(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|
Cash flow from operating activities | ||||
Earning before tax | 11.21%58.97M | 31.36%53.02M | -27.10%40.36M | --55.37M |
Profit adjustment | ||||
Interest (income) - adjustment | 31.11%-2.68M | 35.03%-3.88M | -1.82%-5.98M | ---5.87M |
Attributable subsidiary (profit) loss | ---174K | ---- | --57K | ---- |
Impairment and provisions: | 198.27%1.55M | 604.05%521K | -98.12%74K | --3.94M |
-Other impairments and provisions | 198.27%1.55M | 604.05%521K | -98.12%74K | --3.94M |
Revaluation surplus: | -13.44%-9.64M | -2,546.42%-8.5M | -3,018.18%-321K | --11K |
-Other fair value changes | -13.44%-9.64M | -2,546.42%-8.5M | -3,018.18%-321K | --11K |
Asset sale loss (gain): | -60.12%132K | 442.62%331K | 41.86%61K | --43K |
-Loss (gain) from sale of subsidiary company | ---- | --126K | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -35.61%132K | 236.07%205K | 41.86%61K | --43K |
Depreciation and amortization: | 27.83%13.82M | 57.02%10.81M | 64.65%6.88M | --4.18M |
-Amortization of intangible assets | 68.33%5.82M | 75.00%3.46M | 153.01%1.98M | --781K |
-Other depreciation and amortization | 0.00%-39K | 2.50%-39K | 44.44%-40K | ---72K |
Financial expense | 39.46%2.28M | -15.18%1.64M | 46.21%1.93M | --1.32M |
Exchange Loss (gain) | ---209K | ---- | ---- | ---- |
Operating profit before the change of operating capital | 18.75%64.06M | 25.24%53.94M | -26.99%43.07M | --58.99M |
Change of operating capital | ||||
Inventory (increase) decrease | 260.26%4.76M | -163.21%-2.97M | -125.01%-1.13M | --4.51M |
Accounts receivable (increase)decrease | 67.07%-7.01M | -142.15%-21.28M | 644.00%50.47M | --6.78M |
Accounts payable increase (decrease) | -153.22%-20.07M | 313.94%37.71M | -1,444.87%-17.63M | ---1.14M |
prepayments (increase)decrease | 86.21%-598K | -136.99%-4.34M | 232.74%11.72M | --3.52M |
Special items for working capital changes | 77.12%-7.51M | -20.63%-32.82M | -21.82%-27.21M | ---22.33M |
Cash from business operations | 11.16%33.63M | -48.98%30.26M | 17.82%59.3M | --50.34M |
Other taxs | -34,263.64%-7.52M | 101.28%22K | 50.41%-1.71M | ---3.45M |
Net cash from operations | -13.74%26.12M | -47.42%30.28M | 22.84%57.59M | --46.88M |
Cash flow from investment activities | ||||
Interest received - investment | -47.62%3.16M | -20.32%6.03M | 292.12%7.56M | --1.93M |
Decrease in deposits (increase) | -77.78%20M | -7.74%90M | 158.22%97.55M | ---167.55M |
Sale of fixed assets | -3.83%176K | 9,050.00%183K | -96.92%2K | --65K |
Purchase of fixed assets | 71.85%-1.57M | 30.31%-5.57M | -454.23%-7.99M | ---1.44M |
Purchase of intangible assets | -49.46%-14.42M | -176.15%-9.65M | 58.94%-3.49M | ---8.51M |
Recovery of cash from investments | --90M | ---- | ---- | ---- |
Cash on investment | ---109.15M | ---- | -186,128.57%-130.36M | ---70K |
Net cash from investment operations | -114.57%-11.8M | 320.52%80.99M | 79.08%-36.73M | ---175.58M |
Net cash before financing | -87.13%14.32M | 433.38%111.27M | 116.21%20.86M | ---128.69M |
Cash flow from financing activities | ||||
New borrowing | 26.76%46.9M | -38.33%37M | 57.89%60M | --38M |
Refund | 1.66%-39.04M | 18.98%-39.7M | -66.10%-49M | ---29.5M |
Issuing shares | --245.45M | ---- | ---- | ---- |
Interest paid - financing | -49.57%-2.27M | 26.75%-1.52M | -51.61%-2.07M | ---1.37M |
Dividends paid - financing | ---- | ---2.7M | ---- | ---- |
Absorb investment income | ---- | 500.00%2.64M | 340.00%440K | --100K |
Issuance expenses and redemption of securities expenses | -114.70%-2.28M | -52.22%-1.06M | ---697K | ---- |
Other items of the financing business | -2,222.11%-241.29M | ---10.39M | ---- | ---- |
Net cash from financing operations | 125.73%4.68M | -389.93%-18.2M | 3.92%6.28M | --6.04M |
Effect of rate | ---15K | ---- | ---- | ---- |
Net Cash | -79.59%19M | 242.98%93.08M | 122.13%27.14M | ---122.66M |
Begining period cash | 206.09%138.24M | 150.55%45.16M | -87.19%18.03M | --140.68M |
Cash at the end | 13.73%157.22M | 206.09%138.24M | 150.55%45.16M | --18.03M |
Cash balance analysis | ||||
Currency Unit | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |
Auditor | Deloitte & Touche Tohmatsu Certified Public Accountants | Deloitte & Touche Tohmatsu Certified Public Accountants | Deloitte & Touche Tohmatsu Certified Public Accountants | Deloitte & Touche Tohmatsu Certified Public Accountants |
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