KB LAMINATES
01888
POWER ASSETS
00006
U-PRESID CHINA
00220
BJ ENT WATER
00371
CKI HOLDINGS
01038
(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | |||||||||
Earning before tax | 1.48%-539.81M | -28.08%-1.26B | -6.45%-547.92M | -9.59%-987.37M | -26.27%-756.28M | ---514.74M | -33.38%-900.96M | ---598.94M | ---675.5M |
Profit adjustment | |||||||||
Investment loss (gain) | --1.12M | -99.68%71K | ---- | 3,751.20%22.49M | -242.07%-5.52M | ---3.78M | -98.66%584K | --3.89M | --43.54M |
Impairment and provisions: | 602.52%74.83M | 46.47%171.37M | 8.12%10.65M | 1,490.16%117M | 753.78%9.38M | --9.85M | -81.64%7.36M | --1.1M | --40.07M |
-Other impairments and provisions | 756.28%74.09M | 212.58%145M | -12.17%8.65M | 530.42%46.39M | 753.78%9.38M | --9.85M | -81.64%7.36M | --1.1M | --40.07M |
Revaluation surplus: | ---57K | ---- | ---- | ---- | -310.34%-119K | ---- | 96.81%-29K | ---29K | ---909K |
-Other fair value changes | ---- | ---- | ---- | ---- | -310.34%-119K | ---- | 96.81%-29K | ---29K | ---909K |
Asset sale loss (gain): | -100.24%-37K | -87.07%2.31M | 4,627.52%15.46M | 6,362.68%17.84M | 17,504.36%48.41M | --327K | -57.60%276K | --275K | --651K |
-Loss (gain) on sale of property, machinery and equipment | -100.24%-37K | -87.07%2.31M | 4,627.52%15.46M | 6,362.68%17.84M | 1,910.18%5.53M | --327K | -57.60%276K | --275K | --651K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | --42.88M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -16.78%28.84M | -14.98%65.1M | -27.56%34.65M | -23.20%76.57M | -6.88%70.18M | --47.83M | 26.01%99.71M | --75.36M | --79.12M |
-Amortization of intangible assets | 62.21%3.79M | 200.26%7M | 195.44%2.33M | -35.15%2.33M | -12.22%2.63M | --790K | 90.67%3.6M | --3M | --1.89M |
-Other depreciation and amortization | -14.97%-3.46M | -16.37%-4.78M | ---3.01M | ---4.1M | ---- | ---- | ---- | ---- | ---- |
Financial expense | 189.22%2.33M | 274.68%14.25M | -94.69%807K | -78.69%3.8M | 45.76%22.68M | --15.21M | -50.94%17.85M | --15.56M | --36.39M |
Exchange Loss (gain) | ---- | ---- | ---- | ---- | -497.34%-25.59M | ---12.64M | -65.13%6.31M | --6.44M | --18.09M |
Special items | ---- | ---- | ---- | ---- | 130.38%237.77M | --102.18M | 283.47%136.87M | --103.2M | --35.69M |
Operating profit before the change of operating capital | ---- | ---- | ---- | ---- | -1.51%-399.09M | ---355.76M | -49.47%-632.04M | ---393.14M | ---422.85M |
Change of operating capital | |||||||||
Inventory (increase) decrease | 27.03%-61.16M | -128.86%-28.55M | -268.52%-83.82M | 846.95%98.92M | 160.98%9.17M | --49.74M | -115.49%-13.24M | ---15.04M | --85.5M |
Accounts receivable (increase)decrease | -36.59%21.77M | -6.50%-426.74M | 167.49%34.33M | -68.02%-400.71M | 370.16%190.69M | ---50.87M | -314.75%-238.48M | ---70.59M | --111.05M |
Accounts payable increase (decrease) | 21.31%-131.26M | -61.81%82.64M | -352.78%-166.81M | -5.14%216.37M | -320.66%-164.98M | --65.99M | 155.94%228.08M | ---39.22M | ---407.7M |
prepayments (increase)decrease | ---- | ---- | ---- | ---- | 309.82%122.06M | --106.13M | -440.52%-83.87M | ---58.18M | ---15.52M |
Special items for working capital changes | ---- | ---- | ---- | ---- | -170.87%-42.56M | --71.04M | -20.43%66.88M | --60.06M | --84.06M |
Cash from business operations | ---- | ---- | ---- | ---- | 44.84%-284.7M | ---113.74M | -18.96%-672.67M | ---516.1M | ---565.46M |
Other taxs | ---- | ---- | ---- | ---- | -356.15%-3.9M | ---1.38M | 78.42%-8.03M | --1.52M | ---37.19M |
Special items of business | -1.78%176.27M | 29.51%383.84M | --179.47M | --296.39M | ---- | ---- | ---- | ---- | ---- |
Adjustment items of business operations | 14.12%-603.43M | -65.75%-1.38B | ---702.65M | ---835.08M | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 18.35%-427.16M | -85.69%-1B | -354.49%-523.18M | 20.86%-538.7M | 43.92%-288.6M | ---115.11M | -12.95%-680.7M | ---514.58M | ---602.65M |
