Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Jefferies Financial
JEF
(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 | 51.39%-21.91M | ---- | -19.84%-45.08M | ---- | 25.62%-37.61M | ---- | 62.88%-50.56M | ---- | 17.83%-136.22M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 5.83%-113K | ---- | -1,900.00%-120K | ---- | 90.48%-6K | ---- | 41.12%-63K | ---- | 51.80%-107K | ---- |
Impairment and provisions: | 105.92%210K | ---- | -152.33%-3.55M | ---- | 2,041.55%6.78M | ---- | -100.70%-349K | ---- | -12.45%50.03M | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | -63.29%2.27M | ---- | --6.19M | ---- |
-Impairmen of inventory (reversal) | 79.86%-855K | ---- | -165.66%-4.25M | ---- | 351.56%6.47M | ---- | -128.91%-2.57M | ---- | --8.89M | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | --311K | ---- | ---- | ---- | ---- | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -63.19%21.04M | ---- |
-Other impairments and provisions | 52.36%1.07M | ---- | --699K | ---- | ---- | ---- | -100.38%-53K | ---- | --13.91M | ---- |
Revaluation surplus: | -2,139.04%-5.95M | ---- | 33.33%292K | ---- | --219K | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | -2,139.04%-5.95M | ---- | 33.33%292K | ---- | --219K | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 115.94%322K | ---- | 80.85%-2.02M | ---- | -3,881.00%-10.55M | ---- | 103.61%279K | ---- | -2,457.93%-7.73M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---13.55M | ---- | ---- | ---- | ---8.31M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 115.94%322K | ---- | -167.42%-2.02M | ---- | 973.84%3M | ---- | -51.56%279K | ---- | 75.61%576K | ---- |
Depreciation and amortization: | -76.92%111K | ---- | -63.67%481K | ---- | -77.37%1.32M | ---- | -76.80%5.85M | ---- | -2.75%25.22M | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.98%6.73M | ---- |
Financial expense | -38.99%22.69M | ---- | 36.25%37.2M | ---- | 13.37%27.3M | ---- | 97.68%24.08M | ---- | --12.18M | ---- |
Special items | -83.80%864K | ---- | --5.33M | ---- | ---- | ---- | -2,019.48%-17.85M | ---- | -120.64%-842K | ---- |
Operating profit before the change of operating capital | 49.34%-3.78M | ---- | 40.56%-7.46M | ---- | 67.50%-12.55M | ---- | 32.82%-38.61M | ---- | 22.57%-57.47M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -88.31%625K | ---- | 186.60%5.35M | ---- | -48.76%1.87M | ---- | -57.92%3.64M | ---- | 831.54%8.65M | ---- |
Accounts receivable (increase)decrease | 118.43%1.59M | ---- | -400.24%-8.63M | ---- | -3.17%2.88M | ---- | -68.13%2.97M | ---- | 517.95%9.32M | ---- |
Accounts payable increase (decrease) | -161.39%-717K | ---- | 109.77%1.17M | ---- | -156.40%-11.95M | ---- | -97.58%-4.66M | ---- | -112.01%-2.36M | ---- |
prepayments (increase)decrease | 111.99%3.87M | ---- | 228.01%1.83M | ---- | -88.11%557K | ---- | 332.99%4.69M | ---- | -72.98%1.08M | ---- |
Financial assets at fair value (increase)decrease | 583.78%3.33M | ---- | 148.80%487K | ---- | ---998K | ---- | ---- | ---- | ---- | ---- |
Special items for working capital changes | 98.21%-49K | ---- | ---2.74M | ---- | ---- | ---- | 181.83%5.28M | ---- | -185.18%-6.45M | ---- |
Cash from business operations | 148.76%4.87M | ---- | 50.51%-10M | ---- | 24.34%-20.2M | ---- | 43.47%-26.7M | ---- | -6.59%-47.23M | ---- |
Other taxs | ---- | ---- | ---- | ---- | ---- | ---- | 86.20%-147K | ---- | -174.74%-1.07M | ---- |
