(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 | 94.09%6.14M | -37.96%34.85M | -84.60%3.16M | 39.59%56.18M | 44.93%20.54M | -51.92%40.24M | -53.41%14.17M | -20.04%83.7M | -39.19%30.42M | 42.71%104.68M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -32.39%-282K | 42.03%-451K | -287.27%-213K | -51.95%-778K | 86.78%-55K | -72.97%-512K | -128.57%-416K | -100.00%-296K | -313.64%-182K | 32.11%-148K |
Interest expense - adjustment | ---- | ---- | ---- | ---- | --40K | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | --0 | -126.62%-340K | --0 | 106.30%1.28M | --0 | --619K | --0 | --0 | --0 | --0 |
-Impairmen of inventory (reversal) | ---- | -144.80%-1.09M | ---- | 293.05%2.43M | ---- | --619K | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 164.88%750K | ---- | ---1.16M | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | --0 | --0 | --0 | --0 | --0 | --57K | --4K | --0 | --0 |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | --57K | --4K | ---- | ---- |
Depreciation and amortization: | 52.29%21.58M | 53.12%34.89M | 29.28%14.17M | 14.47%22.79M | 14.50%10.96M | 20.09%19.91M | 28.48%9.57M | 18.15%16.58M | 24.55%7.45M | 24.10%14.03M |
-Depreciation | 48.30%21.02M | 48.57%33.86M | 29.28%14.17M | 14.47%22.79M | 14.50%10.96M | 20.09%19.91M | 28.48%9.57M | 20.64%16.58M | 27.62%7.45M | 24.73%13.74M |
-Amortization of intangible assets | --566K | --1.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%289K |
Financial expense | 21.94%9.63M | 656.64%19.04M | 235.23%7.9M | -14.39%2.52M | -55.00%2.36M | -62.84%2.94M | -26.70%5.24M | 28.98%7.91M | 98.55%7.14M | 19.25%6.13M |
Special items | -25.04%485K | ---- | -79.72%647K | ---- | -15.32%3.19M | 138.90%3.92M | 376.17%3.77M | 167.10%1.64M | -583.69%-1.36M | --614K |
Adjustment items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --496K | ---- |
Operating profit before the change of operating capital | 46.32%37.56M | 7.34%87.99M | -30.70%25.67M | 22.15%81.98M | 14.34%37.04M | -38.73%67.11M | -26.33%32.39M | -12.59%109.53M | -26.54%43.97M | 38.96%125.31M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -3.67%-10.85M | 122.15%3.67M | 57.42%-10.47M | -841.56%-16.56M | -10,011.69%-24.58M | -135.05%-1.76M | 102.82%248K | 121.98%5.02M | 59.08%-8.79M | 107.23%2.26M |
Accounts receivable (increase)decrease | 189.59%23.99M | -343.51%-109.34M | 144.64%8.28M | -339.87%-24.65M | -132.64%-18.56M | 128.12%10.28M | 255.59%56.86M | 39.42%-36.56M | -37.80%-36.54M | -132.84%-60.34M |
Accounts payable increase (decrease) | 146.38%13.7M | -37.34%45.08M | -141.33%-29.54M | 900.76%71.94M | 777.42%71.48M | -251.02%-8.98M | -191.04%-10.55M | -87.15%5.95M | -65.36%11.59M | 671.87%46.31M |
prepayments (increase)decrease | -92.13%-99.94M | 52.15%-10.08M | -343.92%-52.01M | -169.87%-21.06M | 60.88%-11.72M | 71.12%-7.8M | -1,878.53%-29.96M | -19.51%-27.02M | -128.94%-1.51M | -783.51%-22.61M |
Cash from business operations | 48.94%-26.21M | -65.67%31.12M | -201.25%-51.32M | 48.73%90.65M | -2.51%50.69M | 5.64%60.95M | 437.14%52M | -39.07%57.69M | -80.85%9.68M | 324.29%94.69M |
Other taxs | -20.73%-7.86M | 11.74%-7.1M | 14.39%-6.51M | -41.23%-8.04M | -33.60%-7.6M | 61.72%-5.69M | 26.46%-5.69M | 6.76%-14.87M | 5.37%-7.74M | -24.90%-15.95M |
