(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 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | |||||||||
Earning before tax | -671.42%-61.31M | 44.98%-25.6M | -85.10%10.73M | -265.96%-46.52M | -29.93%72.03M | --28.03M | 35.41%102.79M | 198.03%75.91M | --25.47M |
Profit adjustment | |||||||||
Interest (income) - adjustment | -68.99%-13.07M | -241.08%-6.04M | -131.84%-7.73M | 0.17%-1.77M | -5.30%-3.34M | ---1.78M | -188.96%-3.17M | -515.73%-1.1M | ---178K |
Investment loss (gain) | 95.56%-39K | 87.56%-105K | 62.88%-878K | 25.90%-844K | -91.96%-2.37M | ---1.14M | ---1.23M | ---- | ---- |
Impairment and provisions: | 663.70%15.63M | 278.11%2.4M | 26.51%2.05M | 193.98%635K | 137.20%1.62M | --216K | -249.74%-4.35M | -18.90%2.91M | --3.58M |
-Impairmen of inventory (reversal) | 3,155.71%11.98M | 54.20%404K | -69.05%368K | 254.05%262K | 125.70%1.19M | --74K | -246.95%-4.63M | -3.58%3.15M | --3.27M |
-Impairment of trade receivables (reversal) | 117.51%3.65M | 435.39%2M | 291.38%1.68M | 162.68%373K | 55.43%429K | --142K | 213.58%276K | ---243K | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --317K |
Revaluation surplus: | --0 | -57.64%20.24M | --0 | 2,301.24%47.79M | ---26.65M | ---2.17M | --0 | --0 | --0 |
-Other fair value changes | ---- | -57.64%20.24M | ---- | 2,301.24%47.79M | ---26.65M | ---2.17M | ---- | ---- | ---- |
Asset sale loss (gain): | -181.42%-241K | --0 | 428.89%296K | 900.00%8K | -173.77%-90K | ---1K | -74.42%122K | 3,569.23%477K | --13K |
-Loss (gain) from sale of subsidiary company | ---241K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | 541.11%397K | 900.00%8K | -173.77%-90K | ---1K | -74.42%122K | 3,569.23%477K | --13K |
-Loss (gain) from selling other assets | ---- | ---- | ---101K | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -14.15%10.08M | -21.51%5.08M | -27.53%11.74M | -31.12%6.47M | 59.29%16.21M | --9.39M | 6.44%10.17M | -14.13%9.56M | --11.13M |
-Depreciation | -0.07%6.05M | -24.65%2.49M | 10.16%6.05M | 23.81%3.3M | 8.54%5.49M | --2.67M | 3.29%5.06M | 0.55%4.9M | --4.87M |
-Amortization of intangible assets | -29.12%4.04M | -18.24%2.59M | -46.85%5.69M | -52.89%3.17M | 109.50%10.71M | --6.73M | 9.77%5.11M | -25.56%4.66M | --6.26M |
Financial expense | 783.58%1.18M | 141.67%232K | 52.27%134K | 140.00%96K | -75.49%88K | --40K | -70.74%359K | -72.88%1.23M | --4.52M |
Exchange Loss (gain) | 63.87%-6.49M | -264.85%-11.99M | -1,089.58%-17.95M | -440.52%-3.29M | --1.81M | --965K | ---- | ---- | ---- |
Special items | 195.05%19.12M | ---- | ---20.11M | ---- | ---- | ---- | 92.41%-62K | ---817K | ---- |
Operating profit before the change of operating capital | -61.70%-35.13M | -712.50%-15.78M | -136.62%-21.72M | -92.32%2.58M | -43.31%59.31M | --33.56M | 18.68%104.63M | 97.93%88.16M | --44.54M |
Change of operating capital | |||||||||
Inventory (increase) decrease | 242.82%38.18M | 72.28%13.85M | 118.36%11.14M | 111.11%8.04M | -339.97%-60.64M | ---72.32M | 135.45%25.27M | -216.58%-71.29M | --61.15M |
Accounts receivable (increase)decrease | -41.61%10.43M | -103.67%-4.72M | 173.15%17.86M | 93.98%-2.32M | -255.08%-24.42M | ---38.49M | -122.05%-6.88M | 111.22%31.18M | --14.76M |
Accounts payable increase (decrease) | -35.78%-51.11M | -6,657.02%-68.65M | -1.19%-37.64M | 120.77%1.05M | -1,048.20%-37.2M | ---5.04M | -87.19%3.92M | 139.97%30.61M | ---76.58M |
prepayments (increase)decrease | -82.99%4.36M | -120.88%-2.1M | 64.12%25.61M | -59.42%10.04M | 158.17%15.61M | --24.74M | -75.68%-26.83M | -5,641.35%-15.27M | ---266K |
Cash from business operations | -120.60%-74.95M | -2,141.70%-119.66M | 20.75%-33.98M | 92.59%-5.34M | -133.40%-42.87M | ---72.04M | 39.07%128.38M | 49.78%92.31M | --61.63M |
Other taxs | ---- | ---- | ---- | -45.26%1.36M | 93.27%-916K | --2.48M | -310.07%-13.6M | 18.94%-3.32M | ---4.09M |
