(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 | 31.97%-32.76M | -184.71%-78.44M | -187.37%-48.15M | -48.24%92.6M | -40.58%55.11M | 14.51%178.9M | 37.93%92.75M | 11.22%156.24M | -4.44%67.24M | -14.80%140.48M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -75.88%-3.65M | ---- | ---2.08M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | -68.40%5.34M | 11.24%19.85M | 40.65%16.89M | 3,872.52%17.84M | --12.01M | ---473K | ---- | ---- | ---- | ---- |
Impairment and provisions: | 96.64%-8K | 137.67%1.02M | -320.37%-238K | 92.83%430K | -73.72%108K | -88.82%223K | -61.30%411K | 59.09%2M | 52.15%1.06M | 224.87%1.25M |
-Impairment of trade receivables (reversal) | 389.45%686K | -58.14%180K | -332.35%-237K | 155.95%430K | -74.63%102K | -90.56%168K | -61.08%402K | 42.09%1.78M | 48.42%1.03M | 943.33%1.25M |
-Other impairments and provisions | -69,300.00%-694K | --842K | -116.67%-1K | ---- | -33.33%6K | -74.54%55K | -68.97%9K | 10,700.00%216K | 1,350.00%29K | -99.25%2K |
Asset sale loss (gain): | 87.01%-50K | 1.64%62K | -1,303.13%-385K | 269.44%61K | 178.05%32K | -1,900.00%-36K | ---41K | 109.52%2K | ---- | 99.64%-21K |
-Loss (gain) on sale of property, machinery and equipment | 87.01%-50K | 1.64%62K | -1,303.13%-385K | 269.44%61K | 178.05%32K | -1,900.00%-36K | ---41K | 109.52%2K | ---- | 97.67%-21K |
Depreciation and amortization: | 0.24%97.83M | 125.25%201.97M | 236.02%97.6M | 51.81%89.67M | -0.71%29.04M | 3.27%59.07M | 2.64%29.25M | 0.67%57.2M | 1.03%28.5M | -17.66%56.82M |
-Amortization of intangible assets | 37.31%92K | 3.05%135K | 0.00%67K | 48.86%131K | 59.52%67K | -7.37%88K | --42K | --95K | ---- | ---- |
-Other depreciation and amortization | -5.36%-4.94M | -88.29%-9.76M | -147.96%-4.68M | -57.49%-5.18M | -15.46%-1.89M | -0.03%-3.29M | 0.55%-1.64M | -8.01%-3.29M | -17.42%-1.65M | -12.61%-3.05M |
Financial expense | 12.30%68.73M | 170.65%131.89M | 714.67%61.2M | 249.47%48.73M | 13.82%7.51M | 4.51%13.95M | 5.06%6.6M | -13.35%13.34M | -27.95%6.28M | -42.17%15.4M |
Exchange Loss (gain) | 115.00%3K | -86.96%42K | 33.33%-20K | 270.11%322K | -134.88%-30K | 149.15%87K | 113.40%86K | ---177K | ---642K | ---- |
Special items | --5K | ---- | ---- | ---- | ---- | ---7.52M | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 8.51%135.44M | 10.72%276.41M | 20.26%124.82M | 2.24%249.65M | -19.58%103.79M | 6.82%244.19M | 25.98%129.06M | 6.86%228.6M | -5.12%102.44M | -13.96%213.93M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -145.16%-380K | 211.29%404K | -13.14%-155K | 67.24%-363K | 75.23%-137K | -272.05%-1.11M | -235.21%-553K | 394.06%644K | 329.78%409K | -376.09%-219K |
Accounts receivable (increase)decrease | 11.40%-31.26M | -9.18%-24.56M | -461.78%-35.28M | -2,233.87%-22.49M | 161.07%9.75M | 56.61%1.05M | 14.35%-15.97M | -82.74%673K | -182.78%-18.64M | -92.08%3.9M |
Accounts payable increase (decrease) | 22.57%-7.7M | -77.88%4.14M | 75.32%-9.95M | 168.33%18.71M | -166.97%-40.3M | 126.77%6.97M | 408.57%60.18M | 19.45%-26.06M | -334.85%-19.5M | -0.98%-32.35M |
prepayments (increase)decrease | 100.32%14K | -1,723.60%-10.12M | -174.55%-4.32M | 113.85%623K | 244.64%5.8M | 66.23%-4.5M | -126.43%-4.01M | -144.17%-13.32M | 87.14%-1.77M | -55.22%-5.46M |
Special items for working capital changes | ---- | -99.42%287K | -101.60%-780K | 66.63%49.82M | --48.84M | 7,527.30%29.9M | ---- | -99.22%392K | -100.49%-242K | 386.95%50.16M |
Cash from business operations | 29.30%96.12M | -16.69%246.57M | -41.81%74.33M | 7.03%295.96M | -24.28%127.74M | 44.83%276.51M | 169.09%168.71M | -16.97%190.93M | -61.18%62.7M | -15.63%229.96M |
Other taxs | 14.67%-17.19M | 34.17%-33.65M | 40.41%-20.15M | -64.46%-51.11M | -53.83%-33.81M | 14.69%-31.08M | -50.70%-21.98M | 13.21%-36.43M | 33.86%-14.59M | 46.50%-41.97M |
