Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Apple
AAPL
(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 | 40.60%333.21M | ---- | -8.41%236.99M | ---- | -20.26%258.76M | ---- | 34.91%324.52M | ---- | -33.28%240.54M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -83.95%-18.97M | ---- | 22.79%-10.31M | ---- | 26.37%-13.36M | ---- | -20.71%-18.14M | ---- | 25.69%-15.03M | ---- |
Attributable subsidiary (profit) loss | -107.68%-617K | ---- | 242.22%8.03M | ---- | 545.35%2.35M | ---- | 18.92%-527K | ---- | -75.20%-650K | ---- |
Impairment and provisions: | -175.04%-6.91M | ---- | 1,479.59%9.21M | ---- | -96.94%583K | ---- | 56.08%19.03M | ---- | 174.66%12.2M | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | --7.15M | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | -202.51%-12.49M | ---- | 542.68%12.19M | ---- | -130.77%-2.75M | ---- | 71.98%8.95M | ---- | -11.03%5.2M | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 497.50%6.99M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | --6.65M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | 287.47%5.58M | ---- | 10.19%-2.98M | ---- | -212.75%-3.32M | ---- | --2.94M | ---- | ---- | ---- |
Revaluation surplus: | ---9.88M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---9.88M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 36.09%-2.25M | ---- | -71.12%-3.51M | ---- | 1.16%-2.05M | ---- | -80.14%-2.08M | ---- | 22.25%-1.15M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 36.09%-2.25M | ---- | -71.12%-3.51M | ---- | 1.16%-2.05M | ---- | -80.14%-2.08M | ---- | 22.25%-1.15M | ---- |
Depreciation and amortization: | -9.75%194.25M | ---- | -5.12%215.23M | ---- | 2.51%226.85M | ---- | 5.33%221.29M | ---- | 4.28%210.09M | ---- |
-Amortization of intangible assets | 17.78%8.91M | ---- | -5.59%7.56M | ---- | 3.30%8.01M | ---- | 17.16%7.76M | ---- | 50.63%6.62M | ---- |
Financial expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -68.33%4.04M | ---- |
Special items | -27.54%2.19M | ---- | 746.90%3.02M | ---- | 94.55%-467K | ---- | -158.44%-8.57M | ---- | -367.64%-3.32M | ---- |
Operating profit before the change of operating capital | 7.06%491.03M | ---- | -2.96%458.67M | ---- | -11.74%472.66M | ---- | 19.88%535.54M | ---- | -19.99%446.72M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -339.82%-46.99M | ---- | -81.61%19.59M | ---- | 285.29%106.54M | ---- | -4.05%-57.5M | ---- | 7.32%-55.26M | ---- |
Accounts receivable (increase)decrease | -1,634.60%-105.78M | ---- | -107.66%-6.1M | ---- | 180.16%79.57M | ---- | -400.16%-99.26M | ---- | 326.91%33.07M | ---- |
Accounts payable increase (decrease) | 241.45%62.79M | ---- | 75.19%-44.39M | ---- | -1,496.48%-178.95M | ---- | -109.21%-11.21M | ---- | 954.39%121.71M | ---- |
Special items for working capital changes | -30.53%19.38M | ---- | 145.49%27.9M | ---- | -465.62%-61.33M | ---- | -2.44%16.78M | ---- | -9.09%17.2M | ---- |
Cash from business operations | -7.73%420.44M | -7.93%162.73M | 8.89%455.67M | 64.64%176.74M | 8.88%418.48M | 165.59%107.35M | -31.79%384.35M | -78.06%40.42M | 15.27%563.44M | 63.83%184.19M |
Other taxs | -129.43%-64.88M | -92.56%-25.25M | 47.55%-28.28M | 35.73%-13.11M | -65.84%-53.91M | -8.83%-20.4M | 31.91%-32.51M | -62.73%-18.75M | 20.35%-47.75M | 71.53%-11.52M |
Interest received - operating | 3.60%18.56M | -26.59%7.85M | 157.27%17.91M | 197.74%10.69M | 25.89%6.96M | 10.67%3.59M | 128.65%5.53M | 61.50%3.24M | -83.82%2.42M | -72.68%2.01M |
