(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 | ---- | 125.15%64.61M | ---- | -284.47%-256.89M | ---- | -1,064.28%-66.82M | ---- | -95.23%6.93M | ---- | 15.08%145.37M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -110.65%-17.78M | ---- | 62.92%-8.44M | ---- | 21.75%-22.76M | ---- | -27.97%-29.08M | ---- | -571.77%-22.73M |
Dividend (income)- adjustment | ---- | -979.77%-2.78M | ---- | 97.48%-257K | ---- | -12.43%-10.18M | ---- | -1,424.24%-9.05M | ---- | 97.18%-594K |
Impairment and provisions: | --0 | -86.31%34.58M | --0 | 205.15%252.56M | --0 | 259.93%82.77M | --0 | 75.87%23M | --0 | 66.99%13.08M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | --4.84M | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | -54.08%22.8M | ---- | 54.82%49.65M | ---- | 41.05%32.07M | ---- | 131.83%22.74M | ---- | 51.76%9.81M |
-Impairment of goodwill | ---- | ---- | ---- | 373.96%103.02M | ---- | --21.74M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -88.21%11.78M | ---- | 314.09%99.89M | ---- | 9,213.90%24.12M | ---- | -92.07%259K | ---- | 138.89%3.27M |
Revaluation surplus: | --0 | 1,495.38%1.04M | --0 | 101.31%65K | --0 | 88.87%-4.96M | --0 | -1,244.51%-44.61M | --0 | 135.07%3.9M |
-Fair value of investment properties (increase) | ---- | -125.67%-1.55M | ---- | -85.37%6.02M | ---- | 168.58%41.17M | ---- | -872.27%-60.02M | ---- | 1,454.40%7.77M |
-Other fair value changes | ---- | 143.35%2.58M | ---- | 87.08%-5.96M | ---- | -399.38%-46.13M | ---- | 497.73%15.41M | ---- | 66.64%-3.87M |
Asset sale loss (gain): | --0 | -94.13%44K | --0 | 103.81%749K | --0 | -279.67%-19.66M | --0 | -112.02%-5.18M | --0 | 138.89%43.1M |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---- | ---- | ---9.83M | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---10.09M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 118.88%44K | ---- | -192.46%-233K | ---- | 104.87%252K | ---- | -112.02%-5.18M | ---- | 8,789.72%43.1M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | --982K | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | --0 | -30.53%29.01M | --0 | 16.44%41.76M | --0 | -8.41%35.86M | --0 | 41.20%39.15M | --0 | 39.69%27.73M |
-Depreciation | ---- | -26.74%23.5M | ---- | 5.90%32.08M | ---- | -1.52%30.29M | ---- | 43.12%30.76M | ---- | 10.63%21.49M |
-Amortization of intangible assets | ---- | -23.37%2.77M | ---- | 3.76%3.61M | ---- | -2.33%3.48M | ---- | -2.62%3.56M | ---- | 35.06%3.66M |
-Other depreciation and amortization | ---- | -54.84%2.74M | ---- | 190.24%6.07M | ---- | -56.73%2.09M | ---- | 87.40%4.83M | ---- | 212.82%2.58M |
Financial expense | ---- | -17.20%3.48M | ---- | -83.38%4.2M | ---- | -13.88%25.26M | ---- | 97.22%29.34M | ---- | 219.32%14.87M |
Special items | ---- | ---- | ---- | 96.55%342K | ---- | 104.25%174K | ---- | -211.00%-4.1M | ---- | 130.61%3.69M |
Operating profit before the change of operating capital | --0 | 229.13%112.2M | --0 | 73.16%34.09M | --0 | 208.33%19.69M | --0 | -97.20%6.39M | --0 | 1,546.64%228.42M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 60.68%-20.96M | ---- | -49.93%-53.31M | ---- | -204.36%-35.56M | ---- | 211.03%34.07M | ---- | -6,784.97%-30.68M |
Accounts receivable (increase)decrease | ---- | 246.97%24.07M | ---- | 59.78%-16.38M | ---- | -203.43%-40.72M | ---- | 273.83%39.37M | ---- | -0.82%-22.65M |
Accounts payable increase (decrease) | ---- | -274.33%-11.04M | ---- | -72.41%6.33M | ---- | 153.00%22.95M | ---- | 39.12%-43.3M | ---- | -231.30%-71.12M |
prepayments (increase)decrease | ---- | 386.31%21.54M | ---- | -145.23%-7.52M | ---- | 390.01%16.63M | ---- | 93.13%-5.74M | ---- | -1,196.05%-83.43M |
Cash from business operations | 185.32%33.17M | 440.47%134.7M | -113.18%-38.88M | -141.54%-39.56M | 330.20%294.86M | 140.45%95.25M | 221.01%68.54M | 122.39%39.61M | 36.53%-56.64M | -248.84%-176.94M |
Hong Kong profits tax paid | ---2.53M | 92.62%-65K | ---- | -77.98%-881K | ---- | -113.00%-495K | ---- | --3.81M | ---5K | ---- |
Other taxs | -43.31%-18.52M | 30.99%-16.76M | 32.89%-12.92M | -118.79%-24.28M | -531.49%-19.25M | -220.63%-11.1M | -7.32%-3.05M | 48.43%-3.46M | -375.88%-2.84M | 69.68%-6.71M |
Interest received - operating | ---- | ---- | ---- | ---- | ---- | 73.92%31.44M | 11.82%15.59M | 70.66%18.08M | --13.94M | --10.59M |
