Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Jefferies Financial
JEF
5
Amazon
AMZN
(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 | 17.80%820.76M | ---- | -62.85%696.76M | ---- | 40.33%1.88B | ---- | 610.38%1.34B | ---- | -141.47%-261.83M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 17.17%-61.23M | ---- | -73.97%-73.92M | ---- | -128.25%-42.49M | ---- | -13.30%-18.62M | ---- | 54.88%-16.43M | ---- |
Dividend (income)- adjustment | ---12.42M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 15.35%-241.96M | ---- | 32.35%-285.83M | ---- | -0.01%-422.55M | ---- | -232.05%-422.52M | ---- | 146.60%319.96M | ---- |
Impairment and provisions: | -73.21%49.12M | ---- | 140.02%183.32M | ---- | 142.91%76.38M | ---- | 321.48%31.44M | ---- | -240.05%-14.2M | ---- |
-Impairment of property, plant and equipment (reversal) | 109.48%51.48M | ---- | -1,639.83%-542.83M | ---- | ---31.2M | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | -4,694.44%-2.59M | ---- | 99.13%-54K | ---- | ---6.18M | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -94.86%-1.44M | ---- | 71.62%-739K | ---- | -2,961.54%-2.6M | ---- | -95.92%91K | ---- | 113.88%2.23M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | --24.68M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -100.13%-918K | ---- | 752.65%729.48M | ---- | 127.96%85.55M | ---- | 328.45%37.53M | ---- | -428.95%-16.43M | ---- |
Revaluation surplus: | -154.65%-16.56M | ---- | 130.81%30.3M | ---- | -442.68%-98.36M | ---- | 165.97%28.7M | ---- | -48.06%-43.51M | ---- |
-Derivative financial instruments fair value (increase) | -154.65%-16.56M | ---- | 130.81%30.3M | ---- | -442.68%-98.36M | ---- | 165.97%28.7M | ---- | -37.79%-43.51M | ---- |
Asset sale loss (gain): | -2,056.14%-159.21M | ---- | 3,206.49%8.14M | ---- | 96.57%-262K | ---- | 96.29%-7.63M | ---- | -12,743.82%-205.46M | ---- |
-Loss (gain) from sale of subsidiary company | ---163.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---192.04M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 199.01%4.23M | ---- | 639.69%1.41M | ---- | 96.62%-262K | ---- | -558.70%-7.75M | ---- | 4.00%1.69M | ---- |
-Loss (gain) from selling other assets | ---- | ---- | --6.73M | ---- | ---- | ---- | 100.82%124K | ---- | ---15.11M | ---- |
Depreciation and amortization: | 15.89%560.19M | ---- | -0.62%483.38M | ---- | 12.48%486.39M | ---- | 17.20%432.43M | ---- | -6.57%368.96M | ---- |
-Other depreciation and amortization | -30.44%10.36M | ---- | 80.33%14.89M | ---- | 332.70%8.26M | ---- | -46.24%1.91M | ---- | -38.25%3.55M | ---- |
Financial expense | -40.98%96.07M | ---- | 14.77%162.76M | ---- | 69.19%141.82M | ---- | -44.24%83.82M | ---- | -45.94%150.32M | ---- |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | 31.08%-67.09M | ---- | 20.84%-97.33M | ---- |
Operating profit before the change of operating capital | -14.12%1.03B | ---- | -40.24%1.2B | ---- | 44.34%2.02B | ---- | 596.77%1.4B | ---- | -52.98%200.48M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -213.55%-131.73M | ---- | 178.97%116.01M | ---- | -224.92%-146.9M | ---- | -170.63%-45.21M | ---- | -57.90%64.01M | ---- |
Accounts receivable (increase)decrease | -897.38%-452.89M | ---- | -85.69%56.8M | ---- | 243.63%396.92M | ---- | -567.27%-276.36M | ---- | -120.25%-41.42M | ---- |
Accounts payable increase (decrease) | 540.21%559.73M | ---- | -488.36%-127.15M | ---- | -139.39%-21.61M | ---- | 153.48%54.86M | ---- | -118.79%-102.59M | ---- |
prepayments (increase)decrease | -37.32%18.01M | ---- | -65.67%28.73M | ---- | 809.95%83.68M | ---- | -536.45%-11.79M | ---- | 96.26%-1.85M | ---- |
Special items for working capital changes | -607.60%-68.03M | ---- | 213.90%13.4M | ---- | -268.06%-11.77M | ---- | -167.98%-3.2M | ---- | 114.97%4.7M | ---- |
Cash from business operations | -25.75%959.84M | ---- | -44.20%1.29B | ---- | 107.73%2.32B | ---- | 804.13%1.12B | ---- | -81.17%123.34M | ---- |
Other taxs | -27.95%-176.71M | ---- | 15.37%-138.11M | ---- | -1,932.69%-163.18M | ---- | 5.31%-8.03M | ---- | -1,853.46%-8.48M | ---- |
