(Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q9)Sep 30, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | (Q9)Sep 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 43.62%274.47M | ---- | 7.47%191.11M | ---- | 41.92%177.82M | 18.62%122.87M | ---- | 42.80%125.3M | --103.58M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -377.17%-15.4M | ---- | -53.28%-3.23M | ---- | -25.13%-2.11M | -28.72%-1.5M | ---- | -141.46%-1.68M | ---1.16M |
Impairment and provisions: | --0 | 27.78%3.51M | --0 | -33.39%2.74M | --0 | 2,079.81%4.12M | 254.62%4.06M | --0 | 66.01%-208K | --1.15M |
-Impairment of trade receivables (reversal) | ---- | 27.78%3.51M | ---- | -33.39%2.74M | ---- | 2,079.81%4.12M | 254.62%4.06M | ---- | 66.01%-208K | --1.15M |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | 78.39%2M | 140.16%2.43M | --0 | 298.58%1.12M | --1.01M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | 78.39%2M | 140.16%2.43M | ---- | 298.58%1.12M | --1.01M |
Asset sale loss (gain): | --0 | ---6K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---6K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | --0 | 41.63%39.03M | --0 | 12.82%27.56M | --0 | 13.15%24.42M | -0.57%16.12M | --0 | 18.10%21.59M | --16.21M |
-Depreciation | ---- | 41.63%39.03M | ---- | 12.82%27.56M | ---- | 0.47%24.42M | -0.58%18.15M | ---- | 13.19%24.31M | --18.25M |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | 0.64%-2.03M | ---- | 14.91%-2.72M | ---2.04M |
Financial expense | ---- | -4.25%10.95M | ---- | -41.04%11.44M | ---- | 5.00%19.4M | 25.44%15.83M | ---- | 16.42%18.48M | --12.62M |
Exchange Loss (gain) | ---- | 3,252.43%3.45M | ---- | --103K | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | ---- | 23.97%-1.62M | ---- | 20.65%-2.14M | ---- | ---2.69M | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | --0 | 38.14%314.37M | --0 | 2.07%227.58M | --0 | 35.46%222.96M | 19.79%159.81M | --0 | 37.14%164.59M | --133.4M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 30.74%-18.32M | ---- | -655.20%-26.44M | ---- | 183.36%4.76M | 110.63%1.99M | ---- | 70.72%-5.71M | ---18.74M |
Accounts receivable (increase)decrease | ---- | -51.54%-73.91M | ---- | 34.40%-48.77M | ---- | -429.75%-74.35M | -276.29%-47.63M | ---- | 135.10%22.55M | --27.02M |
Accounts payable increase (decrease) | ---- | -93.04%2.1M | ---- | 707.72%30.14M | ---- | -25.23%3.73M | 15.00%-7.32M | ---- | -64.87%4.99M | ---8.61M |
prepayments (increase)decrease | ---- | -141.21%-1.36M | ---- | 116.83%3.3M | ---- | -291.05%-19.61M | -150.23%-4.35M | ---- | 253.32%10.27M | --8.66M |
Cash from business operations | --0 | 20.24%222.89M | --0 | 35.08%185.37M | --0 | -29.62%137.24M | -27.75%102.17M | --0 | 326.15%194.99M | --141.42M |
Other taxs | ---- | -20.82%-32M | ---- | -27.36%-26.49M | ---- | -14.99%-20.8M | 4.82%-13.37M | ---- | -349.68%-18.09M | ---14.04M |
Interest paid - operating | ---- | 17.78%-9.4M | ---- | 42.43%-11.44M | ---- | -48.71%-19.87M | -38.51%-14.65M | ---- | 14.99%-13.36M | ---10.58M |
Special items of business | ---- | ---- | ---- | -64.02%-433K | ---- | 84.36%-264K | -8.64%-327K | ---- | -185.17%-1.69M | ---301K |
