Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
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 | 46.00%15.54B | ---- | 569.37%10.64B | ---- | -86.10%1.59B | ---- | -26.20%11.44B | ---- | 81.49%15.5B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 12.96%-235M | ---- | -11.11%-270M | ---- | -125.00%-243M | ---- | 20.59%-108M | ---- | 16.05%-136M | ---- |
Dividend (income)- adjustment | 0.00%-15M | ---- | -7.14%-15M | ---- | 6.67%-14M | ---- | -15.38%-15M | ---- | 0.00%-13M | ---- |
Attributable subsidiary (profit) loss | 16.93%-2.66B | ---- | -29.92%-3.2B | ---- | -24.62%-2.46B | ---- | 21.73%-1.97B | ---- | 7.04%-2.52B | ---- |
Impairment and provisions: | -91.93%502M | ---- | 2,247.17%6.22B | ---- | -54.78%265M | ---- | -2.17%586M | ---- | -91.17%599M | ---- |
-Other impairments and provisions | -91.93%502M | ---- | 2,247.17%6.22B | ---- | -54.78%265M | ---- | -2.17%586M | ---- | -91.17%599M | ---- |
Revaluation surplus: | 54.74%-1.23B | ---- | -236.65%-2.72B | ---- | 212.48%1.99B | ---- | -72.11%-1.77B | ---- | -600.00%-1.03B | ---- |
-Fair value of investment properties (increase) | 168.00%67M | ---- | -56.14%25M | ---- | 67.65%57M | ---- | -71.90%34M | ---- | 45.78%121M | ---- |
-Derivative financial instruments fair value (increase) | 55.44%-1.3B | ---- | -251.46%-2.91B | ---- | 217.05%1.92B | ---- | -42.78%-1.64B | ---- | -400.00%-1.15B | ---- |
-Other fair value changes | -101.22%-2M | ---- | 1,161.54%164M | ---- | 107.98%13M | ---- | ---163M | ---- | ---- | ---- |
Asset sale loss (gain): | 48.09%582M | ---- | -91.71%393M | ---- | --4.74B | ---- | --0 | ---- | -15.57%358M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | 5,558.23%4.31B | ---- | ---79M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 48.09%582M | ---- | 63.07%393M | ---- | -37.56%241M | ---- | 7.82%386M | ---- | -15.57%358M | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | 160.26%185M | ---- | ---307M | ---- | ---- | ---- |
Depreciation and amortization: | 7.94%9.28B | ---- | -3.48%8.59B | ---- | -4.34%8.9B | ---- | 9.82%9.31B | ---- | 4.41%8.48B | ---- |
-Depreciation | 7.94%9.28B | ---- | -3.48%8.59B | ---- | -4.34%8.9B | ---- | 9.82%9.31B | ---- | 4.41%8.48B | ---- |
Financial expense | 5.38%2.25B | ---- | 2.59%2.14B | ---- | 19.55%2.09B | ---- | -6.89%1.74B | ---- | -5.55%1.87B | ---- |
Exchange Loss (gain) | ---68M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | -75.09%789M | ---- | 242.38%3.17B | ---- | -287.76%-2.23B | ---- | 197.74%1.19B | ---- | -62.35%398M | ---- |
Operating profit before the change of operating capital | -0.87%24.74B | ---- | 70.54%24.95B | ---- | -28.25%14.63B | ---- | -13.24%20.39B | ---- | -1.53%23.51B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -205.33%-395M | ---- | 129.95%375M | ---- | ---1.25B | ---- | ---- | ---- | ---- | ---- |
Accounts receivable (increase)decrease | -130.02%-552M | ---- | 152.57%1.84B | ---- | -49.04%-3.5B | ---- | -1,529.86%-2.35B | ---- | -142.23%-144M | ---- |
Accounts payable increase (decrease) | 215.59%734M | ---- | -153.18%-635M | ---- | 1,005.56%1.19B | ---- | -83.49%108M | ---- | 184.72%654M | ---- |
Derivative financial instruments (increase) decrease | 169.15%659M | ---- | -137.94%-953M | ---- | 21.47%2.51B | ---- | 213.33%2.07B | ---- | 1,278.57%660M | ---- |
Special items for working capital changes | -129.41%-5M | ---- | 151.52%17M | ---- | ---33M | ---- | ---- | ---- | -315.97%-257M | ---- |
Cash from business operations | -1.64%25.18B | 33.19%9.99B | 88.84%25.6B | 541.70%7.5B | -32.97%13.56B | -120.89%-1.7B | -17.18%20.22B | -2.68%8.13B | 3.90%24.42B | 9.82%8.35B |
Other taxs | -1.26%-2.25B | 35.31%-1.07B | -127.82%-2.22B | -46.76%-1.65B | 61.36%-974M | 40.75%-1.13B | -15.54%-2.52B | -2.37%-1.9B | 6.03%-2.18B | -8.28%-1.86B |
Interest received - operating | 10.58%209M | 27.63%97M | 23.53%189M | 61.70%76M | 47.12%153M | -14.55%47M | -24.64%104M | -31.25%55M | -16.36%138M | -21.57%80M |
