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 | -4.28%-119.17M | -22.49%-57.3M | -58.79%-114.28M | 28.36%-46.78M | -44.60%-71.97M | 8.87%-65.3M | 51.63%-49.77M | -12.18%-71.66M | -58.79%-102.9M | -115.21%-63.88M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 21.79%-1.02M | -35.05%-786K | 80.38%-1.3M | 25.48%-582K | -121.92%-6.62M | -119.38%-781K | -76.36%-2.98M | 67.46%-356K | 49.58%-1.69M | 52.72%-1.09M |
Interest expense - adjustment | ---269K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividend (income)- adjustment | 28.57%-65K | 29.35%-65K | -44.44%-91K | -46.03%-92K | 38.24%-63K | ---63K | 59.20%-102K | ---- | 40.48%-250K | 42.62%-245K |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---51.44M | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 236.94%797K | 247.83%800K | -333.73%-582K | -13.21%230K | -30.06%249K | 50.57%265K | -33.21%356K | -6.38%176K | -50.28%533K | -74.83%188K |
Impairment and provisions: | 35.02%30.08M | -20.01%8.56M | 18.00%22.28M | -34.94%10.71M | 68.30%18.88M | 14.38%16.45M | -74.65%11.22M | -39.95%14.39M | 136.30%44.25M | 198.94%23.96M |
-Impairment of property, plant and equipment (reversal) | --1.74M | --1.74M | ---- | ---- | ---- | ---- | -18.78%1.73M | -39.88%3.93M | -39.66%2.13M | --6.53M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -52.51%189K |
-Impairment of trade receivables (reversal) | 75.78%24.78M | 1.71%3.39M | 132.95%14.1M | -20.85%3.33M | -39.67%6.05M | -29.50%4.21M | -2.47%10.03M | 213.56%5.97M | 183.99%10.29M | 50.43%1.9M |
-Other impairments and provisions | -56.44%3.56M | -53.41%3.44M | -36.23%8.18M | -39.78%7.38M | 2,475.56%12.83M | 172.58%12.25M | -101.70%-540K | -70.70%4.49M | 184.50%31.84M | 154.65%15.34M |
Revaluation surplus: | ---- | -50.00%3K | --8K | -45.45%6K | ---- | --11K | ---- | ---- | -58.95%1.2M | 105.92%1.18M |
-Other fair value changes | ---- | -50.00%3K | --8K | -45.45%6K | ---- | --11K | ---- | ---- | -58.95%1.2M | 105.92%1.18M |
Asset sale loss (gain): | -102.46%-179K | -266.98%-177K | --7.28M | 68.25%106K | ---- | 117.24%63K | 113.02%195K | 102.40%29K | -2,555.74%-1.5M | ---1.21M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | --7.46M | ---- | ---- | ---- | ---- | ---- | ---573K | ---710K |
-Loss (gain) on sale of property, machinery and equipment | -3.47%-179K | -266.98%-177K | ---173K | 68.25%106K | ---- | 117.24%63K | 121.08%195K | 105.81%29K | -1,616.39%-925K | ---499K |
Depreciation and amortization: | -6.32%49.43M | -8.68%24.83M | -12.01%52.76M | -14.05%27.19M | -10.44%59.96M | -6.37%31.63M | -0.99%66.95M | -2.57%33.78M | 57.33%67.61M | 239.01%34.67M |
-Other depreciation and amortization | -6.32%49.43M | -8.68%24.83M | -12.01%52.76M | -14.05%27.19M | -10.44%59.96M | -6.37%31.63M | -0.99%66.95M | -2.57%33.78M | 57.33%67.61M | 239.01%34.67M |
Financial expense | -28.37%17.01M | -29.55%8.98M | -47.70%23.75M | -55.88%12.74M | -23.95%45.41M | -1.87%28.89M | 15.80%59.71M | 17.86%29.44M | 88.06%51.57M | 329.99%24.98M |
Exchange Loss (gain) | 96.55%-1K | -153.38%-166K | 86.12%-29K | 227.98%311K | 77.13%-209K | 7.60%-243K | -168.82%-914K | -133.46%-263K | -192.90%-340K | 773.33%786K |
