(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 | -9.73%20.34M | -1.62%63.4M | 27.79%22.53M | 8.38%64.44M | 7.11%17.63M | 22.61%59.46M | 15.41%16.46M | 16.91%48.49M | 21.05%14.26M | -4.56%41.48M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -228.08%-3.27M | ---- | -560.26%-997K | ---- | 20.94%-151K | ---- | -81.90%-191K | -23.53%-63K | -40.00%-105K |
Impairment and provisions: | ---- | 59.58%8.02M | ---- | 53.20%5.03M | ---- | -44.75%3.28M | ---- | 603.44%5.94M | 88.24%2.43M | -44.47%844K |
-Impairmen of inventory (reversal) | ---- | 75.86%-91K | ---- | 20.63%-377K | ---- | 36.67%-475K | ---- | -1,885.71%-750K | -3.73%464K | -65.85%42K |
-Impairment of trade receivables (reversal) | ---- | 87.61%1.54M | ---- | 41,250.00%823K | ---- | -100.14%-2K | ---- | 81.55%1.46M | 93.58%1.57M | -42.59%802K |
-Other impairments and provisions | ---- | 43.39%6.57M | ---- | 21.88%4.58M | ---- | -28.18%3.76M | ---- | --5.23M | --400K | ---- |
Revaluation surplus: | ---- | 15,300.00%154K | ---- | --1K | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | 15,300.00%154K | ---- | --1K | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | -135.37%-29K | ---- | -86.56%82K | ---- | 6,677.78%610K | ---- | -75.68%9K | -93.55%2K | 37.04%37K |
-Loss (gain) on sale of property, machinery and equipment | ---- | -135.37%-29K | ---- | -86.56%82K | ---- | 6,677.78%610K | ---- | -75.68%9K | -93.55%2K | 37.04%37K |
Depreciation and amortization: | ---- | 34.15%20.68M | ---- | 25.32%15.42M | ---- | 14.53%12.3M | ---- | 14.46%10.74M | 14.75%5.32M | 17.88%9.38M |
-Depreciation | ---- | 33.21%16.24M | ---- | 3,506.51%12.19M | ---- | 0.00%338K | ---- | 0.00%338K | --169K | 50.22%338K |
-Amortization of intangible assets | ---- | 37.71%4.44M | ---- | 55.42%3.23M | ---- | 64.55%2.08M | ---- | 57.04%1.26M | 41.48%556K | 186.79%803K |
Financial expense | ---- | 11.18%11.71M | ---- | 28.03%10.54M | ---- | 13.64%8.23M | ---- | 8.58%7.24M | 3.35%3.64M | -10.88%6.67M |
Unrealized exchange loss (gain) | ---- | 72.39%-1.7M | ---- | ---6.14M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | 22.49%19.77M | ---- | 55.27%16.14M | ---- | -14.85%10.4M | ---- | 1,987.01%12.21M | -116.38%-387K | --585K | -24.17%2.36M |
Operating profit before the change of operating capital | 3.72%40.11M | 12.00%98.97M | 37.99%38.67M | 5.54%88.37M | -2.24%28.02M | 16.54%83.73M | 9.52%28.67M | 18.42%71.84M | 23.41%26.18M | -4.44%60.67M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 66.38%-1.7M | ---- | -262.48%-5.05M | ---- | -170.44%-1.39M | ---- | 96.72%1.98M | -5.71%-3.02M | -78.51%1.01M |
Accounts receivable (increase)decrease | ---- | -3.61%-29.93M | ---- | -151.32%-28.89M | ---- | -9.50%-11.5M | ---- | 53.02%-10.5M | 368.36%13.01M | -18.89%-22.34M |
Accounts payable increase (decrease) | ---- | -82.56%831K | ---- | -65.65%4.77M | ---- | 471.26%13.87M | ---- | -142.06%-3.74M | -1,337.64%-9.11M | 196.96%8.89M |
Special items for working capital changes | 182.78%3.52M | 3,596.15%909K | -147.88%-4.26M | 88.55%-26K | -22.43%8.89M | -910.71%-227K | 21,120.37%11.46M | 207.69%28K | -10.00%54K | 97.79%-26K |
Cash from business operations | 26.79%43.63M | 16.75%69.07M | -6.77%34.41M | -29.97%59.16M | -8.01%36.91M | 41.72%84.49M | 47.99%40.13M | 23.71%59.62M | 23.64%27.11M | -5.87%48.19M |
Other taxs | 55.44%-4.12M | -583.99%-10.73M | -631.38%-9.25M | 74.04%-1.57M | 71.40%-1.27M | -21.19%-6.04M | -12.23%-4.42M | 6.14%-4.98M | 12.23%-3.94M | 6.28%-5.31M |