Special items of business | 333.33%13K | 126.28%2.54M | 100.26%3K | -25.61%-9.66M | ---1.15M | 65.57%-7.69M | ---- | 15.41%-22.34M | ---- | 12.40%-26.41M |
Net cash from operations | 148.90%4.89M | 126.28%2.54M | 53.20%-9.99M | -25.61%-9.66M | 20.46%-21.35M | 65.57%-7.69M | 44.42%-26.85M | 15.41%-22.34M | -7.52%-48.3M | 12.40%-26.41M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 11.76%114K | ---- | 5,000.00%102K | ---- | -96.83%2K | ---- | -41.12%63K | ---- | -51.80%107K | ---- |
Loan receivable (increase) decrease | ---- | ---- | 200.00%1M | ---- | -126.32%-1M | ---- | 200.00%3.8M | ---- | ---3.8M | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | 40,561.70%19.02M | ---- | 80.50%-47K | ---- |
Sale of fixed assets | 3,842.86%828K | ---- | -97.69%21K | ---- | 305.36%908K | ---- | 1,766.67%224K | ---- | -97.93%12K | ---- |
Purchase of fixed assets | ---1.8M | ---- | ---- | ---- | ---- | ---- | 41.93%-493K | ---- | 88.91%-849K | ---- |
Cash on investment | ---- | ---- | ---1.9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | ---- | -14.19%-1.78M | ---- | -122.43%-1.56M | ---- | -103.68%-700K | ---- | 4,660.43%19.02M | ---- | 91.90%-417K |
Net cash from investment operations | -10.42%-858K | -14.19%-1.78M | -763.33%-777K | -122.43%-1.56M | -100.40%-90K | -103.68%-700K | 594.01%22.61M | 4,660.43%19.02M | 35.50%-4.58M | 91.90%-417K |
Net cash before financing | 137.41%4.03M | 106.78%761K | 49.77%-10.77M | -33.68%-11.22M | -406.45%-21.44M | -152.42%-8.39M | 91.99%-4.23M | 87.61%-3.33M | -1.65%-52.87M | 23.99%-26.83M |
Cash flow from financing activities | ||||||||||
New borrowing | -68.45%5.74M | ---- | 64.36%18.18M | ---- | -64.71%11.06M | ---- | -68.26%31.35M | ---- | 74.93%98.75M | ---- |
Refund | 22.05%-9.78M | ---- | -2,609.07%-12.54M | ---- | 99.05%-463K | ---- | ---48.98M | ---- | ---- | ---- |
Interest paid - financing | ---476K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -233.33%-9.8M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---1.23M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -59.41%1.65M | -116.67%-2.19M | 171.33%4.07M | 25.23%13.16M | --1.5M | 137.82%10.51M | ---- | -211.37%-27.78M | ---- | 1.85%24.94M |
Net cash from financing operations | -133.76%-2.86M | -116.67%-2.19M | -22.49%8.48M | 25.23%13.16M | 140.41%10.95M | 137.82%10.51M | -134.68%-27.08M | -211.37%-27.78M | 86.49%78.09M | 1.85%24.94M |
Effect of rate | 25.90%870K | 70.91%-864K | -78.82%691K | 48.28%-2.97M | 156.12%3.26M | -345.01%-5.74M | -13,618.60%-5.81M | 158.70%2.34M | 105.70%43K | 21.37%-3.99M |
Net Cash | 150.94%1.17M | -173.93%-1.43M | 78.21%-2.29M | -8.33%1.94M | 66.48%-10.5M | 106.79%2.11M | -224.20%-31.32M | -1,547.30%-31.1M | 348.62%25.22M | 82.53%-1.89M |
Begining period cash | -11.74%12M | -11.74%12M | -34.73%13.6M | -34.73%13.6M | -64.06%20.84M | -64.06%20.84M | 77.22%57.97M | 77.22%57.97M | -24.99%32.71M | -24.99%32.71M |
Cash at the end | 16.95%14.04M | -22.75%9.71M | -11.74%12M | -26.96%12.57M | -34.73%13.6M | -41.10%17.21M | -64.06%20.84M | 8.88%29.21M | 77.22%57.97M | -3.21%26.83M |
Cash balance analysis | ||||||||||
Bank deposits | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---19.01M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---19.01M |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Auditor | -- | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | PricewaterhouseCoopers | -- |
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.