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 | 50.28%202.82M | ---- | 50.80%134.96M | ---- | -31.04%89.5M | ---- | 18.22%129.79M | ---- | 255.15%109.79M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -93.66%-9.41M | ---- | -821.82%-4.86M | ---- | -550.62%-527K | ---- | 56.45%-81K | ---- | 62.04%-186K | ---- |
Impairment and provisions: | -776.92%-32.26M | ---- | 308.31%4.77M | ---- | -66.67%1.17M | ---- | 1,115.63%3.5M | ---- | -74.51%288K | ---- |
-Impairmen of inventory (reversal) | -154.96%-2.61M | ---- | 207.59%4.74M | ---- | 907.19%1.54M | ---- | -46.32%153K | ---- | -27.30%285K | ---- |
-Impairment of trade receivables (reversal) | 156.00%64K | ---- | 106.68%25K | ---- | -111.17%-374K | ---- | 111,500.00%3.35M | ---- | -99.59%3K | ---- |
-Other impairments and provisions | ---29.71M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | -112.03%-86K | ---- | --715K | ---- | ---- | ---- | -150.00%-3K | ---- | --6K | ---- |
-Other fair value changes | -112.03%-86K | ---- | --715K | ---- | ---- | ---- | -150.00%-3K | ---- | --6K | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | ---- | 134.88%15K | ---- | 68.61%-43K | ---- |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---43K | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | --14K | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- | ---- | ---- |
Depreciation and amortization: | 38.27%17.44M | ---- | 11.98%12.62M | ---- | 66.59%11.27M | ---- | 2.70%6.76M | ---- | 8.97%6.58M | ---- |
Financial expense | -19.23%11.77M | ---- | 65.37%14.57M | ---- | 79.34%8.81M | ---- | 23.91%4.91M | ---- | 38.44%3.97M | ---- |
Special items | -15,630.77%-2.02M | ---- | 750.00%13K | ---- | -102.00%-2K | ---- | -95.79%100K | ---- | 5,695.12%2.38M | ---- |
Operating profit before the change of operating capital | 15.66%188.27M | ---- | 47.70%162.78M | ---- | -23.99%110.21M | ---- | 18.09%145M | ---- | 204.18%122.78M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 93.74%-368K | ---- | -116.31%-5.88M | ---- | 178.19%36.08M | ---- | -13.84%-46.14M | ---- | -94.93%-40.53M | ---- |
Accounts receivable (increase)decrease | -14,874.17%-70.92M | ---- | -96.84%480K | ---- | 953.78%15.21M | ---- | 165.03%1.44M | ---- | 96.27%-2.22M | ---- |
Accounts payable increase (decrease) | -63.20%39.31M | ---- | 375.37%106.82M | ---- | -693.95%-38.79M | ---- | -84.18%6.53M | ---- | 109.13%41.3M | ---- |
Special items for working capital changes | -125.93%-13.74M | ---- | 1,765,633.33%52.97M | ---- | -81.25%3K | ---- | 109.41%16K | ---- | -4,150.00%-170K | ---- |
Cash from business operations | -55.05%142.56M | ---- | 158.48%317.17M | ---- | 14.84%122.71M | ---- | -11.81%106.85M | ---- | 699.67%121.16M | ---- |
Other taxs | -306.59%-41.44M | ---- | 60.95%-10.19M | ---- | 22.20%-26.1M | ---- | -256.49%-33.55M | ---- | -212.66%-9.41M | ---- |
Special items of business | ---- | 51.37%-21.27M | ---- | -342.48%-43.73M | ---- | 821.51%18.03M | ---- | -73.57%1.96M | ---- | 153.16%7.41M |
Net cash from operations | -67.06%101.12M | 51.37%-21.27M | 217.76%306.98M | -342.48%-43.73M | 31.80%96.61M | 821.51%18.03M | -34.40%73.3M | -73.57%1.96M | 581.37%111.75M | 153.16%7.41M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 93.66%9.41M | 52.88%3.18M | 821.82%4.86M | 2,788.89%2.08M | 550.62%527K | 80.00%72K | -56.45%81K | -69.70%40K | -62.04%186K | -53.19%132K |
Decrease in deposits (increase) | -123.74%-662K | 427.92%869K | 225.01%2.79M | 95.65%-265K | 63.69%-2.23M | -255.37%-6.09M | -203.31%-6.15M | -6,492.31%-1.71M | 29.11%-2.03M | 99.08%-26K |
Sale of fixed assets | --4.88M | ---- | ---- | ---- | ---- | ---- | --18K | ---- | ---- | ---- |
Purchase of fixed assets | -86.09%-64.98M | -2,999.36%-48.1M | -410.17%-34.92M | 21.97%-1.55M | 87.35%-6.84M | 87.90%-1.99M | -576.59%-54.09M | -583.29%-16.44M | -78.88%-7.99M | 50.17%-2.41M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---30.48M | ---24.98M | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | -97.69%13K | -97.69%13K | --562K | --562K |
Cash on investment | ---- | ---- | ---3.88M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -64.84%-51.35M | -16,850.19%-44.05M | 20.19%-31.15M | 100.80%263K | 35.08%-39.03M | -82.27%-32.99M | -548.40%-60.12M | -941.48%-18.1M | 6.96%-9.27M | 76.39%-1.74M |
Net cash before financing | -81.95%49.78M | -50.27%-65.32M | 379.04%275.83M | -190.59%-43.47M | 336.87%57.58M | 7.35%-14.96M | -87.14%13.18M | -384.88%-16.14M | 408.84%102.47M | 126.62%5.67M |
Cash flow from financing activities | ||||||||||
New borrowing | -13.81%5.52M | -77.03%12.33M | -96.08%6.41M | -50.37%53.65M | -18.13%163.24M | 61.74%108.1M | 99.49%199.38M | -34.63%66.83M | -29.62%99.94M | 87.65%102.23M |
Refund | 77.13%-22.76M | 69.06%-12.75M | 43.49%-99.53M | 52.93%-41.19M | -0.69%-176.11M | -49.38%-87.5M | -49.20%-174.9M | 40.45%-58.58M | 8.68%-117.23M | -103.29%-98.37M |
Interest paid - financing | 19.23%-11.77M | -20.36%-4.92M | -65.37%-14.57M | -42.37%-4.09M | -60.81%-8.81M | -39.52%-2.87M | -42.65%-5.48M | -41.76%-2.06M | -46.77%-3.84M | -17.21%-1.45M |
Issuance expenses and redemption of securities expenses | ---30M | ---30M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 43.81%-62.04M | -636.53%-36.84M | -349.32%-110.41M | -57.70%6.87M | -251.33%-24.57M | 242.95%16.23M | 167.29%16.24M | 379.05%4.73M | -391.64%-24.13M | -72.04%988K |
Net Cash | -107.41%-12.26M | -179.11%-102.16M | 401.16%165.42M | -2,972.84%-36.6M | 12.20%33.01M | 111.16%1.27M | -62.45%29.42M | -271.47%-11.41M | 414.56%78.34M | 137.48%6.66M |
Begining period cash | 96.54%336.77M | 96.54%336.77M | 23.86%171.35M | 24.35%171.35M | 27.65%138.35M | 27.14%137.8M | 260.81%108.38M | 260.81%108.38M | -45.33%30.04M | -45.33%30.04M |
Cash at the end | -3.64%324.51M | 74.11%234.62M | 96.54%336.77M | -3.11%134.75M | 24.35%171.35M | 43.42%139.08M | 27.14%137.8M | 164.27%96.97M | 260.81%108.38M | -1.33%36.69M |
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 | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao 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.