Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palantir
PLTR
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 | 16.70%-38.53M | ---- | -144.74%-46.25M | ---- | 7.85%-18.9M | ---- | 26.15%-20.51M | ---- | 73.65%-27.77M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 2.60%-374K | ---- | -772.73%-384K | ---- | 95.38%-44K | ---- | 32.05%-952K | ---- | -64.05%-1.4M | ---- |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---38K | ---- | ---- | ---- |
Impairment and provisions: | 73.16%9.27M | ---- | -24.86%5.35M | ---- | -56.77%7.13M | ---- | 6.12%16.48M | ---- | -75.26%15.53M | ---- |
-Impairment of property, plant and equipment (reversal) | 261.98%8.58M | ---- | --2.37M | ---- | ---- | ---- | -39.48%7.17M | ---- | -73.45%11.85M | ---- |
-Impairment of trade receivables (reversal) | -200.00%-1.25M | ---- | --1.25M | ---- | ---- | ---- | 44.99%-346K | ---- | -107.02%-629K | ---- |
-Impairment of goodwill | -71.96%30K | ---- | -97.93%107K | ---- | -48.31%5.17M | ---- | --10M | ---- | ---- | ---- |
-Other impairments and provisions | 17.52%1.91M | ---- | -16.86%1.63M | ---- | 670.55%1.96M | ---- | -107.96%-343K | ---- | -30.50%4.31M | ---- |
Revaluation surplus: | -101.32%-175K | ---- | --13.23M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | -101.32%-175K | ---- | --13.23M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 126.47%293K | ---- | 18.36%-1.11M | ---- | -172.36%-1.36M | ---- | -15.32%1.87M | ---- | 320.72%2.21M | ---- |
-Loss (gain) from sale of subsidiary company | 98.47%-18K | ---- | 10.18%-1.17M | ---- | ---1.31M | ---- | ---- | ---- | 240,100.00%2.4M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 371.21%311K | ---- | 232.00%66K | ---- | -104.50%-50K | ---- | --1.11M | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | 508.02%763K | ---- | ---187K | ---- |
Depreciation and amortization: | 6.93%30.91M | ---- | 59.53%28.91M | ---- | -21.18%18.12M | ---- | 4.04%22.99M | ---- | -6.57%22.1M | ---- |
Financial expense | 7.69%4.43M | ---- | 11.68%4.11M | ---- | -9.11%3.68M | ---- | 6.69%4.05M | ---- | 87.36%3.8M | ---- |
Special items | -117.51%-104K | ---- | 112.25%594K | ---- | -324.69%-4.85M | ---- | 77.21%-1.14M | ---- | -126.70%-5.01M | ---- |
Operating profit before the change of operating capital | 28.32%5.72M | ---- | 17.96%4.46M | ---- | -83.39%3.78M | ---- | 140.53%22.76M | ---- | 153.30%9.46M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -71.25%23K | ---- | 226.98%80K | ---- | -257.50%-63K | ---- | 108.51%40K | ---- | -119.18%-470K | ---- |
Accounts receivable (increase)decrease | -85.76%3.44M | ---- | 80.22%24.11M | ---- | 135.97%13.38M | ---- | 13.75%-37.2M | ---- | -1,008.97%-43.13M | ---- |
Accounts payable increase (decrease) | 163.39%10.97M | ---- | -399.07%-17.3M | ---- | 25.11%5.78M | ---- | -81.89%4.62M | ---- | 388.15%25.52M | ---- |
prepayments (increase)decrease | -46.91%1.06M | ---- | 283.83%1.99M | ---- | -132.31%-1.08M | ---- | -40.00%3.35M | ---- | 236.68%5.58M | ---- |
Financial assets at fair value (increase)decrease | 98.77%-18K | ---- | -154.26%-1.47M | ---- | 141.98%2.7M | ---- | -306.18%-6.44M | ---- | -12.89%3.12M | ---- |
Special items for working capital changes | -120.32%-4.53M | ---- | 842.20%22.27M | ---- | -443.64%-3M | ---- | -96.34%873K | ---- | -9.64%23.87M | ---- |
Cash from business operations | -51.21%16.66M | ---- | 58.80%34.15M | ---- | 279.32%21.5M | ---- | -150.04%-11.99M | ---- | 1,223.44%23.96M | ---- |