Cash flow from investment activities | |||||||||
Interest received - investment | ---- | ---- | ---- | ---- | -70.60%2.23M | --2.53M | -0.09%12.7M | --7.59M | --12.72M |
Dividend received - investment | --193K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | -98.71%295K | 262.88%46.07M | 914.96%22.8M | 63.27%12.7M | 562.23%7.56M | --2.25M | -19.33%7.78M | --1.14M | --9.64M |
Purchase of fixed assets | 35.61%-157.72M | -66.56%-531.67M | -118.63%-244.93M | -87.24%-319.21M | -218.54%-257.79M | ---112.03M | -20.69%-170.48M | ---80.93M | ---141.26M |
Selling intangible assets | ---- | ---- | ---- | ---- | --7M | ---- | ---- | ---- | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | 59.21%-10.27M | ---466K | -2.19%-70.99M | ---25.16M | ---69.47M |
Acquisition of subsidiaries | ---- | 81.50%-20M | ---- | -2,062.16%-108.11M | -2,082.96%-109.15M | ---- | ---5M | ---5M | ---- |
Recovery of cash from investments | --130M | ---- | ---- | ---- | 469.05%29.05M | ---- | -98.31%5.11M | --5.11M | --301.31M |
Cash on investment | ---260M | ---- | ---- | 20.53%-8.74M | ---- | ---- | 96.44%-11M | ---11M | ---309M |
Other items in the investment business | ---- | ---- | ---- | 502.07%29.05M | -75.45%1.16M | --1.16M | -27.69%4.83M | --4.74M | --6.67M |
Net cash from investment operations | -29.30%-287.23M | -28.22%-505.6M | -108.45%-222.14M | -73.66%-394.32M | -218.99%-330.2M | ---106.57M | -19.89%-227.06M | ---103.51M | ---189.39M |
Net cash before financing | 4.15%-714.39M | -61.40%-1.51B | -236.21%-745.32M | -2.78%-933.01M | -0.11%-618.8M | ---221.68M | -14.61%-907.76M | ---618.1M | ---792.04M |
Cash flow from financing activities | |||||||||
New borrowing | 40.71%736.88M | 51.86%1.38B | -3.37%523.69M | 6.89%908.93M | -5.05%733.54M | --541.94M | -4.94%850.31M | --772.56M | --894.5M |
Refund | -154.72%-542.04M | 47.23%-552.36M | 66.69%-212.8M | -57.30%-1.05B | -28.54%-854.13M | ---638.83M | 43.69%-665.37M | ---664.47M | ---1.18B |
Issuing shares | ---- | ---- | ---- | ---- | 40.00%700M | --700M | -64.29%500M | --500M | --1.4B |
Interest paid - financing | ---- | ---- | ---- | ---- | -35.96%-29.74M | ---22M | 40.12%-30.9M | ---21.87M | ---51.6M |
Dividends paid - financing | -100.64%-49.07M | -44.72%-56.46M | ---24.46M | ---39.01M | ---- | ---- | ---- | ---- | ---- |
Absorb investment income | -11.21%819.61M | 23.67%1.12B | --923.1M | --903.23M | --36.9M | ---- | ---- | ---- | ---- |
Other items of the financing business | -302.19%-17.69M | -110.76%-8.21M | -93.54%8.75M | 254.42%76.28M | 370.62%133.69M | --135.32M | -21,485.71%-49.4M | ---49.4M | --231K |
Net cash from financing operations | -22.21%947.68M | 134.22%1.88B | 74.69%1.22B | 43.24%802.8M | 37.82%691.93M | --697.39M | -45.50%560.47M | --502.04M | --1.03B |
Effect of rate | -0.13%785K | -56.25%1.1M | -32.18%786K | 284.30%2.51M | 589.23%2.91M | --1.16M | 59.58%-1.36M | ---594K | ---3.37M |
Net Cash | -50.67%233.29M | 387.52%374.41M | -0.58%472.96M | 62.50%-130.22M | 163.02%73.13M | --475.71M | -246.98%-347.29M | ---116.06M | --236.29M |
Begining period cash | 258.26%520.9M | -46.76%145.4M | -46.76%145.4M | -56.08%273.1M | -56.08%273.1M | --273.1M | 59.90%621.75M | --621.75M | --388.84M |
Cash at the end | 21.94%754.98M | 258.26%520.9M | -17.44%619.15M | -46.76%145.4M | -30.88%349.14M | --749.98M | -56.08%273.1M | --505.1M | --621.75M |
Cash balance analysis | |||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants (Special General Partnership) | -- | PricewaterhouseCoopers | -- | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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.