(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 | 90.62%63.86M | 108.67%47.01M | 1,710.81%33.5M | -448.28%-541.94M | 102.31%1.85M | -157.68%-98.84M | -232.02%-79.96M | 47.99%171.36M | 234.85%60.57M | 288.35%115.79M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -123.34%-2.59M | 59.04%-2.5M | 72.51%-1.16M | 19.39%-6.11M | -262.89%-4.22M | -1,574.39%-7.59M | -279.15%-1.16M | -233.09%-453K | -358.21%-307K | 69.64%-136K |
Impairment and provisions: | 13.02%434K | -99.96%199K | -95.66%384K | 696.68%562.89M | -40.16%8.86M | --70.65M | --14.8M | --0 | --0 | --0 |
-Impairment of trade receivables (reversal) | 13.02%434K | -31.14%199K | 814.29%384K | 39.61%289K | --42K | --207K | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | 698.61%562.6M | -40.44%8.82M | --70.45M | --14.8M | ---- | ---- | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | -2,351.61%-760K | --8K | ---31K | --0 | --0 | --0 | --0 | --0 | --0 |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | --8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | -2,351.61%-760K | ---- | ---31K | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 83.71%29.33M | -59.27%38.5M | -62.69%15.97M | 19.31%94.54M | 11.23%42.79M | 69.81%79.24M | 118.98%38.47M | 209.29%46.66M | 244.76%17.57M | 200.54%15.09M |
-Depreciation | 33.69%1.64M | -24.62%3.41M | -45.54%1.23M | 14.52%4.53M | 28.70%2.25M | 18.99%3.95M | 23.43%1.75M | 35.69%3.32M | 33.81%1.42M | 68.20%2.45M |
-Amortization of intangible assets | 87.87%27.69M | -61.02%35.09M | -63.64%14.74M | 19.56%90.01M | 10.39%40.54M | 73.70%75.28M | 127.37%36.72M | 242.93%43.34M | 300.10%16.15M | 254.60%12.64M |
Financial expense | 596.15%181K | -2.21%177K | --26K | -46.45%181K | ---- | 576.00%338K | 458.82%190K | -59.35%50K | -52.11%34K | -10.87%123K |
Exchange Loss (gain) | ---- | 615.15%29.11M | ---- | 77.80%-5.65M | ---- | ---25.46M | ---- | ---- | ---- | ---- |
Special items | --2.14M | --51.87M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 91.60%93.35M | 57.52%163.61M | -1.12%48.72M | 466.26%103.86M | 278.19%49.28M | -91.57%18.34M | -135.52%-27.65M | 66.29%217.62M | 235.80%77.86M | 279.03%130.87M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -635.17%-22.12M | -93.11%16.41M | 118.50%4.13M | 789.54%238.25M | -11,417.01%-22.34M | 358.01%26.78M | -101.83%-194K | 67.62%-10.38M | 225.51%10.59M | -770.04%-32.06M |
Accounts payable increase (decrease) | 12.29%7.29M | 96.06%-10.05M | 1,772.94%6.49M | -9,991.10%-255M | -102.59%-388K | -130.17%-2.53M | 358.75%15M | 22.91%8.38M | -13.56%3.27M | 330.45%6.81M |
prepayments (increase)decrease | -275.16%-11.4M | 52.08%-2.22M | 109.07%6.51M | 62.62%-4.62M | -1,697.69%-71.73M | 29.46%-12.37M | 40.89%-3.99M | -58.52%-17.53M | 15.76%-6.75M | -396.14%-11.06M |
Cash from business operations | 3.91%66.43M | 101.07%164.64M | 264.17%63.93M | 149.75%81.88M | -152.21%-38.94M | -83.57%32.79M | -118.02%-15.44M | 111.28%199.56M | 679.27%85.67M | 190.38%94.45M |
Other taxs | 175.59%96K | -130.05%-467K | ---127K | -104.71%-203K | ---- | 380.95%4.31M | ---- | 62.57%-1.53M | -6,202.21%-14.24M | -54.68%-4.1M |
Interest received - operating | ---- | ---- | ---- | ---- | ---- | 1,005.78%2.49M | 1,373.42%1.16M | 411.36%225K | 1,875.00%79K | 1,366.67%44K |
Interest paid - operating | ---- | ---- | ---- | ---- | ---- | -576.00%-338K | ---190K | ---50K | ---- | ---- |
Special items of business | 64.33%-688K | -409.49%-3.11M | -130.90%-1.93M | -123.94%-611K | 347.13%6.24M | 73.72%2.55M | 98.01%1.4M | 1,435.45%1.47M | 49.36%705K | -104.72%-110K |
