(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q9)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -11.17%42.54M | 103.29%110.74M | 1,119.87%47.89M | -42.98%54.47M | -79.98%3.93M | 25.58%95.53M | 61.37%81.88M | --19.61M | 13.35%76.07M | --50.74M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -7.42%-13.45M | -303.14%-26.67M | -15,952.56%-12.52M | -2,567.34%-6.62M | 54.12%-78K | 95.21%-248K | 94.95%-224K | ---170K | 42.88%-5.18M | ---4.43M |
Investment loss (gain) | -495.00%-119K | 94.12%-500K | 99.30%-20K | -26.45%-8.5M | -5.18%-2.84M | 7.67%-6.72M | 23.06%-3.8M | ---2.7M | -94.89%-7.28M | ---4.94M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | --416K | --262K | --112K | ---- | ---- |
Impairment and provisions: | 6.79%5.73M | 799.14%24.08M | 425.07%5.36M | -6.20%2.68M | 7.14%1.02M | 313.17%2.86M | 79.53%1.61M | --953K | -46.97%691K | --899K |
-Impairment of trade receivables (reversal) | 6.79%5.73M | 557.47%17.61M | 425.07%5.36M | 6.69%2.68M | 62.58%1.02M | 263.24%2.51M | 41.16%1.27M | --628K | -46.97%691K | --899K |
-Other impairments and provisions | ---- | --6.47M | ---- | ---- | ---- | --345K | --345K | --325K | ---- | ---- |
Revaluation surplus: | 375.12%575K | ---- | 93.90%-209K | 99.21%-38K | -42.53%-3.43M | -60.82%-4.82M | -172.49%-4.54M | ---2.4M | -159.22%-2.99M | ---1.67M |
-Other fair value changes | 375.12%575K | ---- | 93.90%-209K | 99.21%-38K | -42.53%-3.43M | -60.82%-4.82M | -172.49%-4.54M | ---2.4M | -159.22%-2.99M | ---1.67M |
Asset sale loss (gain): | 800.00%9K | 101.52%3K | -75.00%1K | -367.57%-198K | 33.33%4K | 276.19%74K | 125.58%11K | --3K | -362.50%-42K | ---43K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---201K | ---- | ---- | ---- | ---- | ---50K | ---50K |
-Loss (gain) on sale of property, machinery and equipment | 800.00%9K | 0.00%3K | -75.00%1K | -95.95%3K | 33.33%4K | 825.00%74K | 57.14%11K | --3K | -50.00%8K | --7K |
Depreciation and amortization: | -13.04%3.97M | -1.87%8.57M | 14.68%4.56M | 18.73%8.73M | 13.40%3.98M | -6.74%7.35M | -7.05%5.43M | --3.51M | 34.94%7.88M | --5.84M |
-Amortization of intangible assets | -15.35%364K | -10.55%797K | 28.36%430K | 112.14%891K | 134.27%335K | -2.33%420K | -7.67%289K | --143K | 3.86%430K | --313K |
Financial expense | 18.35%329K | 55.34%640K | 29.91%278K | -22.56%412K | -22.18%214K | -56.46%532K | -54.87%412K | --275K | 112.15%1.22M | --913K |
Exchange Loss (gain) | 84.14%-2.29M | 76.01%-2.29M | -5,114.80%-14.45M | -26,372.22%-9.53M | -248.92%-277K | -3,500.00%-36K | -6,650.00%-135K | --186K | ---1K | ---2K |
Special items | 21.43%-11K | -100.72%-5K | ---14K | 162.33%690K | ---- | -51.64%-1.11M | -53.11%-1.11M | ---1.11M | ---730K | ---723K |
Operating profit before the change of operating capital | 20.70%37.28M | 172.12%114.57M | 1,125.11%30.89M | -55.13%42.1M | -86.20%2.52M | 34.74%93.83M | 71.30%79.81M | --18.27M | 14.37%69.64M | --46.59M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -369.51%-4.9M | 146.18%756K | 47.32%-1.04M | -1,429.91%-1.64M | -170.49%-1.98M | -511.54%-107K | 31.62%-1.11M | ---732K | -95.59%26K | ---1.62M |
Accounts receivable (increase)decrease | -199.81%-12.84M | -23.33%-15.7M | 17.25%12.86M | 77.16%-12.73M | 261.20%10.97M | -464.88%-55.74M | -112.24%-36.31M | ---6.81M | -55.98%-9.87M | ---17.11M |
Accounts payable increase (decrease) | -61.04%3.07M | -301.36%-12.02M | 328.35%7.87M | -85.48%5.97M | -109.20%-3.45M | 257.00%41.11M | 23.40%26.75M | --37.45M | 83.08%11.52M | --21.68M |
prepayments (increase)decrease | -300.70%-1.14M | -8.68%-1.89M | 110.78%569K | -207.14%-1.74M | -48.48%-5.28M | 137.59%1.62M | 164.35%1.7M | ---3.55M | -1,061.29%-4.32M | ---2.65M |
Cash from business operations | -58.03%21.47M | 168.14%85.71M | 1,733.78%51.14M | -60.40%31.97M | -93.75%2.79M | 20.49%80.72M | 51.08%70.84M | --44.63M | 9.70%67M | --46.89M |
Other taxs | 70.79%-2.1M | -765.94%-13.55M | -600.29%-7.17M | 92.53%-1.57M | 81.88%-1.02M | -98.04%-20.95M | -69.37%-8.26M | ---5.65M | 13.99%-10.58M | ---4.88M |
Interest received - operating | -94.52%191K | 208.82%6.9M | 4,367.95%3.49M | 800.81%2.23M | -54.12%78K | -95.21%248K | -94.95%224K | --170K | -42.88%5.18M | --4.43M |