Special items of business | 38.31%9.33M | 1,480.88%13.8M | 327.44%6.75M | -147.57%-999K | -198.70%-2.97M | 174.87%2.1M | 210.86%3.01M | -79.69%764K | --967K | --3.76M |
Net cash from operations | 41.10%-34.06M | -70.92%24.02M | -234.23%-57.83M | 49.50%82.61M | -6.95%43.09M | 29.04%55.25M | 2,285.57%46.3M | -45.62%42.82M | -95.42%1.94M | 724.75%78.74M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 32.39%282K | -42.03%451K | 287.27%213K | 51.95%778K | -86.78%55K | 72.97%512K | 128.57%416K | 100.00%296K | 313.64%182K | -32.11%148K |
Purchase of fixed assets | 77.91%-3.77M | 90.40%-9.91M | 64.79%-17.08M | -109.96%-103.16M | -116.15%-48.51M | 61.80%-49.14M | -173.80%-22.44M | -388.85%-128.64M | 79.07%-8.2M | -29.74%-26.32M |
Cash on investment | ---- | -1,551.37%-60.08M | 116.53%2.17M | 74.78%-3.64M | ---13.14M | -58.82%-14.42M | ---- | 84.93%-9.08M | -12.20%-57.32M | ---60.26M |
Net cash from investment operations | 76.24%-3.49M | 34.42%-69.53M | 76.14%-14.7M | -68.16%-106.02M | -179.64%-61.6M | 54.12%-63.05M | 66.29%-22.03M | -59.02%-137.43M | 27.57%-65.33M | -333.25%-86.42M |
Net cash before financing | 48.22%-37.56M | -94.33%-45.51M | -291.82%-72.53M | -200.46%-23.42M | -176.25%-18.51M | 91.76%-7.79M | 138.30%24.28M | -1,131.09%-94.61M | -32.54%-63.39M | 26.11%-7.69M |
Cash flow from financing activities | ||||||||||
New borrowing | 16.90%196.7M | 77.02%308.9M | 20.92%168.27M | 9.80%174.5M | 157.69%139.15M | 6.81%158.93M | -51.91%54M | 105.02%148.8M | 274.30%112.29M | -48.47%72.58M |
Refund | -45.32%-183.11M | -80.27%-229.72M | -60.31%-126M | 25.09%-127.43M | -10.53%-78.6M | -243.59%-170.11M | -57.28%-71.12M | 19.93%-49.51M | 26.88%-45.22M | 17.85%-61.83M |
Interest paid - financing | -21.94%-9.63M | -656.64%-19.04M | -229.63%-7.9M | 14.39%-2.52M | 54.23%-2.4M | 62.84%-2.94M | 29.91%-5.24M | -28.98%-7.91M | -380.01%-7.47M | -19.25%-6.13M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 174.99%7.46M | ---- |
Other items of the financing business | -56.03%3.34M | -603.93%-13.59M | 159.31%7.6M | 131.10%2.7M | -158.83%-12.81M | -0.93%-8.67M | --21.77M | 40.20%-8.59M | ---- | 84.65%-14.37M |
Net cash from financing operations | -82.60%7.3M | -1.47%46.55M | -7.46%41.97M | 307.35%47.25M | 7,932.30%45.35M | -127.52%-22.79M | -100.86%-579K | 948.64%82.79M | 254.74%67.07M | -109.13%-9.76M |
Effect of rate | -351.48%-4.08M | 302.48%2.94M | 1,722.00%1.62M | -74.10%-1.45M | 83.58%-100K | 71.68%-834K | 56.50%-609K | -51.73%-2.95M | 25.65%-1.4M | 8.83%-1.94M |
Net Cash | 1.01%-30.25M | -95.61%1.05M | -213.88%-30.56M | 177.93%23.83M | 13.25%26.84M | -158.81%-30.58M | 544.49%23.7M | 32.25%-11.82M | 104.03%3.68M | -118.09%-17.44M |
Begining period cash | 6.09%69.39M | 52.01%65.4M | 52.01%65.4M | -42.20%43.03M | -42.20%43.03M | -16.55%74.44M | -16.55%74.44M | -17.85%89.2M | -17.85%89.2M | 658.74%108.58M |
Cash at the end | -3.86%35.06M | 6.09%69.39M | -47.73%36.46M | 52.01%65.4M | -28.47%69.76M | -42.20%43.03M | 6.61%97.53M | -16.55%74.44M | 489.08%91.48M | -17.85%89.2M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --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 | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao 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.
No Data