Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -195.32%-65.84M | ---- | 335.00%69.07M | ---- | 86.61%-29.39M | ---- | -217.72%-219.46M | ---- | 77.14%-69.08M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -161.48%-638K | ---- | -68.28%-244K | ---- | -25.00%-145K | ---- | -792.31%-116K | ---- | 99.31%-13K | ---- |
Interest expense - adjustment | 6.84%28.92M | ---- | -42.18%27.07M | ---- | 6.04%46.81M | ---- | -20.81%44.15M | ---- | 59.63%55.75M | ---- |
Attributable subsidiary (profit) loss | 67.62%36.81M | ---- | 12.84%21.96M | ---- | -78.03%19.46M | ---- | 1,253.89%88.56M | ---- | -90.43%6.54M | ---- |
Impairment and provisions: | -85.16%8.98M | ---- | 11,977.64%60.51M | ---- | -99.64%501K | ---- | 1,082.57%137.99M | ---- | -83.14%11.67M | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | -962.33%-1.26M | ---- | --146K | ---- | ---- | ---- | -90.05%2.61M | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | -112.19%-1.1M | ---- | 223.97%9.06M | ---- |
-Other impairments and provisions | -85.46%8.98M | ---- | 17,299.44%61.77M | ---- | -99.74%355K | ---- | --139.1M | ---- | ---- | ---- |
Revaluation surplus: | 122.38%924K | ---- | 71.24%-4.13M | ---- | -742.81%-14.35M | ---- | 368.13%2.23M | ---- | -81.38%477K | ---- |
-Fair value of investment properties (increase) | -6.47%925K | ---- | 151.64%989K | ---- | ---1.92M | ---- | ---- | ---- | -81.38%477K | ---- |
-Derivative financial instruments fair value (increase) | 99.11%-1K | ---- | 33.33%-112K | ---- | -38.84%-168K | ---- | ---121K | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | 59.21%-5.01M | ---- | -621.28%-12.27M | ---- | --2.35M | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---589K | ---- | ---- | ---- | 3,275.00%540K | ---- | 100.06%16K | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---589K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | 3,275.00%540K | ---- | -94.59%16K | ---- |
Depreciation and amortization: | 17.34%18.47M | ---- | -54.38%15.74M | ---- | 18.38%34.5M | ---- | 251.98%29.14M | ---- | -19.81%8.28M | ---- |
-Amortization of intangible assets | 37.17%3.83M | ---- | -87.27%2.79M | ---- | 16.75%21.91M | ---- | 170,518.18%18.77M | ---- | -8.33%11K | ---- |
Special items | 114.33%17.23M | ---- | -27,251.69%-120.28M | ---- | 100.63%443K | ---- | -158.77%-69.89M | ---- | -124.09%-27.01M | ---- |
Operating profit before the change of operating capital | -35.10%44.85M | ---- | 19.51%69.11M | ---- | 339.83%57.83M | ---- | 198.35%13.15M | ---- | 59.99%-13.37M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 11.50%-12.77M | ---- | 59.46%-14.43M | ---- | -1,354.70%-35.58M | ---- | -127.94%-2.45M | ---- | 388.23%8.75M | ---- |
Accounts receivable (increase)decrease | 162.61%807K | ---- | 94.07%-1.29M | ---- | -162.23%-21.74M | ---- | 230.71%34.93M | ---- | -893.73%-26.73M | ---- |
Accounts payable increase (decrease) | -232.71%-15.31M | ---- | 113.42%11.54M | ---- | -177.88%-85.98M | ---- | 1,294.22%110.41M | ---- | -738.03%-9.25M | ---- |
prepayments (increase)decrease | 84.23%-2.34M | ---- | 56.89%-14.85M | ---- | -43.40%-34.45M | ---- | -23.28%-24.02M | ---- | -1,019.06%-19.48M | ---- |
Special items for working capital changes | ---2.79M | ---- | ---- | ---- | ---5.2M | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -75.14%12.45M | ---- | 140.03%50.08M | ---- | -194.77%-125.12M | ---- | 319.78%132.02M | ---- | -143.38%-60.07M | ---- |
Other taxs | 46.85%-5.89M | ---- | 26.44%-11.07M | ---- | -280.46%-15.06M | ---- | -208.42%-3.96M | ---- | -264.49%-1.28M | ---- |
