(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 | (FY)Dec 31, 2019 | (Q6)Jun 30, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -78.11%35.68M | ---- | 50.31%162.99M | ---- | 29.32%108.44M | ---- | -12.73%83.86M | ---- | 47.08%96.09M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -19.29%-46.14M | ---- | -11.74%-38.68M | ---- | 12.87%-34.61M | ---- | -155.16%-39.72M | ---- | 12.86%-15.57M |
Interest expense - adjustment | ---- | 73.36%9.25M | ---- | 114.00%5.34M | ---- | 48.57%2.49M | ---- | -52.67%1.68M | ---- | -68.26%3.55M |
Attributable subsidiary (profit) loss | ---- | -45.74%777K | ---- | -39.24%1.43M | ---- | -41.10%2.36M | ---- | -46.14%4M | ---- | 7,384.31%7.43M |
Impairment and provisions: | --0 | 135.80%27.03M | --0 | -1.29%11.47M | --0 | -53.00%11.62M | --0 | -51.96%24.71M | --0 | 308.32%51.44M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | --7.1M | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 1,436.55%23.55M | ---- | ---1.76M | ---- | ---- | ---- | -31.74%10.29M | ---- | 19.67%15.08M |
-Impairment of trade receivables (reversal) | ---- | -173.81%-9.76M | ---- | 192.70%13.23M | ---- | --4.52M | ---- | ---- | ---- | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --22.76M |
-Other impairments and provisions | ---- | --13.25M | ---- | ---- | ---- | ---- | ---- | 5.99%14.42M | ---- | --13.61M |
Revaluation surplus: | --0 | -237.38%-4.07M | --0 | 41.71%2.96M | --0 | 966.39%2.09M | --0 | -17.56%-241K | --0 | 88.89%-205K |
-Fair value of investment properties (increase) | ---- | -21.06%1.15M | ---- | -30.41%1.45M | ---- | 2,147.06%2.09M | ---- | 50.24%-102K | ---- | 18.65%-205K |
-Derivative financial instruments fair value (increase) | ---- | -446.08%-5.21M | ---- | --1.51M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---139K | ---- | ---- |
Asset sale loss (gain): | --0 | -96.67%299K | --0 | 439.12%8.97M | --0 | 53.70%-2.65M | --0 | -247.41%-5.72M | --0 | 217.45%3.88M |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---- | ---- | ---2.26M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -97.07%299K | ---- | 1,790.00%10.21M | ---- | -72.24%540K | ---- | -82.77%1.95M | ---- | 4,160.75%11.29M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | -33.15%-1.23M | ---- | 87.91%-926K | ---- | -3.32%-7.66M | ---- | -107.91%-7.41M |
Depreciation and amortization: | --0 | 1.21%101.18M | --0 | -28.09%99.97M | --0 | -7.25%139.02M | --0 | 0.33%149.88M | --0 | -1.72%149.39M |
-Depreciation | ---- | 1.21%101.18M | ---- | -2.86%99.97M | ---- | 4.82%102.92M | ---- | 0.50%98.18M | ---- | 0.55%97.69M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | -30.17%36.1M | ---- | 0.00%51.71M | ---- | 0.00%51.71M |
Special items | ---- | 6.71%-7.87M | ---- | -85.45%-8.44M | ---- | 47.99%-4.55M | ---- | -5.55%-8.75M | ---- | 32.56%-8.29M |
Operating profit before the change of operating capital | --0 | -52.79%116.15M | --0 | 9.73%246.02M | --0 | 6.91%224.2M | --0 | -27.11%209.71M | --0 | 39.87%287.72M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -351.97%-97.55M | ---- | 401.59%38.72M | ---- | -110.35%-12.84M | ---- | 362.53%124.08M | ---- | -122.76%-47.26M |
Accounts receivable (increase)decrease | ---- | 81.57%-6.53M | ---- | -134.84%-35.44M | ---- | 366.18%101.7M | ---- | -166.16%-38.21M | ---- | 172.67%57.75M |
Accounts payable increase (decrease) | ---- | 214.45%83.94M | ---- | -199.06%-73.34M | ---- | 264.66%74.03M | ---- | 161.89%20.3M | ---- | -210.78%-32.8M |
prepayments (increase)decrease | ---- | -1,306.06%-8.76M | ---- | -97.09%726K | ---- | 1,245,900.00%24.92M | ---- | -99.96%2K | ---- | 198.37%4.77M |
Cash from business operations | 199.10%13.19M | -49.31%91.77M | 91.35%-13.31M | -58.81%181.02M | -255.63%-153.82M | 35.18%439.43M | -9.83%98.84M | 17.36%325.07M | 11.16%109.61M | -26.83%276.99M |
Hong Kong profits tax paid | ---- | 1.47%-1.34M | ---- | 18.19%-1.36M | ---- | -63.23%-1.66M | ---- | -26.34%-1.02M | ---- | 48.03%-805K |
China income tax paid | 46.71%-12.11M | -10.14%-34.93M | -9.78%-22.72M | -75.98%-31.71M | -1,303.19%-20.7M | 37.65%-18.02M | 89.62%-1.48M | -9.41%-28.9M | -25.60%-14.21M | -408.49%-26.42M |
