HK Stock MarketDetailed Quotes

CHANGMAO BIO (00954)

Watchlist
  • 0.320
  • 0.0000.00%
Market Closed May 6 13:58 CST
169.50MMarket Cap-2.29P/E (TTM)

CHANGMAO BIO (00954) Cash Flow

All
YOY yoy
Hide blank lines yoy
(FY)Dec 31, 2025
(Q6)Jun 30, 2025
(FY)Dec 31, 2024
(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
Cash flow from operating activities
Earning before tax
3.88%-64.96M
----
-15.37%-67.58M
----
-166.84%-58.58M
----
3.83%87.64M
----
392.12%84.41M
----
Profit adjustment
Interest (income) - adjustment
25.30%-632K
----
19.51%-846K
----
-11.81%-1.05M
----
-75.05%-940K
----
-149.77%-537K
----
Interest expense - adjustment
51.63%17.23M
----
49.81%11.36M
----
184.11%7.58M
----
36.73%2.67M
----
3,048.39%1.95M
----
Investment loss (gain)
90.00%-6K
----
68.59%-60K
----
69.54%-191K
----
-13.59%-627K
----
16.87%-552K
----
Impairment and provisions:
-2.85%15.38M
----
-69.28%15.83M
----
95.21%51.52M
----
-27.49%26.39M
----
189.43%36.39M
----
-Impairmen of inventory (reversal)
-54.03%6.75M
----
15.25%14.69M
----
-27.59%12.75M
----
161.50%17.61M
----
3,947.43%6.73M
----
-Other impairments and provisions
660.90%8.62M
----
-97.08%1.13M
----
341.43%38.77M
----
-70.39%8.78M
----
132.65%29.66M
----
Revaluation surplus:
104.81%5K
----
44.68%-104K
----
-156.97%-188K
----
2,300.00%330K
----
81.25%-15K
----
-Derivative financial instruments fair value (increase)
104.81%5K
----
44.68%-104K
----
-156.97%-188K
----
2,300.00%330K
----
81.25%-15K
----
Asset sale loss (gain):
-94.93%133K
----
130.69%2.62M
----
-73.86%1.14M
----
103.48%4.35M
----
-9,768.32%-124.82M
----
-Loss (gain) on sale of property, machinery and equipment
-94.93%133K
----
130.69%2.62M
----
-73.86%1.14M
----
103.48%4.35M
----
-9,768.32%-124.82M
----
Depreciation and amortization:
16.71%51.51M
----
4.98%44.13M
----
30.55%42.04M
----
10.23%32.2M
----
-10.89%29.21M
----
-Depreciation
23.62%49.79M
----
7.35%40.28M
----
31.39%37.52M
----
7.29%28.56M
----
-15.18%26.62M
----
-Amortization of intangible assets
0.00%133K
----
-0.75%133K
----
-45.97%134K
----
-7.12%248K
----
190.22%267K
----
-Other depreciation and amortization
-654.66%-1.79M
----
-66.46%322K
----
326.67%960K
----
--225K
----
----
----
Exchange Loss (gain)
230.77%153K
----
-108.65%-117K
----
141.19%1.35M
----
-581.94%-3.28M
----
-63.97%681K
----
Operating profit before the change of operating capital
259.22%18.8M
----
-88.00%5.23M
----
-70.68%43.62M
----
456.49%148.73M
----
-58.75%26.73M
----
Change of operating capital
Inventory (increase) decrease
201.05%26.25M
----
-261.44%-25.97M
----
128.93%16.09M
----
-1,257.79%-55.62M
----
78.65%-4.1M
----
Accounts receivable (increase)decrease
-504.56%-18.03M
----
101.72%4.46M
----
112.23%2.21M
----
29.75%-18.06M
----
26.42%-25.71M
----
Accounts payable increase (decrease)
202.79%13.33M
----
109.04%4.4M
----
-203.87%-48.71M
----
-243.46%-16.03M
----
-79.79%11.17M
----
Special items for working capital changes
121.16%1.11M
----
-90.21%501K
----
145.43%5.12M
----
-1,132.71%-11.27M
----
0.44%-914K
----
Cash  from business operations
464.26%41.45M
260.89%25.42M
-162.10%-11.38M
-36.96%-15.8M
-61.64%18.33M
-123.50%-11.54M
564.80%47.77M
765.87%49.09M
-88.95%7.19M
-125.18%-7.37M
Other taxs
-199.56%-912K
-94.25%72K
117.80%916K
179.51%1.25M
69.31%-5.15M
92.82%-1.58M
-36.72%-16.77M
-168.97%-21.96M
-101.91%-12.26M
-8,493.68%-8.16M
Interest paid - operating
3.79%-21.02M
15.81%-10.13M
-40.72%-21.85M
-65.47%-12.04M
-36.63%-15.53M
-34.93%-7.27M
-511.08%-11.37M
-1,032.56%-5.39M
-2,806.25%-1.86M
-376.00%-476K
Net cash from operations
160.39%19.52M
157.79%15.36M
-1,275.78%-32.32M
-30.40%-26.59M
-111.96%-2.35M
-193.79%-20.39M
382.94%19.63M
235.76%21.74M
-111.78%-6.94M
-155.07%-16.01M
Cash flow from investment activities
Interest received - investment
-25.30%632K
-45.98%289K
-19.51%846K
8.30%535K
11.81%1.05M
-3.52%494K
75.05%940K
63.06%512K
149.77%537K
726.32%314K
Decrease in deposits (increase)
----
----
----
----
----
----
125.00%450K
-30.77%450K
-20.00%200K
30.00%650K
Sale of fixed assets
-77.14%120K
----
-33.96%525K