Net cash from operations | 4.27%66.53M | 101.00%164.17M | 263.84%63.8M | 108.14%81.68M | -169.19%-38.94M | -80.20%39.24M | -120.23%-14.47M | 119.24%198.2M | 563.84%71.51M | 202.52%90.4M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 123.34%2.59M | -77.90%2.47M | -87.54%1.16M | --11.18M | --9.32M | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | -100.26%-80K | 99.87%-86K | 201.63%30.91M | -883.74%-67.58M | -6,441.51%-30.42M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---421.54M | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | --8K | 615.19%565K | ---- | -78.53%79K | -87.50%38K | --368K | --304K | ---- |
Purchase of fixed assets | ---- | ---- | -11.02%-675K | 12.06%-729K | -43.06%-608K | 60.18%-829K | 75.60%-425K | 22.11%-2.08M | 14.82%-1.74M | -2.02%-2.67M |
Purchase of intangible assets | -5.20%-82.98M | -6.56%-239.26M | 18.96%-78.88M | -18.57%-224.53M | -22.01%-97.34M | 53.39%-189.36M | 52.44%-79.78M | -175.38%-406.26M | -360.41%-167.75M | -215.43%-147.52M |
Recovery of cash from investments | ---- | 55.48%35.86M | --25.05M | --23.07M | ---- | ---- | ---- | 119.51%73.3M | 200.87%73.3M | 103.29%33.39M |
Cash on investment | ---- | ---- | ---27M | ---43.14M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | 79.47%-15M | ---- | -146.45%-73.07M | -253.87%-73.07M | -54.42%-29.65M |
Net cash from investment operations | -0.06%-80.38M | 13.98%-200.92M | 9.35%-80.34M | -13.84%-233.59M | 82.34%-88.62M | 45.55%-205.19M | -112.14%-501.79M | -113.05%-376.83M | -468.11%-236.54M | -236.08%-176.87M |
Net cash before financing | 16.20%-13.86M | 75.81%-36.75M | 87.04%-16.54M | 8.46%-151.91M | 75.29%-127.56M | 7.10%-165.95M | -212.82%-516.26M | -106.58%-178.63M | -434.69%-165.03M | -280.15%-86.47M |
Cash flow from financing activities | ||||||||||
Issuing shares | ---- | ---- | ---- | ---- | ---- | 151,641.65%626.69M | --585.95M | --413K | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | -628.14%-21.48M | -628.10%-21.48M | -10.32%-2.95M | ---2.95M | ---2.67M |
Other items of the financing business | -0.49%-1.43M | 9.52%-2.63M | -2.01%-1.42M | -49.56%-2.91M | -75.41%-1.39M | -101.17%-1.95M | -100.47%-793K | -2.89%166.87M | 473.55%167.6M | 540.48%171.84M |
Net cash from financing operations | -0.49%-1.43M | 9.52%-2.63M | -2.01%-1.42M | -100.48%-2.91M | -100.25%-1.39M | 267.10%603.27M | 242.35%563.68M | -2.86%164.33M | 463.45%164.65M | 530.51%169.17M |
Effect of rate | -98.80%204K | 106.36%121K | 712.90%16.96M | -209.24%-1.9M | -46.06%2.09M | 857.69%1.74M | --3.87M | --182K | ---- | ---- |
Net Cash | 14.88%-15.28M | 74.56%-39.38M | 86.08%-17.96M | -135.40%-154.82M | -371.95%-128.96M | 3,158.17%437.32M | 12,545.67%47.42M | -117.29%-14.3M | 76.81%-381K | 1,925.32%82.69M |
Begining period cash | -10.92%320.4M | -30.35%359.67M | -30.35%359.67M | 567.83%516.39M | 567.83%516.39M | -15.44%77.32M | -15.44%77.32M | 945.40%91.44M | 945.40%91.44M | 87.54%8.75M |
Cash at the end | -14.87%305.32M | -10.92%320.4M | -7.92%358.67M | -30.35%359.67M | 202.87%389.52M | 567.83%516.39M | 41.23%128.61M | -15.44%77.32M | 1,181.81%91.06M | 945.40%91.44M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --91.06M | ---- |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --91.06M | --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 | -- | Unaudited opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Grant Tung (Hong Kong) Certified Public Accountants Limited | -- | 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