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 | -9.74%82.06M | ---- | 4.79%90.92M | ---- | -44.08%86.76M | ---- | 0.70%155.17M | ---- | 13.84%154.1M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 26.84%-1.37M | ---- | 18.16%-1.87M | ---- | -124.46%-2.29M | ---- | 57.30%-1.02M | ---- | 32.81%-2.38M | ---- |
Impairment and provisions: | ---- | ---- | --61.22M | ---- | ---- | ---- | ---30.2M | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | --61.22M | ---- | ---- | ---- | ---30.2M | ---- | ---- | ---- |
Depreciation and amortization: | -68.00%1.57M | ---- | -8.07%4.91M | ---- | -2.48%5.34M | ---- | 10.71%5.48M | ---- | 31.90%4.95M | ---- |
-Depreciation | -68.00%1.57M | ---- | -8.07%4.91M | ---- | -2.48%5.34M | ---- | 10.71%5.48M | ---- | 31.90%4.95M | ---- |
Financial expense | -14.56%28.09M | ---- | -15.99%32.87M | ---- | -5.86%39.13M | ---- | -7.56%41.56M | ---- | 5.56%44.96M | ---- |
Unrealized exchange loss (gain) | 11.63%432K | ---- | -50.19%387K | ---- | 124.57%777K | ---- | -70.20%346K | ---- | 578.95%1.16M | ---- |
Special items | 164.54%54.46M | ---- | ---84.38M | ---- | ---- | ---- | 97.01%-139K | ---- | 81.36%-4.65M | ---- |
Operating profit before the change of operating capital | 58.79%165.24M | ---- | -19.78%104.06M | ---- | -24.23%129.73M | ---- | -13.59%171.21M | ---- | 29.16%198.14M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 361.36%406K | ---- | 117.46%88K | ---- | -44.00%-504K | ---- | -2,600.00%-350K | ---- | 103.23%14K | ---- |
Accounts receivable (increase)decrease | -65.08%12.94M | ---- | -52.79%37.06M | ---- | 329.18%78.5M | ---- | 82.71%-34.25M | ---- | 45.41%-198.09M | ---- |
Accounts payable increase (decrease) | 37.41%-10.32M | ---- | 71.60%-16.49M | ---- | 53.72%-58.06M | ---- | -1,101.92%-125.46M | ---- | -109.06%-10.44M | ---- |
Cash from business operations | 34.92%168.27M | -82.90%23.61M | -16.67%124.72M | -36.30%138.07M | 1,242.78%149.67M | 1,195.68%216.75M | 207.49%11.15M | -2,074.25%-19.78M | 89.05%-10.37M | 129.75%1M |
Other taxs | -28.54%-20.64M | 2.97%-7.87M | 67.28%-16.05M | 22.48%-8.11M | -195.91%-49.06M | -40.96%-10.47M | -33.45%-16.58M | -117.65%-7.42M | 27.41%-12.42M | 65.98%-3.41M |
Net cash from operations | 35.86%147.63M | -87.89%15.74M | 8.01%108.67M | -37.00%129.96M | 1,951.38%100.6M | 858.23%206.28M | 76.16%-5.43M | -1,029.35%-27.21M | 79.62%-22.79M | 82.02%-2.41M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -26.84%1.37M | -22.22%616K | -18.16%1.87M | -16.72%792K | 124.46%2.29M | 86.11%951K | -57.30%1.02M | -69.46%511K | -32.81%2.38M | -24.37%1.67M |
Sale of fixed assets | ---- | ---- | --111K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -459.48%-2.78M | -6,280.00%-2.55M | -512.35%-496K | 50.62%-40K | 82.98%-81K | -636.36%-81K | 31.41%-476K | 93.79%-11K | 23.15%-694K | -142.47%-177K |
Net cash from investment operations | -194.75%-1.41M | -357.45%-1.94M | -32.62%1.49M | -13.56%752K | 306.64%2.2M | 74.00%870K | -67.93%542K | -66.58%500K | -36.11%1.69M | -30.06%1.5M |
Net cash before financing | 32.75%146.23M | -89.44%13.8M | 7.14%110.15M | -36.90%130.71M | 2,201.55%102.81M | 875.68%207.15M | 76.82%-4.89M | -2,825.08%-26.71M | 80.67%-21.1M | 91.89%-913K |
Cash flow from financing activities | ||||||||||
New borrowing | -3.83%18.41M | 13.47%9.56M | -59.49%19.15M | -71.45%8.43M | -39.43%47.26M | -42.51%29.52M | 77.58%78.03M | 91.03%51.34M | -65.08%43.94M | -43.71%26.88M |
Refund | -2.27%-86.1M | 15.64%-45.6M | -41.17%-84.19M | -56.55%-54.05M | -15.08%-59.64M | -50.05%-34.53M | 12.90%-51.82M | 15.87%-23.01M | 27.47%-59.5M | -39.91%-27.35M |
Interest paid - financing | 14.56%-28.09M | 14.48%-14.64M | 15.99%-32.87M | 16.93%-17.12M | 5.86%-39.13M | -0.87%-20.61M | 7.56%-41.56M | 10.85%-20.43M | -5.56%-44.96M | -4.91%-22.92M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---50M | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 2.41%-96.61M | 19.19%-51.16M | 3.52%-98.99M | -141.86%-63.31M | -526.12%-102.61M | -452.36%-26.18M | 73.32%-16.39M | 131.17%7.43M | -7,193.88%-61.43M | -475.25%-23.84M |
Effect of rate | -94.58%-6.04M | 69.65%-2.66M | 50.45%-3.1M | 11.61%-8.76M | -424.35%-6.26M | -1,594.72%-9.91M | -45.97%1.93M | 125.80%663K | 257.01%3.57M | -343.10%-2.57M |
Net Cash | 344.68%49.62M | -155.43%-37.36M | 5,507.54%11.16M | -62.76%67.4M | 100.94%199K | 1,038.82%180.98M | 74.22%-21.28M | 22.11%-19.28M | 23.81%-82.54M | -404.67%-24.75M |
Begining period cash | 9.84%89.97M | 9.84%89.97M | -6.89%81.91M | -6.89%81.91M | -18.03%87.98M | -18.03%87.98M | -42.39%107.33M | -42.39%107.33M | -37.25%186.29M | -37.25%186.29M |
Cash at the end | 48.44%133.56M | -64.46%49.96M | 9.84%89.97M | -45.74%140.55M | -6.89%81.91M | 192.01%259.04M | -18.03%87.98M | -44.20%88.71M | -42.39%107.33M | -45.45%158.97M |
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.