Interest paid - operating | 13.32%-9.94M | ---- | -75.62%-11.46M | ---- | -1,145.61%-6.53M | ---- | 60.95%-524K | ---- | -22.22%-1.34M | ---- |
Special items of business | ---- | -40.45%-47.56M | ---- | 75.58%-33.86M | ---- | -381.62%-138.65M | ---- | -140.18%-28.79M | ---- | 83.45%-11.99M |
Net cash from operations | -112.25%-3.37M | -40.45%-47.56M | 118.78%27.54M | 75.58%-33.86M | -215.03%-146.7M | -381.62%-138.65M | 303.43%127.54M | -140.18%-28.79M | -139.92%-62.69M | 83.45%-11.99M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 161.48%638K | ---- | 68.28%244K | ---- | 25.00%145K | ---- | 792.31%116K | ---- | 30.00%13K | ---- |
Purchase of fixed assets | 62.10%-6.56M | ---- | -5,207.67%-17.3M | ---- | 51.63%-326K | ---- | -36.71%-674K | ---- | 86.85%-493K | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---2.45M | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | --1K | ---- | ---- | ---- | ---- | ---- | --31.03M | ---- | ---- | ---- |
Other items in the investment business | ---- | -77,175.00%-3.09M | ---- | 63.64%-4K | ---- | -100.04%-11K | ---- | 3,675.97%25.75M | ---- | 99.66%-720K |
Net cash from investment operations | 65.31%-5.92M | -77,175.00%-3.09M | -549.62%-17.06M | 63.64%-4K | -108.62%-2.63M | -100.04%-11K | 6,447.92%30.47M | 3,675.97%25.75M | -103.35%-480K | 99.66%-720K |
Net cash before financing | -188.63%-9.29M | -49.56%-50.65M | 107.02%10.48M | 75.58%-33.87M | -194.51%-149.33M | -4,459.68%-138.66M | 350.12%158.01M | 76.07%-3.04M | -435.63%-63.17M | 95.51%-12.71M |
Cash flow from financing activities | ||||||||||
New borrowing | -48.66%11.24M | ---- | 56.65%21.88M | ---- | -67.70%13.97M | ---- | -42.44%43.24M | ---- | 104.28%75.13M | ---- |
Refund | -139.85%-22.92M | ---- | 56.27%-9.56M | ---- | 32.72%-21.85M | ---- | -32.90%-32.48M | ---- | 3.86%-24.44M | ---- |
Issuing shares | --96.3M | ---- | ---- | ---- | 364.79%139.44M | ---- | 47.20%30M | ---- | --20.38M | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | --208K | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | -882.85%-51M | ---- | 93.95%-5.19M | ---- | -398.23%-85.8M | ---- | -563.62%-17.22M | ---- | ---2.6M | ---- |
Other items of the financing business | ---- | 173.65%38.72M | ---- | -26.05%14.15M | ---- | -44.82%19.13M | ---- | 286.30%34.67M | ---- | -96.67%8.98M |
Net cash from financing operations | 470.89%32.24M | 173.65%38.72M | -86.99%5.65M | -26.05%14.15M | 100.70%43.42M | -44.82%19.13M | -67.39%21.63M | 286.30%34.67M | 635.09%66.33M | -96.67%8.98M |
Effect of rate | 132.75%1.09M | 89.89%-1.41M | -186.17%-3.32M | -126.33%-13.9M | 2,354.39%3.86M | -10,489.66%-6.14M | -489.66%-171K | 76.23%-58K | 94.51%-29K | -24.49%-244K |
Net Cash | 42.25%22.95M | 39.48%-11.93M | 115.23%16.13M | 83.50%-19.72M | -158.96%-105.91M | -477.91%-119.53M | 5,593.79%179.64M | 947.74%31.63M | 213.86%3.16M | 73.11%-3.73M |
Begining period cash | 12.93%111.87M | 12.93%111.87M | -50.75%99.06M | -50.75%99.06M | 829.14%201.11M | 829.14%201.11M | 16.88%21.65M | 16.88%21.65M | -15.12%18.52M | -15.12%18.52M |
Cash at the end | 21.48%135.9M | 50.56%98.53M | 12.93%111.87M | -13.26%65.44M | -50.75%99.06M | 41.77%75.44M | 829.14%201.11M | 265.90%53.22M | 16.88%21.65M | 87.71%14.54M |
Cash balance analysis | ||||||||||
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 | -- | -- | -- | -- | -- | -- | -- |
Auditor | Hwashin Certified Public Accountants Limited | -- | Hwashin Certified Public Accountants Limited | -- | Hwashin Certified Public Accountants Limited | -- | Hwashin Certified Public Accountants Limited | -- | Hwashin 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.