(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -103.72%-1.33M | 244.32%35.63M | 179.73%10.35M | -194.85%-12.98M | -421.21%-5.56M | -149.18%-3.77M | -30,712.50%-2.47M | 28.83%4.98M | 3.64%13.68M | -89.27%1.73M |
Net profit before non-cash adjustment | -128.77%-8.09M | 283.12%28.11M | 34.22%-15.35M | -550.52%-23.34M | -266.85%-9M | -23.21%-6.85M | -209.47%-5.25M | -580.36%-2.69M | 137.71%5.18M | 6,024.18%5.39M |
Total adjustment of non-cash items | 128.59%12.08M | -4,018.46%-42.24M | -76.08%1.08M | 332.02%4.51M | 1,244.53%2.93M | 33.33%456K | 48.65%495K | 216.49%614K | 347.64%1.04M | 91.70%-256K |
-Depreciation and amortization | 3,815.02%8.34M | -43.80%213K | -86.98%379K | 57.27%2.91M | 130.40%1.31M | 1.40%508K | 51.67%546K | 29.69%546K | -13.22%1.85M | 230.81%569K |
-Reversal of impairment losses recognized in profit and loss | 45.96%832K | --570K | --0 | 1,462.07%3.16M | 1,462.07%3.16M | --0 | ---- | ---- | -150.33%-232K | -150.33%-232K |
-Assets reserve and write-off | 98.86%-57K | -141.62%-5M | ---2.07M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Share of associates | ---- | ---- | ---- | -95.90%35K | -99.87%1K | -57.45%20K | --11K | -50.00%3K | 1,232.81%853K | 11,042.86%780K |
-Disposal profit | -108.47%-136K | -48.01%1.61M | 316.47%3.09M | 6.85%-1.43M | 7.57%-1.44M | --0 | --0 | 0.00%1K | -263.03%-1.53M | -10.18%-1.56M |
-Net exchange gains and losses | -362.50%-105K | -94.79%40K | 1,013.04%768K | -53.06%69K | -60.98%103K | -28.30%-68K | -164.71%-55K | 122.50%89K | -38.24%147K | 316.39%264K |
-Other non-cash items | 108.08%3.21M | -3,549.13%-39.67M | -349.17%-1.09M | -450.00%-242K | -159.49%-205K | 97.39%-4K | 94.89%-7K | 90.88%-25K | 98.04%-44K | 96.39%-79K |
Changes in working capital | -110.69%-5.32M | 102.10%49.76M | 320.57%24.62M | -21.51%5.85M | 114.92%508K | -79.60%2.63M | 144.54%2.29M | 126.73%7.06M | -72.07%7.46M | -117.64%-3.41M |
-Change in receivables | -188.49%-5.84M | 367.73%6.6M | 455.12%1.41M | -75.29%254K | ---- | ---- | ---- | ---- | -66.73%1.03M | ---- |
-Change in inventory | -121.16%-1.9M | 230.45%8.99M | -25.67%2.72M | -85.31%3.66M | -105.98%-545K | 55.18%1.93M | -95.87%323K | ---- | 229.15%24.9M | 561.57%9.12M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 99.44%-13K | 336.97%1.11M | ---- | ---- |
-Change in payables | 157,800.00%1.58M | 97.56%-1K | 87.50%-41K | 96.23%-328K | 99.23%-33K | 90.16%-192K | 58.33%-520K | 108.45%103K | -272.43%-8.69M | -151.41%-4.27M |
-Change in accrued expense | 109.54%736K | -69.97%-7.72M | -231.11%-4.54M | -39.70%3.46M | 141.49%1.29M | -87.76%1.13M | 1,584.81%2.35M | 674.88%1.21M | 136.64%5.74M | -180.40%-3.11M |
-Changes in other current assets | -99.75%106K | 67.10%41.89M | 2,203.27%25.07M | 92.32%-1.19M | 92.53%-460K | -105.52%-241K | -99.16%8K | -64.26%2.66M | -280.82%-15.52M | -172.48%-6.16M |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | 101.39%142K | 181.13%1.97M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 94.50%-343K | 0 | 0 | 0 | -92.50%-2.98M | -6.24M | -2.64M | |||
Other operating cash inflow (outflow) | 560.00%161K | -202.94%-35K | 106.54%34K | -520K | 0 | 0 | -1K | 0 | 0 | 0 |