Interest received - operating | 63.11%12.61M | -56.63%363K | 131.84%7.73M | -52.85%837K | 5.30%3.34M | --1.78M | 188.96%3.17M | 515.73%1.1M | --178K |
Special items of business | -42.63%-41.69M | -70.96%-42.26M | -755.14%-29.23M | -70.68%-24.72M | -84.21%4.46M | ---14.48M | -2.30%28.26M | 60.40%28.92M | --18.03M |
Net cash from operations | -137.53%-62.34M | -3,695.70%-119.3M | 35.12%-26.25M | 95.36%-3.14M | -134.30%-40.45M | ---67.78M | 30.91%117.94M | 56.09%90.09M | --57.72M |
Cash flow from investment activities | |||||||||
Interest received - investment | --86K | 507.59%5.68M | ---- | --935K | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---5M | ---5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 207.59%350.62M | 143.03%345.89M | -26,832.98%-325.89M | -106.10%-803.8M | 98.66%-1.21M | ---390M | -350.00%-90M | ---20M | ---- |
Sale of fixed assets | ---- | ---- | ---- | 109.09%23K | --908K | --11K | ---- | --1.05M | ---- |
Purchase of fixed assets | -186.09%-3.97M | -41.89%-1.37M | 53.80%-1.39M | -104.25%-962K | -16.85%-3M | ---471K | 27.82%-2.57M | -14.70%-3.56M | ---3.1M |
Purchase of intangible assets | 95.20%-220K | 75.38%-930K | 60.54%-4.58M | 66.98%-3.78M | -277.49%-11.6M | ---11.44M | 53.36%-3.07M | 3.02%-6.59M | ---6.8M |
Sale of subsidiaries | ---277K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -100.00%39K | -99.99%83K | 24,775.66%864.68M | 110.85%824.6M | -96.19%3.48M | --391.09M | --91.19M | ---- | ---- |
Cash on investment | ---- | ---- | ---909.55M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 190.59%341.28M | 1,922.90%344.36M | -3,195.37%-376.73M | 257.42%17.02M | -156.67%-11.43M | ---10.81M | 84.70%-4.45M | -194.01%-29.1M | ---9.9M |
Net cash before financing | 169.22%278.94M | 1,521.46%225.06M | -676.65%-402.97M | 117.66%13.88M | -145.72%-51.89M | ---78.59M | 86.08%113.49M | 27.54%60.99M | --47.82M |
Cash flow from financing activities | |||||||||
New borrowing | --55.31M | --55.31M | ---- | ---- | ---- | ---- | ---- | -75.00%10M | --40M |
Refund | ---- | ---- | ---117.56M | ---- | ---- | ---- | 66.67%-10M | 25.00%-30M | ---40M |
Issuing shares | ---- | ---- | 33,875,600.00%338.76M | ---- | --1K | --1K | ---- | ---- | ---- |
Interest paid - financing | -783.58%-1.18M | -141.67%-232K | -52.27%-134K | -140.00%-96K | 75.49%-88K | ---40K | 70.06%-359K | 36.46%-1.2M | ---1.89M |
Absorb investment income | -96.70%70K | -90.00%70K | 26.58%2.12M | -58.28%700K | -90.31%1.68M | --1.68M | -58.26%17.31M | --41.47M | ---- |
Issuance expenses and redemption of securities expenses | -522.55%-131.2M | -23,506.49%-109.06M | -2,706.26%-21.08M | 87.12%-462K | ---751K | ---3.59M | ---- | ---- | ---- |
Other items of the financing business | 13.11%-1.21M | 99.52%-158K | -101.04%-1.39M | -125.51%-32.96M | 27,498.35%132.88M | --129.21M | 97.12%-485K | 60.86%-16.83M | ---43M |
Net cash from financing operations | -138.97%-78.21M | -64.78%-54.07M | 50.10%200.72M | -125.79%-32.81M | 1,968.08%133.72M | --127.26M | 87.86%6.47M | 107.67%3.44M | ---44.89M |
Effect of rate | -90.22%1.76M | 264.85%11.99M | 1,089.58%17.95M | 440.52%3.29M | ---1.81M | ---965K | ---- | ---- | ---- |
Net Cash | 199.25%200.73M | 1,003.07%170.99M | -347.14%-202.25M | -138.91%-18.93M | -31.78%81.84M | --48.66M | 86.18%119.95M | 2,097.44%64.43M | --2.93M |
Begining period cash | -55.29%149.04M | -55.29%149.04M | 31.59%333.34M | 31.59%333.34M | 89.94%253.32M | --253.32M | 93.46%133.37M | 4.44%68.94M | --66.01M |
Cash at the end | 135.86%351.52M | 4.51%332.02M | -55.29%149.04M | 5.54%317.69M | 31.59%333.34M | --301.02M | 89.94%253.32M | 93.46%133.37M | --68.94M |
Cash balance analysis | |||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --68.94M |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --68.94M |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |
Auditor | Ernst & Young | -- | 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