(FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|
Cash flow from operating activities | |||||||
Earning before tax | 8.07%92.35M | -21.72%27.03M | -41.59%85.45M | --34.53M | 4.47%146.28M | 46.11%140.02M | --95.83M |
Profit adjustment | |||||||
Dividend (income)- adjustment | ---564K | ---565K | ---- | ---- | ---- | 18.18%-468K | ---572K |
Attributable subsidiary (profit) loss | -23.30%2.86M | -34.68%194K | -14.25%3.73M | --297K | 434,400.00%4.35M | --1K | ---- |
Impairment and provisions: | 418.48%3.42M | 1,862.12%3.49M | -72.28%660K | ---198K | 455.37%2.38M | 48.42%-670K | ---1.3M |
-Other impairments and provisions | 418.48%3.42M | 1,862.12%3.49M | -72.28%660K | ---198K | 455.37%2.38M | 48.42%-670K | ---1.3M |
Revaluation surplus: | ---- | ---- | ---79K | ---79K | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | ---79K | ---79K | ---- | ---- | ---- |
Asset sale loss (gain): | -527.33%-688K | 970.00%107K | -45.24%161K | --10K | 34.25%294K | 1,925.00%219K | ---12K |
-Loss (gain) from sale of subsidiary company | --210K | --210K | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 375.76%157K | -172.22%-13K | -92.62%33K | --18K | -1.32%447K | -21.90%453K | --580K |
-Loss (gain) from selling other assets | -924.22%-1.06M | -1,025.00%-90K | 183.66%128K | ---8K | 34.62%-153K | 60.47%-234K | ---592K |
Depreciation and amortization: | 23.53%59.45M | 32.88%29.91M | 40.12%48.13M | --22.51M | 56.36%34.35M | 0.25%21.97M | --21.91M |
-Amortization of intangible assets | 60.82%944K | 119.43%463K | 643.04%587K | --211K | 83.72%79K | 0.00%43K | --43K |
-Other depreciation and amortization | -27.96%-801K | -2.88%-322K | -7.01%-626K | ---313K | 4.41%-585K | 27.74%-612K | ---847K |
Financial expense | 20.19%15.36M | 33.49%7.66M | 47.12%12.78M | --5.74M | 45.79%8.69M | -34.85%5.96M | --9.15M |
Special items | -3.12%684K | 39.88%477K | -96.29%706K | --341K | --19.03M | ---- | ---- |
Operating profit before the change of operating capital | 14.08%172.87M | 8.16%68.3M | -29.64%151.53M | --63.15M | 28.94%215.37M | 33.61%167.03M | --125.01M |
Change of operating capital | |||||||
Inventory (increase) decrease | 60.55%-58.66M | 51.16%-51.58M | 10.56%-148.69M | ---105.59M | -196.39%-166.24M | -77.85%-56.09M | ---31.54M |
Accounts receivable (increase)decrease | -312.51%-42.68M | -171.55%-5.94M | 53.35%-10.35M | --8.3M | -404.61%-22.18M | 11.18%7.28M | --6.55M |
Accounts payable increase (decrease) | -105.07%-4.19M | -98.83%1.09M | 292.57%82.63M | --93.22M | 2,294.68%21.05M | 90.47%-959K | ---10.07M |
prepayments (increase)decrease | -592.85%-14.76M | 87.06%-1.23M | 147.73%2.99M | ---9.53M | 28.72%-6.27M | -243.39%-8.8M | --6.14M |
Special items for working capital changes | 237.32%13.62M | 1,230.55%9.73M | -36.19%-9.92M | ---861K | -145.28%-7.28M | 243.89%16.09M | ---11.18M |
Cash from business operations | -2.92%66.2M | -58.16%20.38M | 98.02%68.19M | --48.69M | -72.35%34.44M | 46.67%124.55M | --84.91M |
Other taxs | -84.56%-29.12M | -105.01%-14.52M | 54.58%-15.78M | ---7.08M | -38.25%-34.73M | -110.75%-25.12M | ---11.92M |