Interest received - operating | 75.88%3.65M | ---- | --2.08M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 46.77%82.58M | -13.04%212.92M | -40.10%56.26M | -0.24%244.85M | -35.98%93.93M | 58.86%245.43M | 204.98%146.73M | -17.82%154.5M | -65.50%48.11M | -3.16%187.99M |
Cash flow from investment activities | ||||||||||
Decrease in deposits (increase) | 67.97%-41K | 3,761.35%9.19M | -1.59%-128K | 15.20%-251K | 26.74%-126K | 40.32%-296K | -48.28%-172K | 73.40%-496K | 93.61%-116K | 53.93%-1.87M |
Sale of fixed assets | -73.03%113K | -60.09%722K | -81.37%419K | 2,817.74%1.81M | 3,845.61%2.25M | 785.71%62K | --57K | -99.94%7K | ---- | 640.27%10.77M |
Purchase of fixed assets | -47.11%-184.56M | 36.47%-241.57M | 60.95%-125.45M | 49.73%-380.25M | 23.01%-321.28M | -10.44%-756.47M | -50.72%-417.29M | -35.80%-684.93M | -35.35%-276.87M | -52.98%-504.36M |
Purchase of intangible assets | ---199K | -1,772.11%-18.93M | ---- | -2,251.16%-1.01M | ---80K | 90.00%-43K | ---- | ---430K | ---- | ---- |
Cash on investment | -104.22%-7.41M | 89.11%-8.49M | 91.23%-3.63M | 56.18%-77.89M | -514.47%-41.33M | -1,037.79%-177.75M | -201.89%-6.73M | 93.11%-15.62M | 98.83%-2.23M | -321.93%-226.82M |
Net cash from investment operations | -49.15%-192.09M | 43.38%-259.07M | 64.28%-128.79M | 51.03%-457.59M | 14.99%-360.56M | -33.22%-934.49M | -51.90%-424.13M | 2.88%-701.47M | 29.76%-279.22M | -1,314.72%-722.27M |
Net cash before financing | -51.00%-109.51M | 78.31%-46.15M | 72.80%-72.53M | 69.12%-212.75M | 3.88%-266.63M | -25.98%-689.05M | -20.03%-277.41M | -2.37%-546.97M | 10.44%-231.11M | -473.44%-534.28M |
Cash flow from financing activities | ||||||||||
New borrowing | -57.56%95.5M | -42.79%460.85M | -65.09%225M | 3.27%805.5M | 46.47%644.48M | 60.82%780M | 109.52%440M | -24.92%485M | -44.74%210M | 941.94%646M |
Refund | 86.40%-12.52M | 32.04%-243.18M | 67.31%-92.03M | -17,640.90%-357.83M | ---281.5M | 96.33%-2.02M | ---- | 41.49%-55M | ---- | 74.84%-94M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 801.87%170.01M | --158.93M | --18.85M |
Interest paid - financing | -2.74%-72.13M | -1.93%-137.79M | -2.62%-70.2M | -29.74%-135.18M | -39.31%-68.41M | -37.46%-104.19M | -36.33%-49.1M | -46.47%-75.8M | -50.32%-36.02M | -20.57%-51.75M |
Dividends paid - financing | ---- | 54.48%-17.61M | ---- | -0.79%-38.69M | ---- | -7.31%-38.39M | ---- | ---35.77M | ---- | ---- |
Absorb investment income | ---- | -33.33%12M | ---- | 28.57%18M | --14M | -61.11%14M | ---- | --36M | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 54.33%-11.45M | ---11.37M | ---25.08M |
Other items of the financing business | ---15K | --150M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -82.73%10.84M | -23.14%224.26M | -79.66%62.77M | -55.07%291.79M | -21.06%308.58M | 26.59%649.4M | 21.57%390.9M | 5.94%512.99M | 13.12%321.55M | 253.99%484.24M |
Effect of rate | -115.00%-3K | -423.08%-42K | -33.33%20K | 161.90%13K | 160.00%30K | -133.33%-21K | -108.47%-50K | ---9K | --590K | ---- |
Net Cash | -911.37%-98.67M | 125.33%178.11M | -123.26%-9.76M | 299.37%79.05M | -63.04%41.94M | -16.69%-39.65M | 25.49%113.49M | 32.10%-33.98M | 245.28%90.44M | 70.80%-50.04M |
Begining period cash | 66.01%447.83M | 41.46%269.76M | 41.46%269.76M | -17.22%190.7M | -17.22%190.7M | -12.86%230.37M | -12.86%230.37M | -15.92%264.36M | -15.92%264.36M | -35.28%314.4M |
Cash at the end | 34.28%349.16M | 66.01%447.83M | 11.75%260.02M | 41.46%269.76M | -32.33%232.67M | -17.22%190.7M | -3.26%343.81M | -12.86%230.37M | 4.34%355.39M | -15.92%264.36M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --230.37M | ---- | ---- |
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 | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | 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