Net cash from operations | -1.81%23.14B | 52.25%9.02B | 85.07%23.57B | 313.17%5.92B | -28.48%12.73B | -144.23%-2.78B | -20.42%17.81B | -4.46%6.28B | 4.82%22.37B | 9.73%6.57B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 3.04%2.44B | 25.16%1.34B | 1.37%2.37B | -14.30%1.07B | -8.98%2.34B | -11.46%1.25B | 10.20%2.57B | 11.69%1.41B | 10.10%2.33B | 6.21%1.27B |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---92M | ---458M | ---- |
Decrease in deposits (increase) | 200.00%4M | ---- | -107.02%-4M | ---- | -93.88%57M | 107.51%54M | 223.64%931M | 46.86%-719M | -118.05%-753M | -156.49%-1.35B |
Sale of fixed assets | -11.76%45M | 200.00%30M | 4.08%51M | 100.00%10M | -52.88%49M | -91.53%5M | -52.73%104M | -50.83%59M | 388.89%220M | 757.14%120M |
Purchase of intangible assets | 16.71%-663M | 47.26%-173M | -141.21%-796M | -115.79%-328M | 35.55%-330M | 25.85%-152M | -13.53%-512M | -13.89%-205M | 41.81%-451M | 54.08%-180M |
Sale of subsidiaries | ---- | ---- | 231.33%1.64B | --1.62B | -443.92%-1.25B | ---- | 74.04%362M | ---- | 372.73%208M | ---- |
Acquisition of subsidiaries | ---3.02B | ---2.69B | ---- | ---- | ---- | ---- | -238.27%-663M | ---- | -50.77%-196M | -316.00%-208M |
Recovery of cash from investments | 4,692.86%671M | 2,960.00%153M | --14M | --5M | ---- | ---- | --293M | ---- | ---- | ---- |
Cash on investment | 85.29%-54M | 90.78%-26M | 71.57%-367M | 70.56%-282M | -24.85%-1.29B | -933.04%-958M | -1,297.30%-1.03B | 142.59%115M | -5.71%-74M | -128.81%-270M |
Other items in the investment business | -26.36%-15.64B | -32.32%-7.78B | 17.28%-12.38B | 13.09%-5.88B | -8.11%-14.96B | 4.23%-6.77B | -26.85%-13.84B | -33.01%-7.07B | 2.83%-10.91B | 4.08%-5.31B |
Net cash from investment operations | -71.20%-16.22B | -141.95%-9.15B | 38.42%-9.47B | 42.42%-3.78B | -30.50%-15.38B | -1.11%-6.57B | -16.92%-11.79B | -9.38%-6.5B | -73.09%-10.08B | -147.93%-5.94B |
Net cash before financing | -50.88%6.92B | -106.17%-132M | 632.29%14.1B | 122.91%2.14B | -143.99%-2.65B | -4,266.82%-9.35B | -51.04%6.02B | -133.65%-214M | -20.80%12.29B | -82.31%636M |
Cash flow from financing activities | ||||||||||
New borrowing | 189.76%12.09B | 21.33%8.22B | -81.95%4.17B | -55.25%6.78B | 191.71%23.11B | 320.38%15.14B | -39.28%7.92B | -71.02%3.6B | 103.51%13.05B | 234.16%12.42B |
Refund | -21.18%-7.41B | 22.26%-3.49B | 52.17%-6.11B | -48.38%-4.49B | -139.86%-12.78B | -177.69%-3.02B | 57.81%-5.33B | 87.81%-1.09B | -27.06%-12.63B | -60.31%-8.93B |
Interest paid - financing | -10.52%-1.77B | -6.82%-861M | 13.86%-1.6B | 8.10%-806M | -17.71%-1.85B | -14.34%-877M | 13.46%-1.58B | 12.34%-767M | -2.77%-1.82B | 7.99%-875M |
Dividends paid - financing | -0.16%-8.96B | -0.38%-5.24B | -0.17%-8.94B | -0.29%-5.22B | -0.73%-8.93B | -0.74%-5.21B | -1.27%-8.86B | -1.85%-5.17B | 1.00%-8.75B | 0.96%-5.07B |
Other items of the financing business | -92.28%-648M | -276.26%-523M | -26.22%-337M | -561.90%-139M | 27.05%-267M | 30.00%-21M | -345.64%-366M | -117.24%-30M | -88.65%149M | -86.82%174M |
Net cash from financing operations | 46.43%-7.04B | 48.79%-2.06B | -1,231.51%-13.14B | -168.41%-4.02B | 88.37%-987M | 263.92%5.88B | 16.91%-8.48B | -52.08%-3.59B | 31.67%-10.21B | 64.69%-2.36B |
Effect of rate | -309.09%-90M | -93.75%-62M | 92.97%-22M | 80.12%-32M | -943.33%-313M | -570.83%-161M | -115.38%-30M | 72.73%-24M | 419.67%195M | -466.67%-88M |
Net Cash | -112.17%-116M | -16.54%-2.19B | 126.22%953M | 45.77%-1.88B | -47.46%-3.64B | 8.76%-3.47B | -218.40%-2.47B | -120.67%-3.8B | 260.83%2.08B | 44.13%-1.72B |
Begining period cash | 21.90%5.18B | 21.90%5.18B | -48.15%4.25B | -48.15%4.25B | -23.33%8.2B | -23.33%8.2B | 35.69%10.69B | 35.69%10.69B | 7.01%7.88B | 7.01%7.88B |
Items Period | ---- | ---- | ---- | ---- | ---- | ---917M | ---- | ---- | ---- | ---- |
Cash at the end | -3.98%4.98B | 25.22%2.93B | 21.90%5.18B | -35.99%2.34B | -48.15%4.25B | -46.81%3.65B | -19.29%8.2B | 13.16%6.87B | 28.89%10.16B | 40.96%6.07B |
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 | -- | 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.