(Q6)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -45.63%1.74M | 217.76%2.62M | 799.44%3.19M | -28.04%-2.22M | -80.26%355K | -264.33%-1.74M | 37.46%1.8M | 101.51%1.06M | 111.30%1.31M | 34.86%-70.04M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -13.31%-281K | -294.87%-462K | -8,166.67%-248K | -3,800.00%-117K | 0.00%-3K | 98.26%-3K | 98.11%-3K | ---172K | ---159K | ---- |
Attributable subsidiary (profit) loss | -33.33%4K | 42.86%10K | -14.29%6K | -56.25%7K | -22.22%7K | 145.71%16K | 800.00%9K | -138.04%-35K | -98.00%1K | 67.27%92K |
Impairment and provisions: | ---- | ---- | ---- | ---- | ---- | 215.01%1.32M | 357.42%2.95M | -103.56%-1.15M | -115.49%-1.15M | -47.34%32.21M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.62%14.4M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 89.44%-75K | ---75K | -375.19%-710K |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | 223.06%1.32M | 375.44%2.95M | -105.78%-1.07M | -114.47%-1.07M | 914.79%18.52M |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | 100.45%1K | ---- | ---221K | ---221K | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---243K | ---243K | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | -95.45%1K | ---- | --22K | --22K | ---- |
Depreciation and amortization: | -8.01%1.63M | 107.63%4.24M | 101.02%1.77M | 67.68%2.04M | 43.41%882K | -37.46%1.22M | -33.15%615K | -83.65%1.95M | -51.88%920K | 177.13%11.92M |
-Other depreciation and amortization | -7.51%1.5M | 125.54%3.97M | 121.09%1.63M | 75.62%1.76M | 35.86%735K | -44.82%1M | -36.43%541K | -76.79%1.81M | --851K | 21,021.62%7.82M |
Financial expense | 50.26%583K | 33.29%989K | -13.00%388K | -26.24%742K | -18.91%446K | -41.92%1.01M | -67.20%550K | -90.45%1.73M | 0.00%1.68M | 626.26%18.14M |
Operating profit before the change of operating capital | -28.15%3.67M | 1,537.17%7.4M | 203.02%5.11M | -75.16%452K | -71.50%1.69M | -42.48%1.82M | 148.70%5.92M | 141.25%3.16M | 544.03%2.38M | 80.63%-7.67M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -95.25%144K | -91.27%144K | 29.02%3.03M |
Accounts receivable (increase)decrease | 758.61%30.36M | -75.14%-38.46M | 71.70%-4.61M | -123.16%-21.96M | -200.41%-16.29M | 275.48%94.8M | -139.33%-5.42M | 81.55%-54.02M | 108.98%13.79M | -478.92%-292.85M |
Accounts payable increase (decrease) | -1,221.16%-36.98M | 46.70%35.34M | -87.30%3.3M | 129.78%24.09M | 27.37%25.98M | -279.55%-80.89M | 586.52%20.4M | -82.42%45.05M | -102.80%-4.19M | 434.01%256.32M |
prepayments (increase)decrease | 27.40%-3.11M | -276.92%-23K | 72.12%-4.28M | -96.49%13K | -3,916.49%-15.34M | 209.79%370K | -687.69%-382K | -105.60%-337K | -98.39%65K | -46.71%6.02M |
Special items for working capital changes | 1,163.37%8.59M | -234.19%-13.86M | -124.18%-808K | -2,811.11%-4.15M | 142.99%3.34M | -99.17%153K | -152.35%-7.77M | 115.53%18.36M | 109.27%14.85M | -211.06%-118.21M |
Cash from business operations | 297.90%2.55M | -518.81%-9.6M | -104.78%-1.29M | -109.55%-1.55M | -104.93%-628K | 31.36%16.25M | -52.89%12.74M | 108.06%12.37M | 117.04%27.04M | -141.84%-153.37M |
