M | ---- | 199.63%4.08M | ---- | 19.63%-4.09M | ---- | 32.82%-5.09M | ---- | -92.27%-7.58M | ---- |
Net cash from operations | -227.21%-13.29M | -365.59%-15.69M | 57.21%10.45M | -3.43%5.91M | 133.38%6.65M | 130.36%6.12M | -4,530.00%-19.91M | -301.32%-20.15M | 97.87%-430K | 648.03%10.01M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | -1,142.86%-261K | ---- | 47.50%-21K | ---- | -766.67%-40K | ---- | 102.55%6K | ---- | -1,666.67%-235K | ---- |
Sale of fixed assets | ---- | ---- | --1.03M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 9.63%-741K | ---- | 93.27%-820K | ---- | -2,331.34%-12.18M | ---- | -372.64%-501K | ---- | 95.33%-106K | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---6.94M | ---- | ---- | ---- |
Net cash from investment operations | -624.61%-1M | -155.94%-732K | 101.56%191K | 97.13%-286K | -64.48%-12.22M | -5,667.05%-9.98M | -2,078.89%-7.43M | -343.59%-173K | 84.88%-341K | 96.58%-39K |
Net cash before financing | -234.35%-14.29M | -392.14%-16.42M | 290.83%10.64M | 245.56%5.62M | 79.61%-5.58M | 81.00%-3.86M | -3,445.91%-27.34M | -303.84%-20.32M | 96.57%-771K | 435.96%9.97M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | -3.88%10.77M | ---- | -54.16%11.2M | ---- | --24.43M | ---- | ---- | ---- |
Refund | 94.63%-1.08M | ---- | -219.96%-20.03M | ---- | 64.54%-6.26M | ---- | ---17.66M | ---- | ---- | ---- |
Issuing shares | --29.9M | ---- | ---- | ---- | --593K | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 68.72%-299K | ---- | 3.92%-956K | ---- | -306.12%-995K | ---- | ---245K | ---- | ---- | ---- |
Other items of the financing business | -54.01%-8.23M | ---- | -13.63%-5.34M | ---- | -39.24%-4.7M | ---- | -26.62%-3.38M | ---- | ---2.67M | ---- |
Net cash from financing operations | 230.41%20.3M | 380.14%24.73M | -9,333.94%-15.57M | -42.11%-8.83M | -105.23%-165K | -129.93%-6.21M | 218.34%3.16M | --20.75M | -105.21%-2.67M | --0 |
Effect of rate | -675.66%-875K | -139.18%-259K | 274.71%152K | --661K | ---87K | ---- | ---- | ---- | ---- | ---- |
Net Cash | 221.92%6.01M | 359.13%8.31M | 14.16%-4.93M | 68.15%-3.21M | 76.26%-5.74M | -2,415.63%-10.07M | -603.40%-24.18M | -95.64%435K | -111.96%-3.44M | 435.96%9.97M |
Begining period cash | -15.93%25.19M | -15.93%25.19M | -16.28%29.97M | -16.28%29.97M | -40.32%35.79M | -40.32%35.79M | -5.42%59.98M | -5.42%59.98M | 82.88%63.41M | 82.88%63.41M |
Cash at the end | 20.37%30.32M | 21.25%33.25M | -15.93%25.19M | 6.61%27.42M | -16.28%29.97M | -57.42%25.72M | -40.32%35.79M | -17.68%60.41M | -5.42%59.98M | 131.42%73.38M |
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 | Jindaoliancheng Certified Public Accountants Co., Ltd. | -- | Jindaoliancheng Certified Public Accountants Co., Ltd. | -- | Jindaoliancheng 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
No Data