(Q6)Jun 30, 2023 | (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 | (FY)Dec 31, 2018 | (Q6)Jun 30, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | ---- | 1,927.74%42.77M | ---- | 121.89%2.11M | ---- | -191.72%-9.63M | ---- | 238.43%10.5M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | -6.28%-1.15M | ---- | -44.40%-1.08M | ---- | -31.58%-750K | ---- | -23.91%-570K | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | --303K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | ---- | ---- | -56.14%1M | ---- | -81.04%2.28M | ---- | 139.34%12.03M | ---- | 74.12%5.03M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | 139.34%12.03M | ---- | --5.03M | ---- |
-Other impairments and provisions | ---- | ---- | -56.14%1M | ---- | --2.28M | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | ---- | -141.38%-698K | ---- | --1.69M | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | -141.38%-698K | ---- | --1.69M | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | -115.66%-150K | ---- | 48,000.00%958K | ---- | -128.57%-2K | ---- | 100.07%7K | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | -115.66%-150K | ---- | --958K | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | -128.57%-2K | ---- | 333.33%7K | ---- |
Depreciation and amortization: | ---- | ---- | -0.91%32.53M | ---- | 19.30%32.83M | ---- | 71.83%27.52M | ---- | 18.92%16.02M | ---- |
-Depreciation | ---- | ---- | ---- | ---- | ---- | ---- | 30.57%11.46M | ---- | 14.05%8.77M | ---- |
-Amortization of intangible assets | ---- | ---- | -2.52%7.27M | ---- | 0.77%7.46M | ---- | 2.17%7.4M | ---- | 25.40%7.24M | ---- |
Financial expense | ---- | ---- | 2.06%6.3M | ---- | 8.05%6.17M | ---- | --5.71M | ---- | ---- | ---- |
Special items | ---- | ---- | 17.46%417K | ---- | -92.84%355K | ---- | 142.05%4.96M | ---- | -309.79%-11.78M | ---- |
Operating profit before the change of operating capital | ---- | ---- | 79.47%81.32M | ---- | 13.76%45.31M | ---- | 107.48%39.83M | ---- | 69.32%19.2M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | ---- | ---- | -189.25%-33.84M | ---- | -592.19%-11.7M | ---- | -223.09%-1.69M | ---- | 39.96%1.37M | ---- |
Accounts payable increase (decrease) | ---- | ---- | -45.54%7.14M | ---- | 122.27%13.1M | ---- | 586.79%5.9M | ---- | -50.81%-1.21M | ---- |
Special items for working capital changes | ---- | ---- | ---17.18M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -89.57%6.38M | 333.60%61.19M | 26.08%58.57M | 210.80%14.11M | 17.69%46.45M | -846.91%-12.74M | 87.71%39.47M | -116.84%-1.35M | 31.95%21.03M | 154.15%7.99M |
Other taxs | 102.43%136K | -77.55%-5.61M | -41.59%-11.48M | 52.38%-3.16M | -746.92%-8.11M | -2,235.21%-6.63M | 83.05%-957K | 93.75%-284K | 20.24%-5.65M | -22.82%-4.54M |
Net cash from operations | -88.28%6.52M | 407.42%55.58M | 22.80%47.09M | 156.55%10.95M | -0.43%38.35M | -1,088.95%-19.37M | 150.40%38.51M | -147.31%-1.63M | 73.67%15.38M | 118.66%3.44M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -14.91%776K | 324.19%912K | 6.28%1.15M | -44.30%215K | 35.71%1.08M | 27.39%386K | 52.87%798K | 83.64%303K | 13.48%522K | -30.08%165K |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | --0 | ---- | 30.88%-5.35M | ---- | ---7.74M | ---- |
