(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -86.69%540K | -38.73%348K | -51.96%932K | -656.00%-189K | -134.98%-551K | 159.50%4.06M | -87.87%568K | 119.19%1.94M | 97.90%-25K | 872.06%1.58M |
Net profit before non-cash adjustment | -130.70%-357K | -98.85%14K | -762.96%-179K | -216.67%-114K | -59.18%-78K | 191.43%1.16M | 374.38%1.22M | 118.37%27K | 86.67%-36K | 88.05%-49K |
Total adjustment of non-cash items | 229.66%647K | 112.18%127K | -11.68%121K | 15.43%217K | -16.89%182K | -182.21%-499K | -270.70%-1.04M | 271.25%137K | 300.00%188K | 655.17%219K |
-Reversal of impairment losses recognized in profit and loss | 60.50%-316K | 73.85%-102K | 31.21%-119K | 65.81%-40K | 54.17%-55K | -368.46%-800K | -230.87%-390K | ---173K | ---117K | ---120K |
-Disposal profit | --0 | ---- | ---- | ---- | ---- | -278.15%-900K | ---- | ---- | ---- | ---- |
-Other non-cash items | -19.82%963K | -7.29%229K | -22.58%240K | -15.74%257K | -30.09%237K | 116.01%1.2M | -33.42%247K | 203.92%310K | 577.78%305K | 792.11%339K |
Changes in working capital | -92.63%250K | -46.92%207K | -44.26%990K | -64.97%-292K | -146.62%-655K | 155.14%3.39M | -91.37%390K | 117.97%1.78M | 81.70%-177K | 693.79%1.41M |
-Change in receivables | -83.29%491K | 113.50%37K | -27.07%1.12M | -76.94%86K | -157.79%-753K | 122.48%2.94M | 92.24%-274K | 118.34%1.54M | 137.98%373K | 815.93%1.3M |
-Change in payables | -152.97%-241K | -74.40%170K | -154.81%-131K | 31.27%-378K | -3.92%98K | 128.09%455K | 131.66%664K | 132.04%239K | -3,766.67%-550K | -71.59%102K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -80.62%-233K | -60.94%-103K | 0 | 0 | -100.00%-130K | 51.69%-129K | -191.43%-64K | 0 | 0 | 80.71%-65K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -92.19%307K | -51.39%245K | -51.96%932K | -656.00%-189K | -145.10%-681K | 155.44%3.93M | -89.40%504K | 119.19%1.94M | 97.90%-25K | 379.11%1.51M |
Investing cash flow | ||||||||||
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | -566.67%-14K | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 484.29%409K | 168.29%110K | 500.00%90K | 1,033.33%102K | 2,040.00%107K | 3,400.00%70K | 1,950.00%41K | --15K | --9K | --5K |
Investing cash flow | 630.36%409K | 307.41%110K | 500.00%90K | 1,033.33%102K | 2,040.00%107K | 1,020.00%56K | 171.05%27K | -65.12%15K | --9K | --5K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 85.32%-1.04M | 71.90%-422K | 16.93%-1.04M | 92.91%-91K | 116.56%509K | -141.63%-7.11M | -184.10%-1.5M | -108.61%-1.25M | -268.95%-1.28M | ---3.07M |
Net other fund-raising expenses | -95.67%72K | --0 | 551.72%131K | -97.23%48K | -10,600.00%-107K | 116.63%1.66M | ---41K | ---29K | --1.73M | ---1K |
Financing cash flow | 82.16%-972K | 72.65%-422K | 29.04%-909K | -109.56%-43K | 113.08%402K | -176.96%-5.45M | 80.88%-1.54M | -108.86%-1.28M | -35.06%450K | -25,516.67%-3.07M |
Net cash flow | ||||||||||
Beginning cash position | -75.69%470K | -81.04%281K | -79.21%168K | -20.32%298K | -75.69%470K | -0.15%1.93M | -71.96%1.48M | -8.80%808K | -72.96%374K | -0.15%1.93M |
Current changes in cash | 82.50%-256K | 93.38%-67K | -83.23%113K | -129.95%-130K | 88.97%-172K | -48,666.67%-1.46M | 69.81%-1.01M | -84.68%674K | 187.32%434K | -181.92%-1.56M |
End cash Position | -54.47%214K | -54.47%214K | -81.04%281K | -79.21%168K | -20.32%298K | -75.69%470K | -75.69%470K | -71.96%1.48M | -8.80%808K | -72.96%374K |
Free cash flow | -92.19%307K | -51.39%245K | -51.96%932K | -656.00%-189K | -145.10%-681K | 155.44%3.93M | -89.40%504K | 119.19%1.94M | 97.90%-25K | 379.11%1.51M |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
No Data
No Data