Operating cash flow | -103.27%-1.17M | 242.86%35.59M | 175.01%10.38M | -285.92%-13.84M | -509.99%-5.56M | -186.76%-3.77M | -24.04%-2.47M | -13.57%2.01M | -43.61%7.44M | -105.65%-911K |
Investing cash flow | ||||||||||
Capital expenditures | ---5.77M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net PPE purchase and sale | -7,083.33%-431K | 70.00%-6K | 92.98%-20K | 89.00%-285K | 275.00%343K | ---630K | ---- | --0 | -9.74%-2.59M | -1,300.00%-196K |
Net business purchase and sale | --0 | --3.28M | --0 | --500K | ---- | ---- | ---- | -369.67%-3.02M | --0 | ---- |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment product transactions | 202.45%15.92M | 128.91%5.26M | -229.09%-18.21M | -14.02%14.11M | -132.41%-2.09M | 2,900.00%18M | ---- | -60.53%5.1M | 152.84%16.41M | 120.80%6.46M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | -965.75%-12.01M | 95.69%-11K | ---12M | ---- | ---- | -441.83%-1.13M | ---255K |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | --14.99M | --11.85M | ---- | --131K | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -93.00%18K | 45.20%257K | -53.66%177K | 768.18%382K | 336.71%345K | -97.39%4K | -94.89%7K | -90.88%25K | -86.25%44K | -70.41%79K |
Net changes in other investments | ---- | ---- | --11M | ---- | ---- | ---- | 192.44%3.3M | ---- | ---10M | ---- |
Investing cash flow | 10.73%9.74M | 224.74%8.8M | -139.88%-7.05M | 546.89%17.69M | 379.46%10.94M | 322.41%5.37M | 198.31%3.44M | -83.23%2.11M | 108.61%2.73M | 86.95%-3.91M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 123.30%1.77M | ---7.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | --14.23M | --0 | --5.34M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -573.40%-3.27M | 26.29%-485K | -118.60%-658K | ---301K | ---- | ---- | ---- | ---- | --0 | ---- |
Interest paid (cash flow from financing activities) | -367.61%-332K | 69.53%-71K | -66.43%-233K | ---140K | ---- | ---- | ---- | ---- | --0 | ---- |
Net other fund-raising expenses | 55.68%-13.54M | 10.85%-30.55M | ---34.27M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 97.05%-1.14M | -29.79%-38.7M | -6,662.13%-29.82M | ---441K | ---441K | --0 | --0 | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | 294.27%7.57M | -93.42%1.92M | 12.91%29.16M | 64.75%25.82M | -20.83%24.29M | -9.48%22.69M | -28.92%21.71M | 64.75%25.82M | -54.44%15.68M | 3.19%30.68M |
Current changes in cash | 30.75%7.44M | 121.47%5.69M | -878.09%-26.49M | -66.55%3.41M | 202.38%4.94M | -71.44%1.6M | 117.72%972K | -72.36%4.11M | 154.91%10.18M | 65.19%-4.83M |
Effect of exchange rate changes | 332.50%93K | 94.64%-40K | -965.71%-746K | -141.38%-70K | ---- | ---- | ---- | ---- | 85.13%-29K | ---- |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8.22M | ---- | ---- |
End cash Position | 99.51%15.1M | 294.27%7.57M | -93.42%1.92M | 12.91%29.16M | 12.91%29.16M | -20.83%24.29M | -9.48%22.69M | -28.92%21.71M | 64.75%25.82M | 64.75%25.82M |
Free cash flow | -120.82%-7.41M | 243.46%35.59M | 171.55%10.36M | -398.39%-14.48M | -402.98%-5.57M | -201.27%-4.4M | -24.04%-2.47M | -13.57%2.01M | -55.01%4.85M | -106.87%-1.11M |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
No Data