(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 | 2.33%-9.88M | -169.63%-21.03M | -151.90%-10.12M | -100.93%-7.8M | -278.93%-4.02M | 69.89%-3.88M | 128.80%2.25M | 50.01%-12.89M | 35.86%-7.8M | 48.19%-25.79M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -118.18%-120K | 13.48%-77K | -44.74%-55K | -53.45%-89K | -52.00%-38K | -38.10%-58K | -25.00%-25K | 36.36%-42K | 25.93%-20K | 95.20%-66K |
Impairment and provisions: | ---- | ---- | ---- | -200.00%-540K | -606,300.00%-6.06M | 289.47%540K | 91.67%-1K | -111.17%-285K | 96.25%-12K | -90.60%2.55M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | -45,933.33%-5.52M | ---5.52M | 95.73%-12K | ---- | -111.02%-281K | ---8K | --2.55M |
-Other impairments and provisions | ---- | ---- | ---- | 802.90%4.98M | ---540K | 13,900.00%552K | ---- | ---4K | 99.70%-4K | ---- |
Revaluation surplus: | -95.16%3K | 109.09%69K | 6,100.00%62K | -80.36%33K | --1K | -76.99%168K | ---- | -74.47%730K | -64.07%840K | 22.08%2.86M |
-Other fair value changes | -95.16%3K | 109.09%69K | 6,100.00%62K | -80.36%33K | --1K | -76.99%168K | ---- | -74.47%730K | -64.07%840K | 22.08%2.86M |
Asset sale loss (gain): | ---271K | ---36K | ---- | ---- | ---- | --22K | --20K | ---- | ---- | --426K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.72M |
-Loss (gain) on sale of property, machinery and equipment | ---271K | ---36K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.15M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | --22K | --20K | ---- | ---- | ---- |
Depreciation and amortization: | 11.00%2.19M | 76.20%4M | 176.97%1.97M | -16.49%2.27M | -56.29%712K | -31.20%2.72M | -24.51%1.63M | -2.93%3.95M | -8.13%2.16M | -30.65%4.07M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | -15.08%614K | 11.29%404K | 69.32%723K | 433.82%363K | -85.60%427K |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | -3.57%81K | 0.00%42K | -64.71%84K | -46.15%42K | 70.00%238K |
Financial expense | 639.05%3.58M | 1,244.76%4.24M | 528.57%484K | 75.00%315K | -15.38%77K | -14.69%180K | -31.58%91K | -46.31%211K | -43.16%133K | 431.08%393K |
Special items | -99.70%7K | 1,966.40%2.33M | -57.60%2.34M | -73.61%-125K | 3,752.45%5.51M | -253.19%-72K | 186.00%143K | 135.61%47K | 725.00%50K | -3,200.00%-132K |
Operating profit before the change of operating capital | 15.45%-4.5M | -76.99%-10.51M | -39.27%-5.32M | -1,442.08%-5.94M | -193.13%-3.82M | 95.35%-385K | 188.27%4.1M | 47.21%-8.28M | 40.02%-4.65M | 0.32%-15.69M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -99.84%4K | ---- | 193.55%2.55M | 251.43%1.8M | -877.78%-2.73M | 52.17%-1.19M | -107.36%-279K | -256.87%-2.49M | 355.67%3.79M |
Accounts receivable (increase)decrease | ---- | ---- | ---24K | ---- | ---- | ---- | ---- | -81.78%4.17M | -106.41%-1.68M | 19,149.17%22.86M |
Accounts payable increase (decrease) | 1,522.99%6.01M | 333.44%11.98M | -341.14%-422K | 263.59%2.76M | 114.17%175K | -120.57%-1.69M | -137.36%-1.24M | 290.55%8.21M | 146.05%3.31M | -137.92%-4.31M |
prepayments (increase)decrease | 105.25%163K | 56.06%-1.11M | -234.71%-3.11M | -480.42%-2.53M | 738.50%2.31M | 112.97%664K | 16.63%-361K | -306.83%-5.12M | -113.82%-433K | 118.99%2.48M |
Cash from business operations | 118.83%1.67M | 111.50%362K | -2,020.13%-8.87M | 23.92%-3.15M | -64.89%462K | -217.33%-4.14M | 122.15%1.32M | -114.28%-1.3M | -137.16%-5.94M | 148.01%9.13M |
Other taxs | 95.21%-46K | -721.37%-961K | -96,200.00%-961K | -129.41%-117K | 102.38%1K | ---51K | ---42K | ---- | ---- | ---- |