Other taxs | 204.35%48K | ---- | -114.20%-46K | ---- | 129.54%324K | ---- | -83.44%-1.1M | ---- | -176.85%-598K | ---- |
Interest received - operating | -2.60%374K | ---- | 772.73%384K | ---- | -95.82%44K | ---- | -23.88%1.05M | ---- | 136.64%1.38M | ---- |
Interest paid - operating | -6.83%-4.39M | ---- | -11.52%-4.11M | ---- | 7.92%-3.69M | ---- | -5.95%-4.01M | ---- | -86.57%-3.78M | ---- |
Special items of business | ---- | -15.13%20.67M | ---- | 8.13%24.36M | ---- | 31.46%22.52M | ---- | 22.78%17.13M | ---- | 177.21%13.95M |
Net cash from operations | -58.22%12.69M | -15.13%20.67M | 67.03%30.37M | 8.13%24.36M | 213.35%18.18M | 31.46%22.52M | -176.51%-16.04M | 22.78%17.13M | 653.07%20.97M | 177.21%13.95M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | --38K | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -97.92%15K | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | --50K | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 31.05%-5.69M | ---- | -71.77%-8.25M | ---- | 42.36%-4.8M | ---- | -107.65%-8.34M | ---- | 56.31%-4.01M | ---- |
Sale of subsidiaries | -99.33%18K | ---- | 880.76%2.68M | ---- | ---343K | ---- | ---- | ---- | -52.42%1.09M | ---- |
Recovery of cash from investments | 660.00%114K | ---- | --15K | ---- | ---- | ---- | 67.91%5.94M | ---- | --3.54M | ---- |
Cash on investment | ---- | ---- | -9,371.70%-5.02M | ---- | ---53K | ---- | ---- | ---- | 74.03%-3.78M | ---- |
Other items in the investment business | ---- | 91.86%-796K | ---- | -250.47%-9.78M | ---- | 6.91%-2.79M | ---- | -1,555.80%-3M | ---- | 94.76%-181K |
Net cash from investment operations | 47.46%-5.56M | 91.86%-796K | -105.42%-10.58M | -250.47%-9.78M | -118.41%-5.15M | 6.91%-2.79M | 25.21%-2.36M | -1,555.80%-3M | 84.42%-3.15M | 94.76%-181K |
Net cash before financing | -63.97%7.13M | 36.34%19.88M | 51.86%19.79M | -26.13%14.58M | 170.83%13.03M | 39.59%19.73M | -203.28%-18.4M | 2.64%14.14M | 174.14%17.81M | 163.98%13.77M |
Cash flow from financing activities | ||||||||||
New borrowing | 78.00%17.8M | ---- | --10M | ---- | ---- | ---- | 100.00%20M | ---- | --10M | ---- |
Refund | 71.00%-5.8M | ---- | ---20M | ---- | ---- | ---- | ---10M | ---- | ---- | ---- |
Issuing shares | --6.78M | ---- | ---- | ---- | -68.50%14.46M | ---- | --45.91M | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---297K | ---- | ---- | ---- | 78.38%-378K | ---- | ---1.75M | ---- | ---- | ---- |
Other items of the financing business | ---- | 88.12%-3.67M | ---- | -113.09%-30.87M | ---- | 8.48%-14.49M | ---- | -16.45%-15.83M | ---- | ---13.6M |
Net cash from financing operations | 74.44%-8.83M | 88.12%-3.67M | -205.98%-34.53M | -113.09%-30.87M | -148.16%-11.29M | 8.48%-14.49M | 292.51%23.43M | -16.45%-15.83M | 18.26%-12.17M | ---13.6M |
Effect of rate | ---- | ---- | ---- | ---- | 101.89%1K | -8.33%-26K | -119.92%-53K | -109.76%-24K | 786.67%266K | 12,200.00%246K |
Net Cash | 88.49%-1.7M | 199.45%16.21M | -943.67%-14.74M | -410.70%-16.3M | -65.29%1.75M | 409.44%5.25M | -10.79%5.03M | -1,052.25%-1.7M | 114.50%5.64M | 100.83%178K |
Begining period cash | -34.82%27.59M | -34.82%27.59M | 4.31%42.33M | 4.31%42.33M | 13.99%40.58M | 13.99%40.58M | 19.90%35.6M | 19.90%35.6M | -56.71%29.69M | -56.71%29.69M |
Cash at the end | -6.15%25.89M | 68.25%43.79M | -34.82%27.59M | -43.16%26.03M | 4.31%42.33M | 35.18%45.8M | 13.99%40.58M | 12.50%33.88M | 19.90%35.6M | -36.00%30.11M |
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 | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi 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.