Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Liberty Live-C
LLYVK
5
American Express
AXP
(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 | -799.81%-33.21M | ---- | -49.10%4.75M | ---- | 33.95%9.32M | ---- | 175.88%6.96M | ---- | 98.87%-9.17M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -748.48%-1.12M | ---- | 8.33%-132K | ---- | -54.84%-144K | ---- | 91.22%-93K | ---- | -10.66%-1.06M | ---- |
Dividend (income)- adjustment | ---- | ---- | ---9K | ---- | ---- | ---- | 84.03%-913K | ---- | 61.67%-5.72M | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | 280.89%1.63M | ---- | -178.06%-900K | ---- | 210.55%1.15M | ---- |
Impairment and provisions: | 40.95%-14.3M | ---- | -184.28%-24.22M | ---- | 742.21%28.74M | ---- | -107.59%-4.48M | ---- | -93.61%58.93M | ---- |
-Impairment of property, plant and equipment (reversal) | --721K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | --913K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -187.50%-21K | ---- | 100.22%24K | ---- | 48.42%-11.07M | ---- | -194.76%-21.46M | ---- | -97.54%22.64M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | --433K | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | 34.35%-15.92M | ---- | -161.58%-24.25M | ---- | 131.87%39.37M | ---- | -53.20%16.98M | ---- | 12,812.81%36.29M | ---- |
Revaluation surplus: | 352.52%2.7M | ---- | -440.76%-1.07M | ---- | -93.72%314K | ---- | 187.42%5M | ---- | -1,720.38%-5.72M | ---- |
-Fair value of investment properties (increase) | 338.69%2.55M | ---- | -440.76%-1.07M | ---- | -93.72%314K | ---- | 187.42%5M | ---- | ---5.72M | ---- |
-Other fair value changes | --148K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | --15K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Available for sale investment sale loss (gain) | ---- | ---- | --15K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -6.52%6.86M | ---- | 74.29%7.33M | ---- | -3.86%4.21M | ---- | 117.76%4.38M | ---- | -44.14%2.01M | ---- |
Financial expense | -19.52%1.56M | ---- | 2,232.53%1.94M | ---- | -88.01%83K | ---- | 62.44%692K | ---- | -26.55%426K | ---- |
Special items | --3.75M | ---- | ---- | ---- | 942.86%657K | ---- | -12.50%63K | ---- | 100.51%72K | ---- |
Operating profit before the change of operating capital | -196.10%-33.76M | ---- | -125.45%-11.4M | ---- | 318.45%44.81M | ---- | -73.83%10.71M | ---- | -50.40%40.92M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -75.58%314K | ---- | 141.03%1.29M | ---- | -247.45%-3.13M | ---- | ---902K | ---- | ---- | ---- |
Accounts receivable (increase)decrease | -407.14%-70.29M | ---- | 175.80%22.89M | ---- | -2,065.56%-30.19M | ---- | -78.50%1.54M | ---- | -90.63%7.15M | ---- |
Accounts payable increase (decrease) | 19,228.90%68.23M | ---- | 173.70%353K | ---- | -108.38%-479K | ---- | 104.93%5.72M | ---- | -603.42%-116.07M | ---- |
prepayments (increase)decrease | 150.08%6.59M | ---- | 70.04%-13.16M | ---- | -40.38%-43.92M | ---- | ---31.28M | ---- | ---- | ---- |
Special items for working capital changes | -4,013.58%-21.33M | ---- | -98.79%545K | ---- | 286.85%45.11M | ---- | 80.60%-24.14M | ---- | 35.33%-124.43M | ---- |
Cash from business operations | -442.58%-60.21M | ---- | 44.06%17.58M | ---- | 131.80%12.2M | ---- | 80.06%-38.37M | ---- | -1,716.63%-192.44M | ---- |
Other taxs | 131.94%160K | ---- | -611.22%-501K | ---- | 104.52%98K | ---- | 65.00%-2.17M | ---- | 14.45%-6.19M | ---- |
Interest received - operating | -158.36%-9.96M | ---- | --17.07M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - operating | 25.26%-1.01M | ---- | -302.99%-1.35M | ---- | 50.74%-334K | ---- | -758.23%-678K | ---- | 21.00%-79K | ---- |