Net cash from operations | -15.99%374.12M | -16.63%145.32M | 19.86%445.31M | 92.53%174.32M | 3.96%371.54M | 263.35%90.54M | -31.02%357.37M | -85.73%24.92M | 16.74%518.11M | 120.25%174.68M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | --45K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividend received - investment | ---- | ---- | ---- | ---- | -12.78%355K | -12.78%355K | --407K | --407K | ---- | ---- |
Loan receivable (increase) decrease | ---3.29M | ---4.07M | ---- | ---- | ---2.24M | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---155.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 12.04%10.95M | 16.48%8.48M | 84.91%9.77M | 120.55%7.28M | 107.91%5.28M | 81.66%3.3M | 53.53%2.54M | 97.18%1.82M | -80.62%1.66M | -61.75%921K |
Purchase of fixed assets | -30.48%-85.52M | 25.36%-37.2M | 52.93%-65.54M | 44.85%-49.84M | -34.51%-139.25M | -66.74%-90.36M | -66.79%-103.52M | -22.67%-54.19M | 69.90%-62.07M | 67.07%-44.18M |
Purchase of intangible assets | -16.15%-3.97M | ---- | 29.80%-3.42M | ---- | 4.27%-4.87M | ---- | 69.08%-5.09M | ---- | -145.91%-16.45M | ---- |
Recovery of cash from investments | -32.79%594.99M | 104.95%222.79M | -29.58%885.3M | -84.64%108.71M | -3.81%1.26B | 2.80%707.51M | 4.29%1.31B | 26.02%688.27M | 111.66%1.25B | 31.74%546.18M |
Cash on investment | 32.94%-590.86M | -104.24%-220.56M | 29.72%-881.06M | 84.77%-107.99M | 2.65%-1.25B | -4.56%-709.21M | -3.77%-1.29B | -25.34%-678.26M | -102.79%-1.24B | -31.62%-541.13M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---11.86M | ---11.86M | ---- | ---- |
Net cash from investment operations | -323.85%-232.91M | 27.08%-30.52M | 59.97%-54.95M | 52.67%-41.85M | -39.45%-137.29M | -64.27%-88.41M | -52.14%-98.45M | -40.87%-53.82M | 71.14%-64.71M | 70.22%-38.2M |
Net cash before financing | -63.83%141.21M | -13.33%114.81M | 66.64%390.35M | 6,119.15%132.47M | -9.53%234.25M | 107.37%2.13M | -42.89%258.92M | -121.18%-28.9M | 106.51%453.4M | 378.67%136.47M |
Cash flow from financing activities | ||||||||||
New borrowing | -7.69%60M | ---- | -37.34%65M | 884.85%65M | -72.60%103.74M | -96.48%6.6M | 72.53%378.61M | 85.32%187.67M | -40.61%219.44M | -71.33%101.27M |
Refund | 77.89%-85.7M | 89.31%-25.7M | -337.51%-387.68M | -571.40%-240.31M | 71.93%-88.61M | 79.17%-35.79M | -76.17%-315.64M | -445.21%-171.87M | 61.86%-179.17M | 76.86%-31.52M |
Interest paid - financing | 63.95%-4.5M | 69.62%-2.4M | -32.68%-12.49M | -120.29%-7.9M | -47.58%-9.41M | -1.30%-3.59M | -57.98%-6.38M | 38.93%-3.54M | 68.33%-4.04M | 46.83%-5.8M |
Dividends paid - financing | -88.60%-179.15M | -103.49%-145.82M | 0.00%-94.99M | 0.00%-71.66M | 14.93%-94.99M | -7.50%-71.66M | -21.82%-111.66M | 11.11%-66.66M | 42.11%-91.66M | 35.71%-74.99M |
Other items of the financing business | ---- | ---- | 535.08%153.86M | 11,221.56%153.86M | 192.45%24.23M | -97.51%1.36M | -41.38%-26.21M | 1,343.86%54.48M | 66.38%-18.54M | 85.69%-4.38M |
Net cash from financing operations | 21.24%-275.57M | -51.51%-207.28M | -146.49%-349.89M | 4.55%-136.82M | 7.32%-141.95M | -404.66%-143.34M | -26.35%-153.16M | 27.04%-28.4M | 68.71%-121.22M | -229.36%-38.93M |
Effect of rate | -569.23%-15.19M | -309.94%-5.2M | 159.82%3.24M | 42.93%-1.27M | -496.41%-5.41M | -819.09%-2.22M | -74.68%1.37M | 115.69%309K | 276.81%5.39M | 37.67%-1.97M |
Net Cash | -432.06%-134.36M | -2,027.31%-92.47M | -56.16%40.46M | 96.92%-4.35M | -12.73%92.3M | -146.43%-141.21M | -68.16%105.76M | -158.75%-57.31M | 297.86%332.18M | 616.65%97.54M |
Begining period cash | 3.92%1.16B | 3.92%1.16B | 8.46%1.11B | 8.46%1.11B | 11.64%1.03B | 11.64%1.03B | 57.91%920.45M | 57.91%920.45M | -22.68%582.88M | -22.68%582.88M |
Cash at the end | -12.91%1.01B | -4.36%1.06B | 3.92%1.16B | 25.42%1.11B | 8.46%1.11B | 2.40%884.13M | 11.64%1.03B | 27.27%863.45M | 57.91%920.45M | -7.29%678.45M |
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.