(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 | -87.72%2.8M | 29.00%38.65M | 6.12%22.81M | -9.36%29.96M | 34.06%21.49M | -15.24%33.06M | -10.29%16.03M | 31.79%39M | --17.87M | 73.55%29.6M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -434.82%-599K | -2,534.38%-843K | -348.00%-112K | 21.95%-32K | -19.05%-25K | -46.43%-41K | -50.00%-21K | 67.44%-28K | ---14K | -38.71%-86K |
Impairment and provisions: | 19.58%1.64M | 2,039.00%4.28M | 1,008.06%1.37M | 373.97%200K | -10.79%124K | -124.33%-73K | 172.55%139K | 188.46%300K | --51K | 215.15%104K |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --178K | ---- | ---- |
-Impairment of trade receivables (reversal) | 19.58%1.64M | 2,039.00%4.28M | 1,008.06%1.37M | 373.97%200K | -10.79%124K | -159.84%-73K | 172.55%139K | 17.31%122K | --51K | 215.15%104K |
Asset sale loss (gain): | --1.57M | --1.49M | ---- | ---- | ---- | ---- | ---- | --150K | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | --1.57M | --1.49M | ---- | ---- | ---- | ---- | ---- | --150K | ---- | ---- |
Depreciation and amortization: | 26.97%3.3M | 13.55%6.01M | 1.40%2.6M | 19.74%5.29M | 22.75%2.56M | 34.41%4.42M | 73.57%2.09M | 58.95%3.29M | --1.2M | 34.29%2.07M |
-Amortization of intangible assets | -6.67%14K | -96.41%30K | -96.41%15K | 0.36%836K | 0.97%418K | 1.09%833K | 0.49%414K | 0.98%824K | --412K | 1.12%816K |
Financial expense | -34.49%264K | -16.49%861K | -38.75%403K | 72.70%1.03M | 110.22%658K | -24.33%597K | 5.74%313K | 1,447.06%789K | --296K | 628.57%51K |
Special items | 73.82%-1.64M | ---9.77M | ---6.27M | ---- | ---- | --2.12M | --2.12M | ---- | ---- | ---- |
Operating profit before the change of operating capital | -64.74%7.34M | 11.60%40.68M | -16.14%20.81M | -9.05%36.45M | 20.04%24.81M | -7.87%40.08M | 6.51%20.67M | 37.09%43.5M | --19.41M | 70.87%31.73M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -1,795.14%-49.57M | 259.28%4.51M | -68.02%2.92M | -131.28%-2.83M | -12.19%9.14M | -27.05%9.06M | 199.51%10.41M | 195.30%12.42M | ---10.46M | -25.67%-13.03M |
Accounts receivable (increase)decrease | 224.77%19.54M | 270.36%30.5M | 120.23%6.02M | 55.85%-17.9M | -12.74%-29.74M | -50.83%-40.55M | -15.52%-26.38M | -731.18%-26.88M | ---22.83M | 3.42%4.26M |
Accounts payable increase (decrease) | -0.27%-5.28M | -110.97%-2.35M | -314.57%-5.27M | 77.47%21.4M | -111.53%-1.27M | 312.31%12.06M | -52.26%11.01M | 159.54%2.93M | --23.07M | -411.15%-4.91M |
prepayments (increase)decrease | 240.38%31.16M | -189.40%-56.06M | -663.47%-22.19M | -3,632.18%-19.37M | -212.58%-2.91M | -107.99%-519K | -137.77%-930K | 191.83%6.49M | --2.46M | -264.08%-7.07M |
Special items for working capital changes | 43.30%2.98M | -271.74%-553K | -25.59%2.08M | 113.59%322K | 1,316.24%2.79M | -155.94%-2.37M | 141.30%197K | -68.36%-926K | ---477K | -120.42%-550K |
Cash from business operations | 41.10%6.16M | -7.40%16.73M | 54.02%4.37M | 1.72%18.07M | -81.09%2.83M | -52.67%17.76M | 34.27%14.99M | 260.10%37.53M | --11.16M | -50.13%10.42M |
Other taxs | -30.44%-5.86M | -1.70%-7.9M | -0.16%-4.49M | 45.05%-7.76M | 55.71%-4.48M | -64.11%-14.13M | -257.49%-10.12M | -73.88%-8.61M | ---2.83M | -224.66%-4.95M |