Special items of business | 158.36%9.96M | 99.90%-16K | ---17.07M | -453.77%-15.85M | ---- | 77.10%-2.86M | ---- | 85.05%-12.5M | ---- | ---83.61M |
Net cash from operations | -488.19%-61.05M | 99.90%-16K | 31.46%15.73M | -453.77%-15.85M | 129.03%11.96M | 77.10%-2.86M | 79.26%-41.21M | 85.05%-12.5M | -1,008.46%-198.7M | -487.92%-83.61M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 748.48%1.12M | 250.00%42K | -8.33%132K | 300.00%12K | 54.84%144K | -99.48%3K | -91.22%93K | 4.73%576K | 10.66%1.06M | 69.23%550K |
Dividend received - investment | ---- | ---- | --9K | ---- | ---- | ---- | -75.36%1.5M | ---- | -62.74%6.1M | -56.74%4.3M |
Purchase of fixed assets | ---708K | ---- | ---- | ---- | -15.86%-1.03M | 93.39%-23K | 34.15%-889K | 94.18%-348K | ---1.35M | ---5.98M |
Recovery of cash from investments | 4,807.05%11.83M | --2.05M | -98.29%241K | ---- | 148.58%14.1M | --11M | -94.07%5.67M | ---- | -32.47%95.72M | -77.66%34.35M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | 84.99%-3.64M | 73.71%-3.64M | -4,089.98%-24.26M | 78.68%-13.85M |
Other items in the investment business | ---768K | ---- | ---- | ---- | 90.78%3.37M | ---- | --1.77M | ---- | ---- | ---- |
Adjustment items of investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11K | ---- |
Net cash from investment operations | 2,902.62%11.47M | 17,308.33%2.09M | -97.70%382K | -99.89%12K | 268.27%16.59M | 421.70%10.98M | -94.17%4.5M | -117.62%-3.41M | -53.05%77.28M | -81.39%19.38M |
Net cash before financing | -407.78%-49.58M | 113.09%2.07M | -43.57%16.11M | -295.01%-15.84M | 177.78%28.55M | 151.03%8.12M | 69.77%-36.71M | 75.23%-15.91M | -182.79%-121.43M | -171.47%-64.24M |
Cash flow from financing activities | ||||||||||
New borrowing | 19.15%4.83M | --3.07M | 27.90%4.05M | ---- | -54.26%3.17M | --2.49M | --6.93M | ---- | ---- | ---- |
Refund | 61.82%-2.05M | --16K | 22.37%-5.38M | ---- | ---6.93M | ---- | ---- | ---- | ---- | ---- |
Issuing shares | 34.45%19.59M | 34.45%19.59M | --14.57M | --14.57M | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 6.44%-552K | ---- | ---590K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 151.79%15.17M | 92.11%18.85M | 180.82%6.02M | 2,051.54%9.81M | -316.43%-7.45M | 201.33%456K | 340.33%3.44M | 53.17%-450K | 99.11%-1.43M | 99.41%-961K |
Effect of rate | 205.44%1.18M | -596.61%-23.29M | -105.74%-1.12M | 132.61%4.69M | 64.10%19.54M | -247.85%-14.38M | 36.83%11.9M | 53.41%-4.13M | 178.43%8.7M | -231.95%-8.87M |
Other items affecting net cash | ---- | ---- | ---6K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | -255.53%-34.42M | 447.18%20.92M | 4.89%22.13M | -170.26%-6.03M | 163.42%21.1M | 152.42%8.58M | 72.93%-33.26M | 74.90%-16.36M | -799.82%-122.86M | 10.12%-65.2M |
Begining period cash | 34.97%81.08M | 34.97%81.08M | 209.04%60.07M | 209.04%60.07M | -52.36%19.44M | -52.36%19.44M | -73.67%40.8M | -73.67%40.8M | -13.77%154.96M | -13.77%154.96M |
Items Period | ---- | ---630K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash at the end | -40.99%47.84M | 32.93%78.08M | 34.97%81.08M | 330.78%58.73M | 209.04%60.07M | -32.84%13.63M | -52.36%19.44M | -74.90%20.3M | -73.67%40.8M | -22.59%80.89M |
Cash balance analysis | ||||||||||
Cash and bank balance | -40.99%47.84M | ---- | --81.08M | ---- | ---- | ---- | ---- | -74.90%20.3M | ---- | 82.28%80.89M |
Cash and cash equivalent balance | -40.99%47.84M | ---- | --81.08M | ---- | ---- | ---- | ---- | -74.90%20.3M | ---- | 82.28%80.89M |
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 | -- | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Hwashin Certified Public Accountants Limited | -- | Chengfeng 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.