Special items of business | ---- | -16.75%441.95M | ---- | -53.82%530.88M | ---- | 229.03%1.15B | ---- | 1,193.54%349.39M | ---- | -109.44%-31.95M |
Net cash from operations | -32.17%783.13M | -16.75%441.95M | -46.38%1.15B | -53.82%530.88M | 94.50%2.15B | 229.03%1.15B | 863.88%1.11B | 1,193.54%349.39M | -82.45%114.87M | -109.44%-31.95M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -15.82%61.57M | -33.79%26.53M | 75.13%73.15M | 279.45%40.07M | 131.31%41.77M | 43.35%10.56M | 16.12%18.06M | -31.72%7.37M | -56.98%15.55M | -48.19%10.79M |
Dividend received - investment | --185.76M | ---- | ---- | ---- | 11.11%152.28M | -3.45%60.91M | -1.56%137.05M | -19.44%63.09M | -66.39%139.23M | -75.41%78.32M |
Loan receivable (increase) decrease | --12.43M | ---- | ---- | ---- | --23.4M | --23.4M | ---- | ---- | -76.71%123.55M | ---- |
Decrease in deposits (increase) | -190.01%-378.51M | -12.05%258.16M | 174.17%420.5M | 205.83%293.53M | 5.23%-566.97M | -1,975.80%-277.35M | -823.82%-598.24M | ---13.36M | -65.28%-64.76M | ---- |
Sale of fixed assets | 544.42%2.83M | 8,114.71%2.79M | -53.45%439K | -95.66%34K | -89.15%943K | 314.81%784K | 337.34%8.69M | -54.89%189K | 331.96%1.99M | 295.28%419K |
Purchase of fixed assets | 2.53%-394.77M | -0.45%-201.19M | 20.89%-405M | 18.20%-200.28M | -16.84%-511.96M | -30.02%-244.85M | -15.74%-438.17M | -26.90%-188.32M | -60.06%-378.6M | -35.10%-148.39M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -66.12%2.72M | ---- | --8.04M |
Purchase of intangible assets | 58.21%-3.07M | 43.56%-903K | -917.87%-7.35M | -692.08%-1.6M | 34.00%-722K | ---202K | 54.13%-1.09M | ---- | 80.24%-2.39M | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.09B | ---- |
Other items in the investment business | ---- | ---- | --781K | ---- | ---- | ---- | -71.75%2.21M | ---- | --7.82M | ---- |
Net cash from investment operations | -722.58%-513.77M | -35.18%85.39M | 109.58%82.52M | 130.87%131.74M | 1.17%-861.27M | -232.58%-426.75M | -193.75%-871.49M | -152.40%-128.31M | 34.03%929.59M | -108.53%-50.84M |
Net cash before financing | -78.23%269.36M | -20.42%527.35M | -4.26%1.24B | -8.33%662.62M | 448.28%1.29B | 226.96%722.83M | -77.44%235.66M | 367.04%221.07M | -22.53%1.04B | -108.86%-82.79M |
Cash flow from financing activities | ||||||||||
New borrowing | 418.52%3.63B | --1.56B | -66.71%700M | ---- | -35.44%2.1B | -78.87%635.47M | 58.14%3.26B | 65.02%3.01B | 26.18%2.06B | 270.61%1.82B |
Refund | -127.39%-3.41B | -161.68%-1.99B | 52.80%-1.5B | 20.57%-761.63M | 27.47%-3.18B | 76.49%-958.81M | -95.44%-4.39B | -98.17%-4.08B | 18.15%-2.24B | -79.56%-2.06B |
Interest paid - financing | 54.81%-63.23M | 47.58%-40.46M | -41.86%-139.93M | -109.63%-77.18M | -4.85%-98.64M | 42.08%-36.81M | 36.82%-94.07M | 32.47%-63.56M | 39.29%-148.9M | 28.30%-94.12M |
Dividends paid - financing | 58.33%-196.43M | ---- | -33.33%-471.42M | ---- | ---353.58M | ---- | ---- | ---- | 100.00%-2K | ---- |
Net cash from financing operations | 94.44%-80.51M | 42.18%-495.16M | 6.99%-1.45B | -129.51%-856.36M | -24.08%-1.56B | 67.58%-373.13M | -245.36%-1.25B | -234.53%-1.15B | 78.11%-363.23M | 56.85%-344M |
Effect of rate | -245.20%-5.26M | -1,104.06%-25.99M | 104.77%3.62M | 1,368.63%2.59M | -775.68%-75.93M | -100.00%-204K | -70.14%11.24M | 99.30%-102K | 354.73%37.63M | -33.34%-14.64M |
Net Cash | 189.62%188.86M | 116.61%32.19M | 20.33%-210.72M | -155.40%-193.74M | 74.04%-264.48M | 137.61%349.7M | -249.55%-1.02B | -117.84%-929.74M | 319.07%681.23M | -410.05%-426.79M |
Begining period cash | -21.43%759.23M | -21.43%759.23M | -26.05%966.32M | -26.05%966.32M | -43.54%1.31B | -43.54%1.31B | 45.06%2.31B | 45.06%2.31B | -16.96%1.6B | -16.96%1.6B |
Cash at the end | 24.18%942.82M | -1.26%765.43M | -21.43%759.23M | -53.20%775.17M | -26.05%966.32M | 19.63%1.66B | -43.54%1.31B | 19.97%1.38B | 45.06%2.31B | -43.65%1.15B |
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 | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | Ernst & Young | -- |
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.