Interest received - operating | -36.40%456K | -66.39%162K | -65.50%717K | --482K | 66.51%2.08M | 405.26%1.25M | --247K |
Interest paid - operating | -17.19%-15.82M | -25.75%-7.82M | -25.38%-13.5M | ---6.22M | -49.38%-10.77M | 23.28%-7.21M | ---9.4M |
Net cash from operations | -45.19%21.72M | -105.01%-1.8M | 541.17%39.64M | --35.88M | -109.61%-8.98M | 46.39%93.46M | --63.85M |
Cash flow from investment activities | |||||||
Dividend received - investment | --1.01M | --565K | ---- | ---- | ---- | -18.18%468K | --572K |
Sale of fixed assets | 665.82%605K | 296.15%103K | -94.47%79K | --26K | 1,024.41%1.43M | -88.78%127K | --1.13M |
Purchase of fixed assets | 43.95%-14.66M | 56.51%-5.34M | 35.73%-26.16M | ---12.28M | -82.99%-40.7M | -34.35%-22.24M | ---16.55M |
Purchase of intangible assets | 97.44%-941K | ---- | -4,241.75%-36.82M | ---27.99M | ---848K | ---- | ---- |
Sale of subsidiaries | --478K | --478K | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | --1M | ---- | ---- |
Recovery of cash from investments | ---- | ---- | --48.08M | --48.08M | ---- | ---- | ---- |
Cash on investment | 97.82%-1.36M | ---- | -265.30%-62.38M | ---60.79M | -5,591.67%-17.08M | ---300K | ---- |
Other items in the investment business | 67.73%629K | --47K | --375K | ---- | ---- | --1M | ---- |
Net cash from investment operations | 81.46%-14.25M | 92.16%-4.15M | -36.70%-76.82M | ---52.95M | -168.28%-56.19M | -41.05%-20.95M | ---14.85M |
Net cash before financing | 120.12%7.48M | 65.16%-5.95M | 42.95%-37.18M | ---17.07M | -189.88%-65.18M | 48.01%72.52M | --49M |
Cash flow from financing activities | |||||||
New borrowing | 179.37%176M | 212.12%103M | 25.25%63M | --33M | -52.55%50.3M | 27.71%106M | --83M |
Refund | -1,955.64%-136.7M | -1,561.79%-102.2M | 27.72%-6.65M | ---6.15M | 92.53%-9.2M | -143.72%-123.2M | ---50.55M |
Issuing shares | --204.17M | ---- | ---- | ---- | --30M | ---- | ---- |
Dividends paid - financing | 73.68%-6.3M | ---- | -42.50%-23.94M | ---23.94M | 0.00%-16.8M | -11.11%-16.8M | ---15.12M |
Absorb investment income | ---- | ---- | ---- | ---- | 366.48%9.14M | -97.54%1.96M | --79.8M |
Issuance expenses and redemption of securities expenses | -56.57%-27.53M | 46.44%-4.2M | -242.50%-17.58M | ---7.85M | ---5.13M | ---- | ---- |
Other items of the financing business | -231.25%-13.25M | 85.00%-600K | -1,900.00%-4M | ---4M | -111.00%-200K | 200.00%1.82M | ---1.82M |
Net cash from financing operations | 1,249.44%164.81M | 11.00%-18.43M | -143.70%-14.34M | ---20.71M | 155.26%32.81M | -172.79%-59.38M | --81.58M |
Net Cash | 434.41%172.29M | 35.48%-24.38M | -59.18%-51.52M | ---37.78M | -346.37%-32.37M | -89.94%13.14M | --130.57M |
Begining period cash | -36.40%90.03M | -36.40%90.03M | -18.61%141.55M | --141.55M | 8.17%173.91M | 432.33%160.77M | --30.2M |
Cash at the end | 191.37%262.31M | -36.73%65.65M | -36.40%90.03M | --103.76M | -18.61%141.55M | 8.17%173.91M | --160.77M |
Cash balance analysis | |||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |
Auditor | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | PricewaterhouseCoopers | PricewaterhouseCoopers |
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