Interest received - operating | 434.82%599K | 2,534.38%843K | 348.00%112K | -21.95%32K | 19.05%25K | 46.43%41K | 50.00%21K | -67.44%28K | --14K | 38.71%86K |
Interest paid - operating | 38.18%-238K | 18.77%-831K | 41.04%-385K | -75.17%-1.02M | -114.10%-653K | 25.51%-584K | -3.74%-305K | -1,568.09%-784K | ---294K | ---47K |
Net cash from operations | 265.91%662K | -5.01%8.85M | 82.48%-399K | 201.16%9.32M | -149.75%-2.28M | -89.02%3.09M | -43.12%4.58M | 411.12%28.17M | --8.05M | -71.65%5.51M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | ---- | ---- | ---- | --8M | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --51K | ---- | ---- |
Purchase of fixed assets | 9.44%-4.61M | 21.71%-7.3M | -14.01%-5.09M | -19.43%-9.33M | -8.22%-4.46M | 32.32%-7.81M | 24.46%-4.12M | -54.09%-11.54M | ---5.46M | -30.78%-7.49M |
Purchase of intangible assets | ---5K | ---- | ---- | ---- | ---- | 98.43%-45K | 98.41%-45K | -22.13%-2.86M | ---2.83M | 47.38%-2.34M |
Other items in the investment business | ---- | ---- | ---- | ---8M | ---8M | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 9.34%-4.61M | 21.71%-7.3M | 59.18%-5.09M | -18.75%-9.33M | -198.99%-12.46M | 45.25%-7.86M | 49.72%-4.17M | -45.96%-14.35M | ---8.29M | 3.39%-9.83M |
Net cash before financing | 28.00%-3.95M | 11,128.57%1.54M | 62.78%-5.49M | 99.71%-14K | -3,686.37%-14.74M | -134.47%-4.76M | 271.97%411K | 419.88%13.82M | ---239K | -146.65%-4.32M |
Cash flow from financing activities | ||||||||||
New borrowing | -54.08%10.5M | -10.75%27.77M | 34.09%22.87M | 17.87%31.11M | -1.91%17.05M | 42.46%26.39M | 45.52%17.38M | -63.29%18.53M | --11.95M | 162.32%50.47M |
Refund | 30.70%-13.15M | -40.99%-33.53M | -150.21%-18.97M | 48.04%-23.78M | -88.47%-7.58M | 20.09%-45.77M | 91.13%-4.02M | 3.03%-57.27M | ---45.34M | -269.31%-59.06M |
Issuing shares | ---- | 791.30%82.4M | --82.4M | --9.25M | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | -0.15%-18.19M | ---18.31M | ---18.17M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | --60K | ---- | ---- | ---- | 18.58%39.39M | -56.43%14.42M | 577.96%33.22M | --33.1M | 4,800.00%4.9M |
Issuance expenses and redemption of securities expenses | ---- | -181.77%-20.7M | ---20.7M | ---7.35M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | ---10.47M | ---- | ---- | ---- | ---- | 95.00%-460K | ---460K | -9,100.00%-9.2M | ---- | ---100K |
Net cash from financing operations | -166.58%-31.52M | 309.29%37.44M | 401.93%47.33M | -53.04%9.15M | -65.43%9.43M | 231.67%19.48M | 8,171.30%27.28M | -282.42%-14.79M | ---338K | -218.65%-3.87M |
Net Cash | -184.75%-35.47M | 326.83%38.98M | 888.06%41.85M | -37.93%9.13M | -119.18%-5.31M | 1,612.23%14.71M | 4,899.31%27.69M | 88.12%-973K | ---577K | -165.39%-8.19M |
Begining period cash | 132.74%68.35M | 45.13%29.37M | 45.13%29.37M | 266.51%20.24M | 266.51%20.24M | -14.98%5.52M | -14.98%5.52M | -55.77%6.49M | --6.49M | 579.41%14.68M |
Cash at the end | -53.82%32.88M | 132.74%68.35M | 377.15%71.21M | 45.13%29.37M | -55.06%14.93M | 266.51%20.24M | 461.31%33.21M | -14.98%5.52M | --5.92M | -55.77%6.49M |
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 | -- | 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