(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|
Cash flow from operating activities | ||||
Earning before tax | 31.57%93M | 30.47%70.69M | 21.74%54.18M | --44.5M |
Profit adjustment | ||||
Interest (income) - adjustment | -81.16%-2.21M | -3.47%-1.22M | -54.45%-1.18M | ---764K |
Attributable subsidiary (profit) loss | 29.56%-2.18M | 33.45%-3.09M | -34.59%-4.65M | ---3.45M |
Impairment and provisions: | --0 | --0 | --0 | --0 |
Revaluation surplus: | --0 | --0 | 3,600.00%1.55M | --42K |
-Fair value of investment properties (increase) | ---- | ---- | 3,600.00%1.55M | --42K |
Asset sale loss (gain): | 95.08%-3K | -1,933.33%-61K | 72.73%-3K | ---11K |
-Loss (gain) from selling other assets | 95.08%-3K | -1,933.33%-61K | 72.73%-3K | ---11K |
Depreciation and amortization: | -22.19%7.11M | 10.51%9.14M | 45.89%8.27M | --5.67M |
-Depreciation | -22.19%7.11M | 10.51%9.14M | 45.89%8.27M | --5.67M |
Financial expense | -25.00%6K | 700.00%8K | --1K | ---- |
Special items | -32.46%7.27M | -9.75%10.76M | 1,061.79%11.92M | --1.03M |
Operating profit before the change of operating capital | 19.46%102.99M | 23.00%86.21M | 49.10%70.09M | --47.01M |
Change of operating capital | ||||
Inventory (increase) decrease | 48.23%-950K | -44.72%-1.84M | -820.45%-1.27M | --176K |
Accounts payable increase (decrease) | 50.82%80.87M | -17.24%53.62M | 24.75%64.79M | --51.94M |
prepayments (increase)decrease | 175.17%34.59M | -48.19%-46.01M | 3.70%-31.05M | ---32.24M |
Cash from business operations | 1,848.03%122.16M | -87.13%6.27M | -20.60%48.74M | --61.39M |
Other taxs | -209.08%-44.47M | -167.91%-14.39M | 17.22%-5.37M | ---6.49M |
Special items of business | -11.22%-95.33M | -59.25%-85.72M | -880.22%-53.82M | ---5.49M |
Net cash from operations | 1,057.29%77.69M | -118.71%-8.12M | -21.00%43.37M | --54.9M |
Cash flow from investment activities | ||||
Interest received - investment | 81.16%2.21M | 3.47%1.22M | 54.45%1.18M | --764K |
Dividend received - investment | -76.63%851K | --3.64M | ---- | ---- |
Loan receivable (increase) decrease | 1,054.59%66.16M | 131.22%5.73M | -38.10%-18.36M | ---13.29M |
Sale of fixed assets | -99.82%21K | 26,366.67%11.91M | -55.88%45K | --102K |
Purchase of fixed assets | -384.86%-10.44M | 90.49%-2.15M | -642.17%-22.65M | ---3.05M |
Recovery of cash from investments | ---- | ---- | ---- | --1.91M |
Cash on investment | ---510K | ---- | 88.16%-1.28M | ---10.77M |
Net cash from investment operations | 186.47%58.29M | 149.56%20.35M | -68.70%-41.06M | ---24.34M |
Net cash before financing | 1,011.64%135.99M | 428.20%12.23M | -92.42%2.32M | --30.57M |
Cash flow from financing activities | ||||
New borrowing | 247.95%12.7M | -60.83%3.65M | -55.65%9.32M | --21.01M |
Refund | -144.34%-28.58M | -16.41%-11.7M | -728.88%-10.05M | ---1.21M |
Interest paid - financing | 25.00%-6K | -700.00%-8K | ---1K | ---- |
Dividends paid - financing | 33.61%-5.09M | ---7.67M | ---- | ---11.14M |
Issuance expenses and redemption of securities expenses | -1,694.41%-18.61M | ---1.04M | ---- | ---- |
Other items of the financing business | -533.78%-10.02M | -4,172.97%-1.58M | ---37K | ---- |
Net cash from financing operations | -170.47%-49.6M | -2,297.12%-18.34M | -108.83%-765K | --8.66M |
Net Cash | 1,515.04%86.39M | -493.62%-6.11M | -96.05%1.55M | --39.23M |
Begining period cash | -4.70%123.82M | 1.21%129.93M | 44.00%128.38M | --89.15M |
Cash at the end | 69.77%210.21M | -4.70%123.82M | 1.21%129.93M | --128.38M |
Cash balance analysis | ||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 |
Currency Unit | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |
Auditor | KPMG | KPMG | KPMG | KPMG |
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