Interest paid - operating | -18.48%-718K | -6.59%-1.57M | 21.60%-606K | -71.76%-1.47M | -20.97%-773K | 24.63%-857K | ---639K | ---1.14M | ---- | ---- |
Special items of business | ---- | 420.10%8.89M | ---- | -102.47%-2.78M | ---- | 1,172.35%112.26M | ---- | 104.47%8.82M | ---- | -118.64%-197.48M |
Net cash from operations | 121.77%11.41M | 275.71%116.31M | -119.07%-52.41M | -157.95%-66.2M | 241.67%274.84M | 100.78%114.24M | 276.60%80.44M | 132.88%56.9M | 49.29%-45.55M | -117.44%-173.06M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -41.57%6.88M | 661.00%17.78M | 2,292.07%11.77M | -32.49%2.34M | --492K | 8.26%3.46M | ---- | 8.34%3.2M | ---- | -12.80%2.95M |
Dividend received - investment | ---- | 979.77%2.78M | ---- | -97.48%257K | ---- | 2,510.00%10.18M | ---- | -34.34%390K | ---- | -97.18%594K |
Loan receivable (increase) decrease | ---400M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | --76.7M | ---76.7M | ---- | ---- | ---- | ---- | ---- | 263.48%34.31M | ---- | -246.29%-20.99M |
Sale of fixed assets | --48K | -76.08%267K | ---- | -8.22%1.12M | 147.19%1.01M | -80.89%1.22M | -94.43%409K | -10.24%6.36M | -39.16%7.35M | -47.10%7.09M |
Purchase of fixed assets | 26.21%-2.6M | 30.18%-5.84M | 23.41%-3.52M | 42.47%-8.37M | 55.65%-4.6M | -87.40%-14.54M | -110.46%-10.37M | 63.02%-7.76M | ---4.93M | -35.50%-20.99M |
Purchase of intangible assets | -32.30%-2M | 23.83%-4.23M | ---1.51M | 24.58%-5.56M | ---- | -6.18%-7.37M | ---- | 44.57%-6.94M | ---- | -124.23%-12.52M |
Sale of subsidiaries | ---- | ---- | ---- | 473.63%676.13M | --275.07M | --117.87M | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.6M | --5.6M | ---- |
Recovery of cash from investments | ---- | ---- | ---- | -75.03%31.21M | -51.94%20M | 106.04%124.99M | 112.17%41.62M | -92.06%60.66M | -96.36%19.62M | --763.68M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | -540.22%-35.4M | 99.34%-8.31M | 98.56%-5.53M | -246.49%-1.25B |
Other items in the investment business | 15.83%1.41M | ---- | 186.33%1.22M | ---13.54M | -4,806.67%-1.41M | ---- | -96.61%30K | ---- | 102.78%886K | ---- |
Net cash from investment operations | -4,116.54%-319.56M | -109.65%-65.96M | -97.26%7.96M | 189.89%683.58M | 7,953.24%290.57M | 169.45%235.8M | -116.09%-3.7M | 116.36%87.51M | 116.23%23M | -1,220.62%-534.82M |
Net cash before financing | -593.27%-308.15M | -91.84%50.35M | -107.86%-44.45M | 76.38%617.39M | 636.80%565.41M | 142.39%350.04M | 440.29%76.74M | 120.40%144.41M | 90.26%-22.55M | -489.46%-707.89M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | 65.45%106.72M | 45.46%66.11M | -18.17%64.5M | -65.09%45.45M | -2.53%78.83M | 28.62%130.18M | -90.65%80.88M | -67.78%101.21M | 394.38%865.08M |
Refund | ---- | 61.11%-145.08M | 88.75%-37.63M | -58.79%-373.07M | -239.33%-334.46M | -39.12%-234.95M | 11.16%-98.57M | 53.46%-168.88M | -245.92%-110.94M | -72.29%-362.9M |
Interest paid - financing | ---- | 30.04%-1.91M | ---- | 79.80%-2.73M | ---- | 44.90%-13.49M | ---- | -64.66%-24.49M | ---- | -219.32%-14.87M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.48%-19K | ---- | 67.59%-3.66M |
Other items of the financing business | 12.17%-5.81M | 4.38%-11.99M | 3.78%-6.61M | 17.95%-12.54M | 42.80%-6.87M | 0.07%-15.28M | 37.96%-12.02M | ---15.29M | -137.49%-19.37M | ---- |
Net cash from financing operations | -126.56%-5.81M | 83.86%-52.25M | 107.39%21.87M | -75.15%-323.83M | -1,609.87%-295.89M | -44.67%-184.89M | 167.36%19.6M | -126.43%-127.81M | -110.62%-29.09M | 1,037.11%483.64M |
Effect of rate | -58.48%2.27M | 377.27%10.04M | 104.15%5.46M | 73.38%-3.62M | -79.80%2.67M | -229.36%-13.6M | 2,139.29%13.24M | -41.90%10.51M | -118.08%-649K | 143.46%18.1M |
Net Cash | -1,290.36%-313.96M | -100.65%-1.9M | -108.38%-22.58M | 77.75%293.56M | 179.77%269.52M | 894.57%165.15M | 286.53%96.34M | 107.40%16.61M | -221.82%-51.65M | -30.60%-224.24M |
Begining period cash | 1.17%706.56M | 70.98%698.42M | 70.98%698.42M | 58.98%408.49M | 58.98%408.49M | 11.80%256.94M | 11.80%256.94M | -47.28%229.82M | -47.28%229.82M | -32.86%435.96M |
Cash at the end | -42.04%394.87M | 1.17%706.56M | 0.09%681.3M | 70.98%698.42M | 85.72%680.67M | 58.98%408.49M | 106.45%366.51M | 11.80%256.94M | -63.17%177.53M | -47.28%229.82M |
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 | -- | 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