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 | -7.14%-22.24M | ---- | 76.82%-20.76M | ---- | 11.88%-89.56M | ---- | -84.57%-101.63M | ---- | 49.66%-55.06M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -186.30%-209K | ---- | 77.33%-73K | ---- | 80.94%-322K | ---- | -5,724.14%-1.69M | ---- | 95.03%-29K | ---- |
Impairment and provisions: | 72.00%6.07M | ---- | 2.98%3.53M | ---- | 362.48%3.43M | ---- | 102.30%741K | ---- | -135.96%-32.15M | ---- |
-Impairment of trade receivables (reversal) | 72.00%6.07M | ---- | 2.98%3.53M | ---- | 362.48%3.43M | ---- | 102.30%741K | ---- | ---32.15M | ---- |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | ---- | 323.70%3.34M | ---- | 319.17%789K | ---- |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | ---- | 323.70%3.34M | ---- | 319.17%789K | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | -376.77%-944K | ---- | 88.00%-198K | ---- | -230.00%-1.65M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---944K | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | 88.00%-198K | ---- | -230.00%-1.65M | ---- |
Depreciation and amortization: | -31.84%3.02M | ---- | -15.83%4.43M | ---- | -23.49%5.26M | ---- | 0.92%6.88M | ---- | -12.49%6.81M | ---- |
Financial expense | -69.45%296K | ---- | -29.53%969K | ---- | -44.53%1.38M | ---- | -52.55%2.48M | ---- | 8.72%5.22M | ---- |
Special items | --4.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 26.66%-8.73M | ---- | 85.25%-11.91M | ---- | 10.34%-80.76M | ---- | -18.42%-90.07M | ---- | -764.29%-76.07M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -81.26%-1.69M | ---- | ---934K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Accounts receivable (increase)decrease | -739.94%-187.67M | ---- | 131.28%29.33M | ---- | -213.94%-93.75M | ---- | 324.94%82.27M | ---- | 59.94%-36.58M | ---- |
Accounts payable increase (decrease) | 321.93%203.1M | ---- | -157.74%-91.52M | ---- | 106.30%158.51M | ---- | 482.62%76.84M | ---- | -25.68%13.19M | ---- |
Special items for working capital changes | -133.45%-25.5M | ---- | 202.82%76.25M | ---- | 149.31%25.18M | ---- | -533.02%-51.06M | ---- | -88.84%11.79M | ---- |
Cash from business operations | -1,791.42%-20.5M | ---- | -86.81%1.21M | ---- | -48.90%9.19M | ---- | 120.51%17.98M | ---- | -476.96%-87.66M | ---- |
Other taxs | 99.79%-2K | ---- | -170.57%-947K | ---- | 76.73%-350K | ---- | -162.77%-1.5M | ---- | 761.87%2.4M | ---- |
Special items of business | ---- | 4.45%23.52M | ---- | 171.82%22.52M | ---- | -49.98%-31.36M | ---- | 10.57%-20.91M | ---- | -867.25%-23.38M |
Net cash from operations | -7,836.60%-20.5M | 4.45%23.52M | -97.00%265K | 171.82%22.52M | -46.36%8.84M | -49.98%-31.36M | 119.32%16.47M | 10.57%-20.91M | -462.33%-85.27M | -867.25%-23.38M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 186.30%209K | ---- | -77.33%73K | ---- | -80.94%322K | ---- | 5,724.14%1.69M | ---- | -95.03%29K | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 302.82%40.06M | -100.15%-15K |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | -88.00%198K | -80.20%99K | 230.00%1.65M | 6.38%500K |
Purchase of fixed assets | ---25K | ---- | ---- | ---- | 90.20%-50K | 73.14%-65K | -39.73%-510K | -198.77%-242K | 47.86%-365K | ---81K |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---1.16M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | --20.2M | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | -34.69%32K | ---- | -79.84%49K | ---- | 101.00%243K |
Net cash from investment operations | 152.05%184K | ---- | 108.27%73K | ---- | -104.09%-883K | 64.89%-33K | -47.84%21.58M | -114.53%-94K | 435.61%41.37M | 104.69%647K |
Net cash before financing | -6,111.24%-20.32M | 4.45%23.52M | -95.75%338K | 171.74%22.52M | -79.10%7.95M | -49.47%-31.39M | 186.70%38.05M | 7.62%-21M | -491.73%-43.89M | -111.55%-22.73M |
Cash flow from financing activities | ||||||||||
New borrowing | -177.90%-10.34M | -234.97%-14.23M | 256.98%13.27M | -38.66%10.55M | -135.80%-8.46M | -42.63%17.19M | -78.16%23.62M | -75.26%29.97M | -34.73%108.13M | 69.93%121.16M |
Refund | ---- | ---- | ---- | ---- | ---- | ---- | 66.64%-47.58M | 68.39%-30.74M | 14.95%-142.63M | -69.65%-97.24M |
Issuing shares | -12.86%30.18M | --30.98M | --34.63M | ---- | ---- | ---- | ---- | ---- | --119.06M | ---- |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --9M | ---- |
Interest paid - financing | 69.45%-296K | 77.92%-168K | 29.53%-969K | -25.79%-761K | 44.53%-1.38M | 63.64%-605K | 51.25%-2.48M | 34.80%-1.66M | -5.83%-5.09M | ---2.55M |
Absorb investment income | --1.06M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---9M | ---- | ---- | ---- | ---5.04M | ---- |
Net cash from financing operations | -59.08%17.38M | 102.32%14.84M | 277.93%42.47M | -48.01%7.33M | 29.91%-23.87M | 331.09%14.11M | -144.78%-34.05M | -134.52%-6.1M | 574.96%76.05M | 103.85%17.68M |
Effect of rate | -95.49%-1.39M | 3.90%-1.21M | -30.57%-709K | -543.59%-1.26M | -393.51%-543K | -128.97%-195K | -40.13%185K | 3,304.76%673K | 275.57%309K | ---21K |
Net Cash | -106.87%-2.94M | 28.49%38.36M | 368.98%42.81M | 272.73%29.85M | -497.85%-15.91M | 36.24%-17.28M | -87.56%4M | -437.03%-27.1M | 768.96%32.16M | -143.82%-5.05M |
Begining period cash | 945.15%46.55M | 945.15%46.55M | -78.70%4.45M | -78.70%4.45M | 25.02%20.91M | 25.02%20.91M | 206.26%16.73M | 206.26%16.73M | -46.32%-15.74M | -46.32%-15.74M |
Cash at the end | -9.29%42.23M | 153.25%83.7M | 945.15%46.55M | 862.46%33.05M | -78.70%4.45M | 135.38%3.43M | 25.02%20.91M | 53.36%-9.71M | 206.26%16.73M | -62.22%-20.81M |
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 | -- | Unqualified Opinion | -- | -- | -- | -- | -- |
Auditor | -- | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda 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.