(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 | ---- | -11.52%41.97M | ---- | -0.90%47.44M | ---- | 47.08%47.87M | ---- | 11.49%32.55M | ---- | -5.83%29.19M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -281.17%-1.24M | ---- | -21.80%-324K | ---- | -86.01%-266K | ---- | -142.37%-143K | ---- | -31.11%-59K |
Interest expense - adjustment | ---- | 28.66%211K | ---- | -15.90%164K | ---- | -8.02%195K | ---- | -6.19%212K | ---- | --226K |
Impairment and provisions: | ---- | --2.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | --2.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | --947K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | --947K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | 95.48%303K | ---- | 573.91%155K | ---- | -85.06%23K | ---- | 35.09%154K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 95.48%303K | ---- | 573.91%155K | ---- | -85.06%23K | ---- | 35.09%154K |
Depreciation and amortization: | ---- | 10.76%17.52M | ---- | 32.50%15.82M | ---- | 30.08%11.94M | ---- | 10.70%9.18M | ---- | 62.07%8.29M |
-Amortization of intangible assets | ---- | -3.43%3.52M | ---- | 82.10%3.64M | ---- | 0.00%2M | ---- | 0.00%2M | ---- | 100.00%2M |
Operating profit before the change of operating capital | ---- | -2.92%61.54M | ---- | 5.85%63.4M | ---- | 43.22%59.89M | ---- | 10.61%41.82M | ---- | 4.48%37.8M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 33.17%-554K | ---- | -1,459.02%-829K | ---- | 106.51%61K | ---- | -97.68%-937K | ---- | -110.67%-474K |
Accounts receivable (increase)decrease | ---- | 117.59%3.22M | ---- | -291.79%-18.28M | ---- | -168.13%-4.67M | ---- | 207.67%6.85M | ---- | -234.86%-6.36M |
Accounts payable increase (decrease) | ---- | -26.89%2.44M | ---- | 100.60%3.33M | ---- | 279.76%1.66M | ---- | -28.16%-924K | ---- | -111.42%-721K |
Cash from business operations | ---- | 39.94%66.64M | ---- | -16.38%47.62M | ---- | 21.68%56.95M | ---- | 54.72%46.8M | ---- | -32.84%30.25M |
Other taxs | ---- | -4.45%-13.86M | ---- | -13.75%-13.27M | ---- | -1.51%-11.66M | ---- | -40.99%-11.49M | ---- | -28.57%-8.15M |
Interest paid - operating | ---- | -28.66%-211K | ---- | 15.90%-164K | ---- | 8.02%-195K | ---- | 6.19%-212K | ---- | ---226K |
Special items of business | -19.17%7.62M | ---- | -54.15%9.42M | ---- | 24.49%20.55M | ---- | 3.23%16.51M | ---- | 116.15%15.99M | ---- |
Net cash from operations | -19.17%7.62M | 53.76%52.57M | -54.15%9.42M | -24.17%34.19M | 24.49%20.55M | 28.46%45.09M | 3.23%16.51M | 60.46%35.1M | 116.15%15.99M | -43.49%21.87M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -8.82%155K | 281.17%1.24M | -3.41%170K | 21.80%324K | 44.26%176K | 86.01%266K | 144.00%122K | 142.37%143K | 117.39%50K | 31.11%59K |
Sale of fixed assets | ---- | ---- | ---- | -13.64%133K | -66.67%27K | 129.85%154K | --81K | 235.00%67K | ---- | -95.58%20K |
Purchase of fixed assets | -6.59%-2.56M | 71.39%-4.95M | 83.89%-2.4M | -83.33%-17.29M | -292.04%-14.88M | 60.37%-9.43M | -3.80%-3.8M | -474.00%-23.8M | -337.44%-3.66M | 75.89%-4.15M |
Purchase of intangible assets | ---- | 89.09%-480K | ---- | ---4.4M | ---2.61M | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | --29K | --29K | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -7.77%-2.4M | 80.23%-4.19M | 87.10%-2.23M | -135.31%-21.2M | -380.38%-17.26M | 61.80%-9.01M | 0.39%-3.59M | -479.99%-23.59M | -344.76%-3.61M | 88.61%-4.07M |
Net cash before financing | -27.50%5.22M | 272.53%48.38M | 118.59%7.2M | -64.00%12.99M | -74.51%3.29M | 213.39%36.08M | 4.28%12.92M | -35.35%11.51M | 88.01%12.39M | 493.76%17.81M |
Cash flow from financing activities | ||||||||||
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -196.13%-19.23M | ---- | --20M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --54.18M | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---20M |
Net cash from financing operations | -97.79%-1.7M | -41.01%-1.65M | -45.42%-858K | -21.43%-1.17M | -101.37%-590K | -102.82%-966K | ---293K | 5,961.13%34.23M | ---- | 89.05%-584K |
Effect of rate | 114.63%18K | 94.77%-46K | 61.44%-123K | -776.92%-880K | -4,087.50%-319K | -73.14%130K | 0.00%8K | 604.17%484K | 188.89%8K | ---96K |
Net Cash | -44.46%3.52M | 295.51%46.73M | 134.57%6.34M | -66.35%11.81M | -78.59%2.7M | -23.24%35.11M | 1.91%12.62M | 165.58%45.74M | 88.01%12.39M | 837.92%17.22M |
Begining period cash | 39.37%165.25M | 10.16%118.57M | 10.16%118.57M | 48.68%107.64M | 48.68%107.64M | 176.63%72.4M | 176.63%72.4M | 189.37%26.17M | 189.37%26.17M | -20.51%9.04M |
Cash at the end | 35.26%168.79M | 39.37%165.25M | 13.42%124.79M | 10.16%118.57M | 29.40%110.02M | 48.68%107.64M | 120.48%85.03M | 176.63%72.4M | 146.85%38.57M | 189.37%26.17M |
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 | -- | Unqualified Opinion |
Auditor | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (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