Net cash from operations | 57.02%39.51M | 1.31%58.35M | -29.42%25.16M | -26.58%57.6M | -0.15%35.65M | 43.59%78.45M | 54.07%35.7M | 27.40%54.63M | 32.88%23.17M | -5.81%42.88M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 74.72%1.74M | 228.08%3.27M | 261.23%997K | 560.26%997K | 210.11%276K | -20.94%151K | 41.27%89K | 81.90%191K | 23.53%63K | 40.00%105K |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | --1M | 0.00%-2K | ---- | 60.00%-2K | 144.44%800K |
Sale of fixed assets | 3,495.24%755K | 182.89%959K | --21K | 126.00%339K | ---- | 552.17%150K | --177K | --23K | ---- | ---- |
Purchase of fixed assets | 70.58%-20.26M | -58.16%-132.87M | -442.41%-68.86M | -46.08%-84.01M | 14.68%-12.7M | -90.13%-57.51M | -211.32%-14.88M | -649.80%-30.25M | -80.58%-4.78M | 74.11%-4.03M |
Purchase of intangible assets | -25.81%-7.06M | -46.41%-15.96M | -9.31%-5.61M | 11.42%-10.9M | 4.00%-5.13M | -49.84%-12.31M | -38.45%-5.35M | -62.27%-8.21M | -121.19%-3.86M | -19.30%-5.06M |
Cash on investment | ---37K | ---- | ---- | ---2.33M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 66.16%-24.86M | -50.77%-144.6M | -318.49%-73.46M | -39.98%-95.91M | 12.08%-17.55M | -79.14%-68.52M | -132.65%-19.96M | -366.94%-38.25M | -97.40%-8.58M | 71.01%-8.19M |
Net cash before financing | 130.32%14.65M | -125.12%-86.25M | -366.92%-48.3M | -485.75%-38.31M | 14.97%18.09M | -39.38%9.93M | 7.85%15.74M | -52.77%16.38M | 11.46%14.59M | 100.87%34.69M |
Cash flow from financing activities | ||||||||||
New borrowing | -64.02%39M | 32.47%215M | 14.10%108.4M | 54.57%162.3M | 11.76%95M | -8.70%105M | -7.61%85M | -1.71%115M | 8.24%92M | -4.88%117M |
Refund | -3.60%-38.96M | 13.07%-107.51M | 59.85%-37.6M | -3.56%-123.67M | -10.18%-93.65M | -2.06%-119.42M | 9.57%-85M | 4.49%-117M | -9.30%-94M | -16.11%-122.5M |
Issuing shares | ---- | ---- | ---- | --116.91M | --116.91M | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | -13.03%-6.57M | -11.18%-11.71M | -16.04%-5.81M | -28.03%-10.54M | -46.99%-5.01M | -13.82%-8.23M | 6.20%-3.41M | -8.41%-7.23M | -8.39%-3.63M | 11.90%-6.67M |
Dividends paid - financing | ---- | ---18.03M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.94M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | -362.97%-31.16M | -653.11%-27.4M | -64.71%-6.73M | 31.16%-3.64M | 56.39%-4.09M | ---5.29M | -4,883.51%-9.37M |
Other items of the financing business | -3,381.65%-41.32M | 196.57%3.69M | 135.06%1.26M | -200.00%-3.82M | ---3.59M | 949.11%3.82M | ---- | -800.00%-450K | -103.88%-450K | 98.80%-50K |
Net cash from financing operations | -177.23%-49.84M | -26.25%77.57M | -20.78%64.54M | 488.16%105.18M | 1,142.93%81.46M | -80.08%-27.1M | 34.34%-7.81M | 28.69%-15.05M | -331.68%-11.9M | -33.55%-21.1M |
Effect of rate | -100.92%-22K | -72.39%1.7M | -46.56%2.38M | --6.14M | --4.45M | ---- | ---- | ---- | ---- | ---- |
Net Cash | -316.74%-35.2M | -112.98%-8.68M | -83.69%16.24M | 489.55%66.87M | 1,155.92%99.56M | -1,384.88%-17.17M | 194.14%7.93M | -90.17%1.34M | -85.21%2.7M | 824.98%13.59M |
Begining period cash | -8.16%78.63M | 579.02%85.62M | 579.02%85.62M | -57.65%12.61M | -57.65%12.61M | 4.70%29.78M | 4.70%29.78M | 91.50%28.44M | 91.50%28.44M | 10.98%14.85M |
Cash at the end | -58.35%43.41M | -8.16%78.63M | -10.62%104.24M | 579.02%85.62M | 209.32%116.62M | -57.65%12.61M | 21.10%37.7M | 4.70%29.78M | -5.88%31.13M | 91.50%28.44M |
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