Interest paid - operating | 75.82%-44K | -33.94%-292K | -550.00%-182K | -144.94%-218K | 37.78%-28K | 29.37%-89K | 50.00%-45K | 59.74%-126K | 53.61%-90K | ---313K |
Net cash from operations | 115.78%1.58M | 74.42%-891K | -2,402.07%-10.01M | 18.58%-3.48M | -64.61%435K | -199.16%-4.28M | 120.38%1.23M | -116.22%-1.43M | -138.12%-6.03M | 144.77%8.82M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 118.18%120K | -13.48%77K | 44.74%55K | 53.45%89K | 52.00%38K | 38.10%58K | 25.00%25K | -36.36%42K | --20K | -93.99%66K |
Sale of fixed assets | --271K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --162K |
Purchase of fixed assets | ---18K | -1,631.74%-3.98M | ---- | -12.75%-230K | 90.73%-19K | 96.33%-204K | 70.88%-205K | -533.90%-5.55M | 14.46%-704K | -8,660.00%-876K |
Purchase of intangible assets | ---- | ---60M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --18.45M |
Recovery of cash from investments | ---- | -98.97%35K | ---- | -46.72%3.4M | 163.57%3.4M | 387.10%6.38M | 70.18%1.29M | -67.69%1.31M | -75.88%758K | 986.86%4.05M |
Cash on investment | ---- | -240.00%-34K | ---- | 97.40%-10K | ---- | 96.13%-385K | 98.15%-289K | ---9.96M | ---15.6M | ---- |
Net cash from investment operations | 578.18%373K | -2,066.91%-63.91M | -98.39%55K | -44.46%3.25M | 316.44%3.42M | 141.33%5.85M | 105.29%821K | -164.78%-14.16M | -234.28%-15.53M | 634.38%21.85M |
Net cash before financing | 119.61%1.95M | -27,590.60%-64.8M | -358.41%-9.96M | -114.89%-234K | 88.00%3.85M | 110.09%1.57M | 109.51%2.05M | -150.82%-15.59M | -178.72%-21.56M | 228.97%30.67M |
Cash flow from financing activities | ||||||||||
New borrowing | 63.30%15.86M | 578.10%50.19M | 1,793.18%9.71M | --7.4M | --513K | ---- | ---- | ---- | ---- | ---- |
Refund | ---14.91M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuing shares | --32.13M | ---- | ---- | ---- | ---- | ---- | ---- | --12.68M | ---- | ---- |
Interest paid - financing | ---1.9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---660K | ---- | ---- |
Net cash from financing operations | 275.26%29.45M | 783.93%46.64M | 5,028.76%7.85M | 563.21%5.28M | 136.43%153K | -111.65%-1.14M | 62.20%-420K | 478.69%9.77M | 9.45%-1.11M | -165.37%-2.58M |
Effect of rate | 93.62%91K | -84.90%29K | -14.55%47K | 207.87%192K | 162.50%55K | 49.43%-178K | -105.20%-88K | -130.42%-352K | 425.47%1.69M | -64.02%1.16M |
Net Cash | 1,586.74%31.4M | -460.17%-18.16M | -152.71%-2.11M | 1,064.43%5.04M | 145.83%4.01M | 107.45%433K | 107.19%1.63M | -120.69%-5.81M | -186.66%-22.67M | 241.63%28.09M |
Begining period cash | -58.07%13.09M | 20.14%31.22M | 20.14%31.22M | 0.99%25.99M | 0.99%25.99M | -19.32%25.73M | -19.32%25.73M | 1,101.43%31.9M | 1,101.43%31.9M | -86.22%2.66M |
Cash at the end | 52.90%44.58M | -58.07%13.09M | -2.97%29.16M | 20.14%31.22M | 10.17%30.05M | 0.99%25.99M | 149.73%27.28M | -19.32%25.73M | -62.51%10.92M | 1,101.43%31.9M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --25.73M | ---- | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --25.73M | ---- | ---- |
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 | -- | Unqualified Opinion |
Auditor | -- | Leanda Hong Kong Certified Public Accountants Limited | -- | Leanda Hong Kong Certified Public Accountants Limited | -- | Leanda Hong Kong Certified Public Accountants Limited | -- | Leanda Hong Kong Certified Public Accountants Limited | -- | 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