(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 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -30.13%360.47M | ---- | 12.15%515.9M | ---- | 124.50%460M | ---- | 25.87%204.9M | ---- | -48.16%162.79M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -174.51%-14.99M | ---- | -82.15%-5.46M | ---- | -2.71%-3M | ---- | 21.87%-2.92M | ---- | 86.40%-3.74M | ---- |
Attributable subsidiary (profit) loss | -1,083.37%-4.44M | ---- | -56.09%451K | ---- | -86.82%1.03M | ---- | 125.01%7.79M | ---- | -328.99%-31.15M | ---- |
Impairment and provisions: | 678.97%26.74M | ---- | -148.66%-4.62M | ---- | 181.56%9.49M | ---- | -132.30%-11.64M | ---- | -43.76%36.02M | ---- |
-Impairmen of inventory (reversal) | 634.01%2.62M | ---- | -105.45%-491K | ---- | 131.08%9.02M | ---- | -256.80%-29.01M | ---- | -18.19%18.5M | ---- |
-Impairment of trade receivables (reversal) | 684.32%24.12M | ---- | -970.68%-4.13M | ---- | -97.27%474K | ---- | -0.86%17.37M | ---- | -50.33%17.52M | ---- |
Asset sale loss (gain): | ---- | ---- | -235.94%-48.91M | ---- | -132,263.64%-14.56M | ---- | 99.84%-11K | ---- | 96.28%-6.76M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | -235.94%-48.91M | ---- | ---14.56M | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 81.60%592K | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | 99.85%-11K | ---- | ---7.35M | ---- |
Depreciation and amortization: | 112.35%42.14M | ---- | -8.58%19.84M | ---- | -91.24%21.71M | ---- | 143.41%247.85M | ---- | 2,656.42%101.82M | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | 155.80%226.42M | ---- | 5,715.64%88.51M | ---- |
Financial expense | 61.33%109.3M | ---- | 43.22%67.75M | ---- | 427.64%47.3M | ---- | -83.96%8.97M | ---- | 17.04%55.89M | ---- |
Special items | -1.59%271M | ---- | -10.89%275.38M | ---- | 8,286.49%309.04M | ---- | -78.18%3.69M | ---- | -22.22%16.89M | ---- |
Operating profit before the change of operating capital | -3.67%790.21M | ---- | -1.29%820.33M | ---- | 81.20%831.01M | ---- | 38.24%458.62M | ---- | 41.15%331.76M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 78.83%-460.75M | ---- | -26.01%-2.18B | ---- | -426.44%-1.73B | ---- | -158.89%-328.12M | ---- | 277.28%557.19M | ---- |
Accounts receivable (increase)decrease | -183.83%-488.25M | ---- | 179.98%582.45M | ---- | -710.85%-728.21M | ---- | -13.92%-89.81M | ---- | -442.35%-78.83M | ---- |
Accounts payable increase (decrease) | -109.94%-165.64M | ---- | 30.62%1.67B | ---- | 781.08%1.28B | ---- | -191.80%-187.39M | ---- | 378.03%204.14M | ---- |
Special items for working capital changes | -10.93%-168.04M | ---- | -93.55%-151.48M | ---- | -518.27%-78.26M | ---- | 106.36%18.71M | ---- | -22,543.03%-294.13M | ---- |
Cash from business operations | -166.40%-492.48M | -372.67%-484.61M | 273.88%741.66M | 4,093.87%177.73M | -229.60%-426.54M | -101.66%-4.45M | -54.30%329.12M | 134.85%267.75M | 353.10%720.12M | 188.67%114.01M |
Other taxs | 2.80%-80.86M | -26.65%-56.85M | -351.36%-83.19M | -390.08%-44.89M | 22.54%-18.43M | 29.27%-9.16M | -201.42%-23.79M | -161.09%-12.95M | 66.51%-7.89M | 77.36%-4.96M |
Interest received - operating | ---- | ---- | ---- | ---- | ---- | ---- | --457.11M | ---- | ---- | ---- |
Special items of business | ---- | ---- | ---- | ---- | ---- | ---- | ---457.11M | ---- | ---- | ---- |
Net cash from operations | -187.07%-573.34M | -507.60%-541.46M | 247.98%658.47M | 1,076.13%132.84M | -245.74%-444.97M | -105.34%-13.61M | -57.13%305.33M | 133.66%254.8M | 331.18%712.22M | 172.46%109.05M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 174.51%14.99M | 924.96%6.37M | 82.15%5.46M | -5.77%621K | 2.71%3M | 12.46%659K | -21.87%2.92M | -87.81%586K | -86.40%3.74M | -56.64%4.81M |
Dividend received - investment | ---- | ---- | ---- | ---- | -63.39%320K | -41.01%525K | -91.78%874K | -91.57%890K | 1,298.55%10.63M | --10.56M |
Loan receivable (increase) decrease | ---- | --18.06M | ---- | ---- | 183.94%79.04M | ---- | -88.84%27.84M | ---- | 516.92%249.34M | ---- |