Special items | -38.44%12.8M | 700.72%11.08M | 382.26%20.79M | 182.92%1.38M | -155.81%-7.37M | -111.86%-1.67M | 286.76%13.2M | 329.13%14.07M | 47.94%3.41M | --3.28M |
Operating profit before the change of operating capital | -199.97%-10.59M | -181.34%-4.25M | -72.33%10.59M | -43.60%5.22M | -17.56%38.27M | -52.79%9.25M | -25.01%46.42M | -13.33%19.6M | 126.94%61.9M | 424.90%22.62M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 170.61%8.03M | -138.36%-2.85M | -83.88%2.97M | -77.31%7.43M | 315.98%18.4M | 239.83%32.74M | -282.62%-8.52M | -411.27%-23.41M | -1,337.22%-2.23M | -2,841.92%-4.58M |
Accounts receivable (increase)decrease | -1.12%-62.06M | 84.18%-13.96M | -1,397.57%-61.38M | -36.03%-88.23M | 107.99%4.73M | -23.16%-64.86M | -283.43%-59.21M | -447.03%-52.67M | 272.90%32.28M | 1,140.88%15.18M |
Accounts payable increase (decrease) | 49.83%47.56M | -58.84%28.79M | 223.12%31.74M | 784.57%69.96M | 480.90%9.82M | -5.60%7.91M | 120.53%1.69M | 194.38%8.38M | 78.20%-8.24M | 132.70%2.85M |
prepayments (increase)decrease | -149.33%-7.77M | -367.72%-12.58M | 113.67%15.75M | -57.07%4.7M | -12.87%7.37M | -70.79%10.95M | 128.59%8.46M | 312.27%37.48M | -418.92%-29.6M | -43,165.85%-17.66M |
Special items for working capital changes | 403.46%19.74M | 160.60%4.09M | -49.02%-6.51M | -200.49%-6.75M | -392.24%-4.37M | 928.89%6.71M | 107.12%1.49M | -121.01%-810K | -565.98%-20.97M | 268.71%3.86M |
Cash from business operations | 25.47%-5.09M | 90.17%-754K | -109.20%-6.83M | -384.39%-7.67M | 868.10%74.23M | 123.60%2.7M | -129.16%-9.66M | -151.34%-11.43M | 317.72%33.14M | 215.93%22.26M |
Other taxs | 94.51%-241K | ---- | 53.11%-4.39M | 62.99%-708K | -187.35%-9.36M | -896.35%-1.91M | 50.11%-3.26M | 96.43%-192K | -578.48%-6.53M | -244.31%-5.39M |
Interest received - operating | -66.67%21K | -67.39%15K | -8.70%63K | 27.78%46K | -1.43%69K | -66.04%36K | -71.77%70K | 715.38%106K | -68.41%248K | -81.69%13K |
Net cash from operations | 52.38%-5.31M | 91.13%-739K | -117.18%-11.16M | -1,116.10%-8.33M | 605.39%64.94M | 107.12%820K | -147.83%-12.85M | -168.18%-11.51M | 274.44%26.86M | 181.60%16.89M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -92.68%75K | -97.80%17K | 56.34%1.02M | 570.43%771K | -12.32%655K | --115K | -48.27%747K | ---- | -43.84%1.44M | -22.90%1.08M |
Dividend received - investment | -28.57%65K | -29.35%65K | 44.44%91K | 46.03%92K | -38.24%63K | --63K | -59.20%102K | ---- | -40.48%250K | -42.62%245K |
Loan receivable (increase) decrease | -152.71%-6.36M | -355.16%-14.56M | 511.38%12.07M | 19.87%-3.2M | -43.19%-2.93M | -1,110.38%-3.99M | -125.36%-2.05M | -88.16%395K | 143.79%8.08M | 143.59%3.34M |
Decrease in deposits (increase) | ---103K | ---45K | ---- | ---- | -77.16%1.16M | ---- | 186.78%5.1M | 200.45%5.8M | ---5.87M | ---5.78M |
Sale of fixed assets | -42.63%179K | 8,750.00%177K | 14.29%312K | -97.96%2K | 600.00%273K | --98K | -97.27%39K | ---- | --1.43M | ---- |
Purchase of fixed assets | 79.40%-152K | 96.23%-31K | -72.03%-738K | -367.61%-823K | 47.10%-429K | 67.35%-176K | 93.86%-811K | 94.55%-539K | -196.08%-13.21M | -210.98%-9.88M |
Purchase of intangible assets | 25.00%-318K | 88.10%-10K | -7.89%-424K | -35.48%-84K | 58.32%-393K | ---62K | 54.64%-943K | ---- | -73.83%-2.08M | -296.75%-1.59M |