Net cash from operations | -58.78%19.56M | 142.25%79.06M | 2,475.04%47.46M | -45.63%32.63M | -95.29%1.84M | -2.56%60.02M | 35.22%62.8M | --39.15M | 6.49%61.6M | --46.45M |
Cash flow from investment activities | ||||||||||
Interest received - investment | --4.6M | 384.04%10.89M | ---- | --2.25M | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 87.42%-26.42M | 3.87%-244.28M | ---210.02M | ---254.12M | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 1,100.00%12K | -99.64%1K | -98.63%1K | --281K | --73K | ---- | 8,300.00%84K | ---- | 0.00%1K | --1K |
Purchase of fixed assets | 90.28%-155K | -9.21%-3.12M | -64.50%-1.59M | -52.02%-2.86M | 19.72%-969K | -101.29%-1.88M | -218.97%-1.61M | ---1.21M | 77.56%-933K | ---506K |
Purchase of intangible assets | -244.68%-324K | 78.03%-292K | 69.28%-94K | -13.11%-1.33M | 64.00%-306K | -368.13%-1.18M | -1,172.94%-1.08M | ---850K | 9.39%-251K | ---85K |
Sale of subsidiaries | ---- | ---- | ---- | 3,750.00%385K | 1,740.00%184K | --10K | --10K | --10K | ---- | ---- |
Acquisition of subsidiaries | ---11.97M | ---- | ---- | ---- | ---- | ---637K | ---637K | ---637K | ---- | ---- |
Recovery of cash from investments | 652.32%34.08M | -90.57%92.9M | -99.17%4.53M | -10.15%985.41M | -24.94%542.75M | 0.13%1.1B | 8.54%813.41M | --723.11M | 93.52%1.1B | --749.44M |
Cash on investment | -147.94%-121.49M | 85.33%-90.3M | 89.69%-49M | 44.16%-615.58M | 25.29%-475.34M | 12.54%-1.1B | 7.05%-846.77M | ---636.29M | -69.88%-1.26B | ---910.99M |
Net cash from investment operations | 52.51%-121.66M | -304.64%-234.2M | -485.87%-256.18M | 1,308.63%114.45M | -21.09%66.39M | 94.31%-9.47M | 77.43%-36.6M | --84.14M | 7.75%-166.56M | ---162.14M |
Net cash before financing | 51.08%-102.1M | -205.48%-155.14M | -405.90%-208.72M | 190.95%147.08M | -44.65%68.23M | 148.16%50.55M | 122.65%26.21M | --123.28M | 14.47%-104.96M | ---115.69M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3,091.49%1.5M | --1.5M |
Refund | --5.25M | ---- | ---- | ---- | ---- | ---1.55M | ---1.55M | ---1.55M | ---- | ---- |
Issuing shares | ---- | ---- | ---- | 80.60%332.62M | ---- | --184.18M | --184.01M | --184.01M | ---- | ---- |
Interest paid - financing | -18.35%-329K | -55.34%-640K | -29.91%-278K | 22.56%-412K | 22.18%-214K | 56.46%-532K | 54.87%-412K | ---275K | -112.15%-1.22M | ---913K |
Dividends paid - financing | ---- | ---15.75M | ---- | ---- | ---- | ---120.09M | ---120.09M | ---120.09M | ---- | ---- |
Absorb investment income | --363K | ---- | ---- | ---- | ---- | -3.56%3.25M | 103.25%3.25M | --2.25M | --3.37M | --1.6M |
Issuance expenses and redemption of securities expenses | ---- | -3.03%-111.23M | -356.68%-5.47M | -2,218.56%-107.95M | ---1.2M | ---4.66M | ---- | ---- | ---- | ---- |
Other items of the financing business | ---1.61M | ---55K | ---- | ---- | ---- | ---188.03M | ---188.03M | ---188.03M | ---- | ---- |
Adjustment item of financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---3.67M | ---- | ---- | ---- |
Net cash from financing operations | 118.78%1.52M | -160.58%-132.53M | -103.21%-8.11M | 265.21%218.75M | 96.83%-3.99M | -128,653.40%-132.41M | -51,557.94%-130.18M | ---126.07M | 102.54%103K | ---252K |
Effect of rate | -93.87%411K | -76.01%2.29M | 2,322.02%6.71M | 26,372.22%9.53M | 248.92%277K | 3,500.00%36K | 6,650.00%135K | ---186K | --1K | --2K |
Net Cash | 53.61%-100.58M | -178.64%-287.67M | -437.54%-216.83M | 546.91%365.83M | 2,399.18%64.24M | 21.93%-81.86M | 10.33%-103.97M | ---2.79M | 17.28%-104.86M | ---115.95M |
Begining period cash | -69.72%123.93M | 1,105.47%409.32M | 1,105.47%409.32M | -70.67%33.96M | -70.67%33.96M | -47.53%115.78M | -47.53%115.78M | --115.78M | -36.49%220.64M | --220.64M |
Cash at the end | -88.07%23.76M | -69.72%123.93M | 102.29%199.19M | 1,105.47%409.32M | -12.70%98.47M | -70.67%33.96M | -88.59%11.94M | --112.8M | -47.53%115.78M | --104.69M |
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 | -- |
Auditor | -- | 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
No Data