Decrease in deposits (increase) | ---- | ---- | --0 | --5M | ---- | ---- | ---5M | ---- | ---- | ---- |
Sale of fixed assets | 96.00%98K | --50K | ---- | ---- | ---- | ---- | -86.75%11K | ---- | 84.44%83K | --50K |
Purchase of fixed assets | 77.29%-1.16M | -1,582.51%-5.1M | 67.76%-2.25M | 94.68%-303K | 80.10%-6.96M | 72.94%-5.69M | -178.58%-35M | -980.99%-21.04M | -47.70%-12.56M | 71.52%-1.95M |
Purchase of intangible assets | ---- | -5,709.62%-3.02M | 11.47%-5.35M | 85.83%-52K | -255.77%-6.04M | 78.35%-367K | 79.04%-1.7M | 47.03%-1.7M | -911.61%-8.1M | -4,605.88%-3.2M |
Sale of subsidiaries | ---- | ---- | 100.12%5K | ---- | ---4.02M | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---32.14M | ---- | ---- | ---- | ---- | ---- | -9.45%-12.84M | 81.38%-1.86M |
Recovery of cash from investments | ---- | --19M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | 54.53%-13.53M | ---29.76M | -62.73%-7.16M | ---- | ---4.4M | ---2.4M | ---- | ---- | ---- | ---- |
Other items in the investment business | ---- | ---225K | ---- | ---- | 138.83%8.98M | 198.74%8.98M | 14,025.93%3.76M | ---9.1M | -103.67%-27K | ---- |
Net cash from investment operations | 23.84%-13.81M | -473.19%-18.14M | -302.39%-45.73M | 435.83%4.86M | 73.24%-11.37M | 102.88%907K | -4.45%-42.48M | -364.12%-31.52M | -1.94%-40.67M | 59.47%-6.79M |
Net cash before financing | -119.49%-7.3M | 136.77%37.44M | -94.96%1.36M | 185.66%15.81M | 780.53%26.98M | 44.31%-18.46M | 84.32%-3.97M | -889.91%-33.15M | 18.53%-25.29M | 90.49%-3.35M |
Cash flow from financing activities | ||||||||||
New borrowing | --13.53M | ---- | ---- | ---- | -59.88%3M | -59.88%3M | 54.80%7.48M | --7.48M | --4.83M | ---- |
Refund | ---338K | ---- | ---3M | ---3M | ---- | ---- | -14,551.19%-12.31M | ---- | ---84K | ---- |
Issuing shares | ---- | ---- | --73.15M | --73.15M | ---- | ---- | 41.13%34.83M | ---- | --24.68M | --24.68M |
Interest paid - financing | -11.14%-2.44M | 22.41%-2.2M | 3.60%-5.95M | 0.74%-2.83M | -104.13%-6.17M | -544.47%-2.86M | ---3.02M | ---443K | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | --735K | --735K | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | -114.01%-11.51M | -193.41%-7.75M | ---5.38M | -4,531.58%-2.64M | ---- | ---57K |
Net cash from financing operations | 168.84%6.02M | -114.43%-8.75M | 445.99%50.82M | 897.50%60.62M | -165.78%-14.69M | -248.20%-7.6M | -24.12%22.33M | -79.17%5.13M | 6,726.45%29.42M | 1,563.45%24.62M |
Effect of rate | 23.25%2.41M | 249.16%1.96M | 1,257.14%1.38M | -151.61%-1.31M | -166.48%-119K | 101.91%2.54M | -76.51%179K | 240.04%1.26M | 132.00%762K | 11.52%-899K |
Net Cash | -104.45%-1.28M | -62.46%28.69M | 324.33%52.18M | 393.27%76.43M | -33.03%12.3M | 7.00%-26.06M | 344.15%18.36M | -231.75%-28.02M | 113.51%4.13M | 163.07%21.27M |
Begining period cash | -6.82%157.81M | 46.24%169.36M | 11.75%115.81M | 11.75%115.81M | 21.79%103.63M | 21.79%103.63M | 6.11%85.09M | 6.11%85.09M | -29.15%80.19M | -29.15%80.19M |
Cash at the end | -20.53%158.94M | 4.76%200.01M | 46.24%169.36M | 138.33%190.92M | 11.75%115.81M | 37.35%80.11M | 21.79%103.63M | -42.00%58.32M | 6.11%85.09M | 28.20%100.56M |
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 | -- |
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 | -- |
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