Sale of subsidiaries | ---- | ---- | ---220K | ---- | ---- | ---- | ---- | ---- | ---464K | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---114K | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---86.5M | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -154.61%-6.62M | -343.92%-14.38M | 113.75%12.12M | 18.04%-3.24M | -4,139.48%-88.1M | -169.85%-3.95M | 120.69%2.18M | 144.96%5.66M | 88.86%-10.54M | -33.91%-12.59M |
Net cash before financing | -1,343.80%-11.93M | -30.68%-15.12M | 104.14%959K | -269.36%-11.57M | -117.07%-23.16M | 46.47%-3.13M | -165.35%-10.67M | -236.15%-5.85M | 114.84%16.33M | 114.29%4.3M |
Cash flow from financing activities | ||||||||||
New borrowing | 14.92%23.45M | -37.47%7.04M | -43.55%20.4M | -41.26%11.25M | 155.24%36.14M | 176.86%19.15M | -65.00%14.16M | -67.06%6.92M | 36.68%40.46M | --21M |
Refund | -45.28%-20.01M | 31.59%-5.22M | 50.09%-13.77M | 27.67%-7.63M | -100.66%-27.59M | -5.52%-10.55M | 76.26%-13.75M | 80.87%-9.99M | -248.50%-57.91M | -1,738.28%-52.24M |
Issuing shares | --12.24M | ---- | ---- | ---- | 47.53%92.5M | -77.39%10.51M | --62.7M | --46.5M | ---- | ---- |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | -90.53%8M | -89.81%8M | -42.71%84.5M | 149.21%78.5M |
Interest paid - financing | -44.44%-5.23M | -13.40%-1.04M | 84.45%-3.62M | 91.43%-918K | -33.81%-23.28M | -62.55%-10.71M | 31.31%-17.4M | 18.80%-6.59M | -142.36%-25.33M | -147.74%-8.12M |
Dividends paid - financing | ---- | ---- | 35.49%-2M | ---1.51M | 53.95%-3.11M | ---- | ---6.74M | ---3.36M | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---5.18M | ---- | ---- | ---- | 46.32%-43.73M | ---- | -33.40%-81.46M | 38.89%-37.06M | -3.02%-61.07M | -4,694.07%-60.65M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | --46.97M | ---- | ---- | ---- |
Adjustment item of financing business | ---- | ---- | ---- | ---- | --6.41M | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 109.33%397K | 27.67%-1.59M | -114.62%-4.26M | -254.72%-2.19M | 2,339.40%29.1M | 132.82%1.42M | 103.65%1.19M | 84.57%-4.32M | -141.49%-32.68M | -244.72%-28.01M |
Effect of rate | 78.33%-213K | 63.27%-90K | 79.14%-983K | 80.52%-245K | -334.83%-4.71M | -238.24%-1.26M | 996.72%2.01M | 139.77%910K | 121.43%183K | -11.77%-2.29M |
Net Cash | -249.74%-11.53M | -21.38%-16.71M | -155.48%-3.3M | -702.68%-13.77M | 162.72%5.94M | 83.14%-1.72M | 42.06%-9.48M | 57.10%-10.17M | 47.66%-16.36M | -120.89%-23.71M |
Begining period cash | -13.60%27.19M | -13.60%27.19M | 4.07%31.47M | 4.07%31.47M | -19.81%30.24M | -19.81%30.24M | -30.02%37.71M | -30.02%37.71M | -37.34%53.88M | -37.34%53.88M |
Cash at the end | -43.19%15.45M | -40.48%10.39M | -13.60%27.19M | -35.97%17.46M | 4.07%31.47M | -4.14%27.27M | -19.81%30.24M | 2.02%28.45M | -30.02%37.71M | -61.91%27.88M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | -43.19%15.45M | ---- | --27.19M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Auditor | -- | -- | Guofu Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofu Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofu Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofu Haohua (Hong Kong) 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.