Net cash from operations | 30.49%141.56M | 23.08%181.48M | 25.51%108.48M | 52.68%147.45M | 578.59%86.43M | -40.95%96.57M | -36.51%74.16M | --12.74M | 528.56%163.54M | --116.8M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 35.43%4.63M | 377.17%15.4M | 167.87%3.42M | 53.28%3.23M | 29.54%1.28M | 25.13%2.11M | 28.72%1.5M | --985K | 141.46%1.68M | --1.16M |
Decrease in deposits (increase) | -343.56%-97.43M | -200.00%-120M | --40M | ---40M | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | --24K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --141K |
Purchase of fixed assets | 46.18%-40.51M | -103.95%-225.55M | 9.78%-75.26M | 28.71%-110.59M | -459.52%-83.43M | -179.50%-155.13M | -1,337.78%-25.35M | ---14.91M | -854.15%-55.5M | ---1.76M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | -36.85%-13.36M | -36.64%-13.34M | ---312K | ---9.76M | ---9.76M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 62.79%-26.49M | ---1M |
Net cash from investment operations | -318.61%-133.3M | -124.02%-330.12M | 61.24%-31.84M | 11.44%-147.36M | -477.01%-82.15M | -84.73%-166.39M | -231.40%-37.19M | ---14.24M | -24.43%-90.07M | ---11.22M |
Net cash before financing | -89.23%8.26M | -170,947.13%-148.64M | 1,689.28%76.64M | 100.12%87K | 385.53%4.28M | -195.02%-69.82M | -64.99%36.96M | ---1.5M | 258.46%73.47M | --105.58M |
Cash flow from financing activities | ||||||||||
New borrowing | 1,331.98%55.88M | 1,254.28%177.24M | -44.19%3.9M | -39.74%13.09M | -56.75%6.99M | -85.69%21.72M | -67.62%17.49M | --16.17M | 365.06%151.74M | --54M |
Refund | -441.73%-8.13M | -549.04%-135.24M | 91.52%-1.5M | -76.47%-20.84M | -291.95%-17.68M | 94.43%-11.81M | 92.80%-7.96M | ---4.51M | -587.72%-212.13M | ---110.56M |
Issuing shares | ---- | ---- | ---- | 233.22%826.26M | ---- | -18.20%247.96M | ---- | ---- | --303.14M | --303.14M |
Dividends paid - financing | ---- | ---35.83M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | 34,802.58%107.58M | 52,052.69%299.77M | -6.53%-310K | -83.76%-577K | 1.69%-291K | -100.44%-314K | -100.53%-381K | ---296K | 32,719.09%71.76M | --71.87M |
Net cash from financing operations | 7,324.86%155.33M | -62.60%305.93M | 119.05%2.09M | 217.57%817.93M | -196.65%-10.98M | -18.11%257.56M | -97.13%9.15M | --11.36M | 107.51%314.51M | --318.45M |
Effect of rate | 2,450.00%47K | 79.85%-27K | -100.00%-2K | -6,800.00%-134K | ---1K | 200.00%2K | ---- | ---- | -200.00%-2K | ---- |
Net Cash | 107.79%163.58M | -80.77%157.29M | 1,275.56%78.73M | 335.71%818.02M | -167.92%-6.7M | -51.61%187.74M | -89.13%46.11M | --9.86M | 268.82%387.99M | --424.03M |
Begining period cash | 10.05%1.72B | 109.40%1.57B | 109.40%1.57B | 33.54%747.58M | 33.54%747.58M | 225.76%559.84M | 225.76%559.84M | --559.84M | 157.82%171.85M | --171.85M |
Cash at the end | 14.73%1.89B | 10.05%1.72B | 121.92%1.64B | 109.40%1.57B | 30.05%740.88M | 33.54%747.58M | 1.69%605.95M | --569.7M | 225.76%559.84M | --595.89M |
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 | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | -- | Unqualified Opinion | -- |
Auditor | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | -- | Luo Shenmei Certified Public Accountants | -- |
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