Hong Kong profits tax paid | 372.73%30K | -74.29%27K | ---11K | 126.45%105K | ---- | -694.00%-397K | 97.44%-1K | -525.00%-50K | ---39K | ---8K |
China income tax paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---52K |
Interest received - operating | 9.13%275K | 354.37%468K | 8,300.00%252K | 3,333.33%103K | 0.00%3K | -98.26%3K | -98.25%3K | -97.73%172K | -93.74%171K | 1.50%7.56M |
Special items of business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -331.42%-1.13M |
Net cash from operations | 372.73%2.85M | -577.75%-9.11M | -67.20%-1.05M | -108.48%-1.34M | -104.91%-625K | 26.92%15.85M | -53.12%12.74M | 108.50%12.49M | 117.39%27.17M | -161.43%-146.99M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --24K | --24K | ---- |
Purchase of fixed assets | ---1K | ---- | ---- | 96.65%-6K | 95.15%-5K | -193.44%-179K | ---103K | 93.61%-61K | ---- | -20.73%-955K |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --13.19M | --13.19M | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 100.38%500K | ---- | ---132.48M |
Net cash from investment operations | ---1K | ---- | ---- | 96.65%-6K | 95.15%-5K | -101.31%-179K | -100.78%-103K | 110.23%13.65M | 330,450.00%13.21M | -5,604.62%-133.43M |
Net cash before financing | 372.63%2.85M | -574.74%-9.11M | -65.87%-1.05M | -108.61%-1.35M | -104.99%-630K | -40.05%15.67M | -68.71%12.63M | 109.32%26.14M | 125.85%40.38M | -378.82%-280.42M |
Cash flow from financing activities | ||||||||||
New borrowing | --474K | --10.26M | ---- | ---- | ---- | ---- | ---- | -95.65%13.48M | ---- | --310.09M |
Refund | ---1.54M | ---- | ---- | 94.13%-889K | 96.50%-508K | 77.43%-15.14M | 77.03%-14.5M | -244.60%-67.08M | ---63.12M | ---19.47M |
Interest paid - financing | -72.24%-577K | -31.38%-984K | 31.07%-335K | 31.97%-749K | 19.67%-486K | 53.15%-1.1M | 53.46%-605K | 87.29%-2.35M | 53.39%-1.3M | -260.38%-18.48M |
Absorb investment income | ---- | 50.00%300K | --300K | --200K | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | -27.33%-205K | ---- | ---161K | ---- | ---- | ---- | 29,551.38%32.1M | --32.05M | ---109K |
Net cash from financing operations | -1,172.99%-1.74M | 685.99%9.37M | 87.40%-137K | 90.23%-1.6M | 92.83%-1.09M | 31.68%-16.36M | 53.17%-15.16M | -108.80%-23.95M | -115.93%-32.37M | 5,403.76%272.03M |
Effect of rate | 88.24%-2K | 79.49%-8K | 56.41%-17K | -4,000.00%-39K | -657.14%-39K | -97.22%1K | 75.00%7K | -95.57%36K | -99.28%4K | 130.50%812K |
Net Cash | 193.49%1.11M | 108.85%261K | 31.16%-1.18M | -329.26%-2.95M | 31.92%-1.72M | -131.26%-687K | -131.46%-2.52M | 126.19%2.2M | -82.91%8.02M | 86.82%-8.39M |
Begining period cash | 2.20%11.77M | -20.60%11.52M | -20.60%11.52M | -4.52%14.5M | -4.52%14.5M | 17.24%15.19M | 17.24%15.19M | -86.77%12.96M | -86.77%12.96M | -40.38%97.95M |
Cash at the end | 24.76%12.87M | 2.20%11.77M | -19.07%10.32M | -20.60%11.52M | 0.58%12.75M | -4.52%14.5M | -39.57%12.68M | -83.19%15.19M | -85.57%20.98M | -7.74%90.37M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.16M | ---- | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.16M | ---- | ---- |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
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