Interest received - operating | 6.69%23.83M | 59.16%50.54M | 17.90%22.34M | 35.73%31.76M | 58.65%18.95M | -9.86%23.4M | 28.89%11.94M | -19.75%25.96M | -66.82%9.27M | -36.14%32.34M |
Special items of business | ---- | 3.94%4.51M | ---- | -84.17%4.34M | ---- | 198.43%27.41M | ---- | 34.72%9.18M | ---- | -49.32%6.82M |
Net cash from operations | 281.97%24.91M | -40.99%106.04M | 91.20%-13.69M | -59.45%179.71M | -242.33%-155.57M | 38.01%443.14M | 4.43%109.31M | 13.82%321.11M | -9.16%104.66M | -33.22%282.11M |
Cash flow from investment activities | ||||||||||
Decrease in deposits (increase) | 218.69%354.16M | 169.35%77.34M | 265.41%111.13M | 67.62%-111.53M | -67.96%-67.19M | -548.52%-344.48M | -127.80%-40M | 72.56%-53.12M | 430.14%143.88M | -219.72%-193.58M |
Sale of fixed assets | 144.54%3.32M | 13.07%2.72M | 10.06%1.36M | --2.4M | --1.23M | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -11.82%-25.01M | -3.82%-71.81M | -145.56%-22.37M | 9.14%-69.16M | 61.95%-9.11M | -140.41%-76.12M | -103.32%-23.94M | -36.33%-31.66M | -15.68%-11.77M | 22.48%-23.22M |
Selling intangible assets | ---- | 1,511.60%39.73M | ---- | 48.23%2.47M | ---- | -85.13%1.66M | ---- | --11.18M | --11.18M | ---- |
Purchase of intangible assets | ---- | ---3.18M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | --11.14M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---36.4M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | 300.60%12.4M | -7,588.56%-94.96M | -183.37%-6.18M | -74.02%1.27M | 107.91%7.41M |
Net cash from investment operations | 281.28%343.6M | 121.11%44.8M | 220.06%90.12M | 47.80%-212.22M | 52.76%-75.06M | -409.58%-406.53M | -209.92%-158.89M | 61.90%-79.78M | 395.74%144.56M | -301.17%-209.39M |
Net cash before financing | 382.17%368.51M | 563.97%150.85M | 133.14%76.43M | -188.80%-32.51M | -365.08%-230.63M | -84.83%36.61M | -119.90%-49.59M | 231.87%241.33M | 275.69%249.22M | -86.19%72.72M |
Cash flow from financing activities | ||||||||||
New borrowing | -61.49%198.46M | 23.45%531.63M | 20.92%515.4M | 178.03%430.64M | 175.21%426.24M | 75.91%154.89M | 79.14%154.88M | 46.75%88.05M | 764.58%86.46M | -57.14%60M |
Refund | -28.24%-532.6M | -171.19%-426.4M | -181.68%-415.32M | -73.35%-157.24M | -62.74%-147.44M | -9.44%-90.7M | -10.35%-90.6M | 51.25%-82.88M | 31.58%-82.11M | 41.38%-170M |
Interest paid - financing | ---- | -19.84%-6.36M | ---- | -113.99%-5.31M | ---- | -59.49%-2.48M | ---- | 64.42%-1.56M | ---- | 61.01%-4.37M |
Dividends paid - financing | 7.09%-61.81M | -2.78%-165.76M | 56.32%-66.53M | 8.92%-161.28M | -114.20%-152.32M | -72.67%-177.08M | 30.66%-71.11M | -7.14%-102.55M | -7.14%-102.55M | -10.88%-95.72M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -4.99%762K |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 87.40%-1.2M | ---1.2M | ---9.49M |
Other items of the financing business | -37.66%-7.86M | -56.08%-4.15M | -74.86%-5.71M | -87.77%-2.66M | -70.02%-3.27M | -130.46%-1.42M | -213.89%-1.92M | ---614K | 70.53%-612K | ---- |
Net cash from financing operations | -1,550.11%-403.81M | -168.20%-71.04M | -77.40%27.85M | 189.19%104.16M | 1,506.95%123.21M | -15.92%-116.79M | 91.24%-8.76M | 53.96%-100.75M | 51.87%-100.01M | 18.13%-218.82M |
Effect of rate | 515.60%586K | 341.22%1.74M | 44.49%-141K | 48.98%-723K | -145.04%-254K | -393.37%-1.42M | 300.00%564K | -59.85%483K | -69.81%141K | 187.55%1.2M |
Net Cash | -133.85%-35.3M | 11.39%79.81M | 197.07%104.28M | 189.37%71.65M | -84.12%-107.42M | -157.03%-80.18M | -139.10%-58.35M | 196.22%140.58M | 205.48%149.22M | -156.35%-146.1M |
Begining period cash | 22.50%443.95M | 24.33%362.4M | 24.33%362.4M | -21.87%291.47M | -21.87%291.47M | 60.80%373.06M | 60.80%373.06M | -38.45%232M | -38.45%232M | 216.68%376.9M |
Cash at the end | -12.28%409.24M | 22.50%443.95M | 153.84%466.53M | 24.33%362.4M | -41.71%183.79M | -21.87%291.47M | -17.33%315.28M | 60.80%373.06M | 61.65%381.36M | -38.45%232M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --318.2M | ---- | ---- |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | 21.76%997.29M | --0 | --819.06M | --0 | --0 |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
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 | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young |
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.
No Data