Decrease in deposits (increase) | -150.75%-97.17M | -715.09%-304.55M | 182.78%191.47M | 845.63%49.51M | -9,267.86%-231.31M | -84.98%5.24M | -98.92%2.52M | -86.95%34.85M | 214.33%233.3M | --266.98M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 312.28%470K | 50.00%3K |
Purchase of fixed assets | -529.58%-8.83M | 63.10%-589K | 12.09%-1.4M | 6.28%-1.6M | 41.67%-1.6M | -24.31%-1.7M | -40.16%-2.74M | -1,342.11%-1.37M | -833.97%-1.95M | 25.20%-95K |
Purchase of intangible assets | 40.84%-159.2M | ---94.79M | -102.18%-269.09M | ---- | 54.10%-133.1M | 13.68%-135.98M | 60.18%-289.97M | -99.26%-157.53M | ---728.28M | ---79.06M |
Sale of subsidiaries | ---- | ---- | -87.67%17.18M | 89,527.59%25.93M | 51,703.35%139.35M | ---29K | --269K | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | --42.73M | --43.22M | ---- | ---- | 100.97%4.1M | ---- |
Recovery of cash from investments | ---- | ---1.45M | ---- | ---- | 66.54%25M | --25.21M | -92.46%15.01M | ---- | --199.2M | --193.67M |
Cash on investment | 101.64%6M | 26.68%-98.82M | -205.38%-366.24M | ---134.79M | -199.83%-119.93M | ---- | 88.40%-40M | ---- | -79.83%-344.97M | ---494.19M |
Net cash from investment operations | 42.22%-244.21M | -688.83%-475.77M | -115.08%-422.62M | 4.05%-60.31M | 30.63%-196.49M | 48.72%-62.86M | 24.35%-283.27M | -25.94%-122.58M | 52.00%-374.43M | -431.43%-97.33M |
Net cash before financing | -446.64%-817.55M | -1,502.52%-1.02B | 136.77%235.85M | 194.85%72.53M | -3,008.61%-641.46M | -157.83%-76.47M | -93.47%22.05M | 1,028.42%132.23M | 131.04%337.79M | 106.94%11.72M |
Cash flow from financing activities | ||||||||||
New borrowing | 105.83%2.78B | 69.20%1.81B | 34.87%1.35B | 171.96%1.07B | 581.84%1B | 16.56%392.42M | -67.75%146.8M | 198.02%336.67M | 26.62%455.25M | -19.79%112.97M |
Refund | -142.02%-2.08B | -37.74%-888.12M | -18.16%-860.82M | -88.33%-644.78M | -298.11%-728.53M | 8.54%-342.37M | 87.05%-183M | -27.02%-374.35M | -289.09%-1.41B | -144.66%-294.72M |
Interest paid - financing | -156.54%-65.79M | -299.04%-32.12M | -447.01%-25.64M | -181.60%-8.05M | 47.71%-4.69M | 46.36%-2.86M | 83.96%-8.97M | 78.18%-5.33M | -17.04%-55.89M | -10.65%-24.41M |
Dividends paid - financing | ---50.4M | ---- | ---- | ---- | -331.25%-13.04M | -344.84%-13.45M | ---3.02M | -85.18%-3.02M | ---- | ---1.63M |
Absorb investment income | ---- | ---- | ---- | ---- | -56.77%162.92M | --162.92M | --376.9M | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---41.65M | ---- | ---- | ---- | 93.06%-9.14M | 89.04%-7.62M | -857.64%-131.72M | -985.01%-69.5M |
Other items of the financing business | 115.29%19.78M | 219.67%5.7M | ---129.35M | -18.58%1.78M | ---- | -37.13%2.19M | -404.56%-26.06M | -29.14%3.49M | 141.93%8.56M | --4.92M |
Net cash from financing operations | 111.40%574.82M | 118.11%880.55M | -31.34%271.91M | 111.81%403.72M | 43.35%395.99M | 414.99%190.6M | 124.09%276.25M | 78.19%-60.51M | -1,239.94%-1.15B | -3,326.06%-277.44M |
Effect of rate | -86.97%4.09M | -67.40%13.89M | 249.83%31.37M | 1,210.42%42.61M | -44.71%-20.93M | -115.35%-3.84M | -962.61%-14.47M | 490.49%25M | -96.79%1.68M | -139.33%-6.4M |
Net Cash | -147.80%-242.73M | -128.70%-136.68M | 306.85%507.76M | 317.28%476.25M | -182.29%-245.47M | 59.14%114.13M | 136.88%298.3M | 126.99%71.72M | 31.09%-808.81M | -50.21%-265.72M |
Begining period cash | 392.68%676.42M | 392.68%676.42M | -65.99%137.3M | -65.99%137.3M | 236.80%403.7M | 236.80%403.7M | -87.07%119.87M | -87.07%119.87M | -54.75%927M | -54.75%927M |
Cash at the end | -35.28%437.78M | -15.62%553.63M | 392.68%676.42M | 27.66%656.15M | -65.99%137.3M | 137.32%514M | 236.80%403.7M | -66.93%216.58M | -87.07%119.87M | -65.31%654.87M |
Cash balance analysis | ||||||||||
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 | Nobunaga Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Nobunaga Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Nobunaga Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Nobunaga Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Nobunaga Zhonghe (Hong Kong) Certified Public Accountants Limited | -- |
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