(FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|
Cash flow from operating activities | |||||||
Earning before tax | 3.68%34.46M | 101.52%12.05M | -17.06%33.23M | --5.98M | 22.18%40.07M | 75.98%32.79M | --18.64M |
Profit adjustment | |||||||
Interest (income) - adjustment | -32.89%-404K | -607.29%-679K | -50.50%-304K | ---96K | 82.57%-202K | -1.13%-1.16M | ---1.15M |
Impairment and provisions: | -17.87%10M | -57.09%1.75M | 6.12%12.18M | --4.07M | 137.98%11.48M | 59.75%4.82M | --3.02M |
-Impairment of trade receivables (reversal) | -19.20%10.03M | -56.57%1.77M | 10.96%12.41M | --4.07M | 131.85%11.19M | 59.29%4.83M | --3.03M |
-Other impairments and provisions | 88.41%-27K | -1,000.00%-22K | -180.07%-233K | ---2K | 14,650.00%291K | 80.00%-2K | ---10K |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | 26.67%-44K | ---60K |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | 26.67%-44K | ---60K |
Asset sale loss (gain): | --462K | --0 | --0 | --0 | --59K | --0 | --0 |
-Loss (gain) on sale of property, machinery and equipment | --462K | ---- | ---- | ---- | --59K | ---- | ---- |
Depreciation and amortization: | 3.98%3.03M | 6.38%1.55M | 180.92%2.92M | --1.46M | -55.66%1.04M | 103.21%2.34M | --1.15M |
-Depreciation | 3.23%2.94M | 4.75%1.5M | 7.08%2.84M | --1.43M | 7.62%2.66M | 16.20%2.47M | --2.12M |
-Amortization of intangible assets | 33.33%96K | 96.15%51K | 323.53%72K | --26K | 13.33%17K | 1,400.00%15K | --1K |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | -1,051.41%-1.64M | 85.41%-142K | ---973K |
Financial expense | 0.46%220K | -52.83%125K | -56.20%219K | --265K | 36.61%500K | -78.32%366K | --1.69M |
Exchange Loss (gain) | -64.87%-521K | -921.48%-1.52M | -189.52%-316K | ---149K | -81.17%353K | 1,564.84%1.88M | ---128K |
Special items | --10.4M | --1.79M | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 20.28%57.65M | 30.68%15.06M | -10.07%47.93M | --11.53M | 30.00%53.29M | 77.01%41M | --23.16M |
Change of operating capital | |||||||
Inventory (increase) decrease | 232.26%4.12M | 339.92%2.49M | -655.71%-3.11M | ---1.04M | 155.61%560K | -206.22%-1.01M | --948K |
Accounts receivable (increase)decrease | 10.89%-75.85M | -5,392.71%-32.66M | -185.62%-85.12M | --617K | 43.83%-29.8M | -21.72%-53.05M | ---43.58M |
Accounts payable increase (decrease) | -133.66%-14.06M | -70.08%-9.48M | 473.22%41.76M | ---5.58M | 722.23%7.29M | -94.37%886K | --15.75M |
prepayments (increase)decrease | -161.40%-3.28M | -461.41%-5.32M | 48.16%-1.25M | --1.47M | -925.00%-2.42M | -127.54%-236K | --857K |
Cash from business operations | -600.98%-30.64M | -562.83%-29.22M | -73.37%6.12M | --6.31M | 285.59%22.97M | -379.69%-12.38M | ---2.58M |
Other taxs | -45.75%-8.89M | 7.53%-3.33M | -1.14%-6.1M | ---3.6M | -285.98%-6.03M | -33.96%-1.56M | ---1.17M |
Special items of business | -86.82%779K | 199.71%686K | 199.31%5.91M | ---688K | -16,630.56%-5.95M | -87.76%36K | --294K |
Net cash from operations | -219,700.00%-39.53M | -1,298.93%-32.55M | -99.89%18K | --2.72M | 221.54%16.94M | -272.08%-13.94M | ---3.75M |
Cash flow from investment activities | |||||||
Interest received - investment | 623.68%550K | -83.69%825K | 2.70%76K | --5.06M | -93.81%74K | -2.92%1.2M | --1.23M |
Loan receivable (increase) decrease | ---- | ---- | 211.18%955K | --955K | -794.79%-859K | -100.74%-96K | --12.98M |
Decrease in deposits (increase) | 189.92%65.87M | --73.25M | ---73.25M | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | --1K | ---- | ---- |
Purchase of fixed assets | -378.43%-2.44M | -296.02%-796K | 71.62%-510K | ---201K | -43.76%-1.8M | -92.60%-1.25M | ---649K |
Purchase of intangible assets | 0.00%-37K | -48.00%-37K | 70.63%-37K | ---25K | ---126K | ---- | ---74K |
Recovery of cash from investments | 32.82%26.83M | ---- | 100.00%20.2M | --5M | -93.43%10.1M | 501.80%153.7M | --25.54M |
Cash on investment | -99.72%-40.34M | -35.13%-13.51M | -129.55%-20.2M | ---10M | 93.18%-8.8M | -155.45%-129M | ---50.5M |
Net cash from investment operations | 169.30%50.43M | 7,479.82%59.73M | -5,071.71%-72.77M | --788K | -105.73%-1.41M | 313.96%24.55M | ---11.47M |
Net cash before financing | 114.98%10.9M | 675.85%27.18M | -568.34%-72.75M | --3.5M | 46.37%15.53M | 169.72%10.61M | ---15.22M |
Cash flow from financing activities | |||||||
New borrowing | -23.51%11.76M | 34.92%6.75M | -69.25%15.37M | --5M | 591.19%49.98M | -10.64%7.23M | --8.09M |
Refund | 64.99%-17.12M | 86.07%-6.81M | -266.66%-48.88M | ---48.88M | -464.63%-13.33M | 92.87%-2.36M | ---33.13M |
Issuing shares | ---- | ---- | 780.52%184.91M | --96.4M | --21M | ---- | ---- |
Interest paid - financing | -10.00%-110K | 65.66%-68K | 73.47%-100K | ---198K | -30.00%-377K | 93.05%-290K | ---4.17M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | -78.16%9.5M | --43.5M |
Issuance expenses and redemption of securities expenses | -130.00%-25.97M | -1,249.61%-25.93M | -814.99%-11.29M | ---1.92M | -277.37%-1.23M | ---327K | ---- |
Other items of the financing business | 98.57%-1.54M | 99.21%-839K | -689.15%-107.13M | ---106.34M | -723.73%-13.58M | -31.73%-1.65M | ---1.25M |
Net cash from financing operations | -200.29%-32.98M | 51.92%-26.9M | -22.57%32.88M | ---55.94M | 250.79%42.46M | -7.15%12.11M | --13.04M |
Effect of rate | 178.49%2.32M | 217.29%1.1M | 278.54%832K | --347K | 65.94%-466K | -2,380.00%-1.37M | --60K |
Net Cash | 44.62%-22.08M | 100.54%282K | -168.74%-39.87M | ---52.44M | 155.30%58M | 1,140.63%22.72M | ---2.18M |
Begining period cash | -45.21%47.3M | -45.21%47.3M | 199.71%86.34M | --86.34M | 286.26%28.81M | -22.16%7.46M | --9.58M |
Cash at the end | -41.78%27.54M | 42.15%48.68M | -45.21%47.3M | --34.25M | 199.71%86.34M | 286.26%28.81M | --7.46M |
Cash balance analysis | |||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | 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