-42.68%47K
0.38%795K
-86.86%82K
179.92%792K
-50.75%624K
-1,062.14%-991K
1,262.37%1.27M
Purchase of fixed assets
86.19%-8.83M
88.67%-172K
-3,522.03%-63.97M
-59.96%-1.52M
-35.02%-1.77M
97.12%-949K
91.65%-1.31M
-48.51%-32.94M
-43.54%-15.66M
-1,781.00%-22.18M
Purchase of intangible assets
----
----
----
----
----
----
----
----
-13,500.00%-75.62M
---75.37M
Cash on investment
----
97.57%-1.26M
----
28.12%-51.89M
38.17%-137.4M
25.53%-72.2M
-38.93%-222.21M
-183.78%-96.95M
-134.50%-159.94M
-118.27%-34.16M
Other items in the investment business
-51.39%14.61M
-99.85%15K
97.54%30.06M
-33.75%10.01M
2,326.95%15.22M
3,994.58%15.11M
-99.41%627K
1.10%369K
23.88%106.85M
-17.05%365K
Net cash from investment operations
120.08%6.53M
97.36%-1.13M
73.36%-32.53M
25.48%-42.82M
44.68%-122.11M
55.08%-57.46M
-52.61%-220.71M
0.92%-127.93M
-2,123.22%-144.62M
-516.69%-129.11M
Net cash before financing
140.17%26.05M
120.51%14.23M
47.89%-64.85M
10.85%-69.41M
38.11%-124.46M
26.69%-77.85M
-32.67%-201.08M
26.83%-106.19M
-329.45%-151.56M
-1,882.40%-145.12M
Cash flow from financing activities
New borrowing
-11.96%352.3M
-38.30%131.4M
-5.64%400.14M
6.56%212.97M
46.44%424.06M
-3.16%199.86M
109.99%289.58M
197.80%206.38M
27,480.00%137.9M
13,760.00%69.3M
Refund
-0.28%-367.1M
15.64%-144.96M
-61.29%-366.06M
-127.34%-171.83M
-156.84%-226.96M
-50.30%-75.58M
-76.74%-88.37M
-9,957.60%-50.29M
-143.90%-50M
97.56%-500K
Dividends paid - financing
----
----
----
----
---42.33M
----
----
----
63.64%-10.59M
----
Other items of the financing business
----
----
----
----
----
---2.77M
---660K
----
----
----
Net cash from financing operations
-147.38%-15.7M
-133.79%-13.82M
-78.46%33.13M
-66.27%40.89M
-22.91%153.84M
-22.20%121.22M
160.01%199.55M
127.47%155.8M
254.24%76.75M
437.23%68.5M
Effect of rate
-227.56%-162K
-79.66%201K
-28.25%127K
130.59%988K
-94.71%177K
-152.50%-3.23M
577.03%3.34M
3,721.12%6.15M
63.49%-701K
-5.85%161K
Net Cash
132.63%10.35M
101.46%417K
-207.94%-31.72M
-165.75%-28.51M
2,021.78%29.38M
-12.59%43.37M
97.96%-1.53M
164.75%49.62M
-559.07%-74.81M
-529.70%-76.63M
Begining period cash
-35.28%57.96M
-35.28%57.96M
49.27%89.55M
49.27%89.55M
3.12%59.99M
3.12%59.99M
-56.48%58.18M
-56.48%58.18M
12.05%133.69M
12.05%133.69M
Cash at the end
17.58%68.15M
-5.56%58.58M
-35.28%57.96M
-38.05%62.03M
49.27%89.55M
-12.12%100.13M
3.12%59.99M
99.11%113.95M
-56.48%58.18M
-46.68%57.23M
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
--
Auditor
PwC Zhongtian Certified Public Accountants (Special General Partnership)
--
PwC Zhongtian Certified Public Accountants (Special General Partnership)
--
PwC Zhongtian Certified Public Accountants (Special General Partnership)
--
PwC Zhongtian Certified Public Accountants (Special General Partnership)
--
PwC Zhongtian Certified Public Accountants (Special General Partnership)
--
(FY)Dec 31, 2025(Q6)Jun 30, 2025(FY)Dec 31, 2024(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
Cash flow from operating activities
Earning before tax 3.88%-64.96M-----15.37%-67.58M-----166.84%-58.58M----3.83%87.64M----392.12%84.41M----
Profit adjustment
Interest (income) - adjustment 25.30%-632K----19.51%-846K-----11.81%-1.05M-----75.05%-940K-----149.77%-537K----
Interest expense - adjustment 51.63%17.23M----49.81%11.36M----184.11%7.58M----36.73%2.67M----3,048.39%1.95M----
Investment loss (gain) 90.00%-6K----68.59%-60K----69.54%-191K-----13.59%-627K----16.87%-552K----
Impairment and provisions: -2.85%15.38M-----69.28%15.83M----95.21%51.52M-----27.49%26.39M----189.43%36.39M----
-Impairmen of inventory (reversal) -54.03%6.75M----15.25%14.69M-----27.59%12.75M----161.50%17.61M----3,947.43%6.73M----
-Other impairments and provisions 660.90%8.62M-----97.08%1.13M----341.43%38.77M-----70.39%8.78M----132.65%29.66M----
Revaluation surplus: 104.81%5K----44.68%-104K-----156.97%-188K----2,300.00%330K----81.25%-15K----
-Derivative financial instruments fair value (increase) 104.81%5K----44.68%-104K-----156.97%-188K----2,300.00%330K----81.25%-15K----
Asset sale loss (gain): -94.93%133K----130.69%2.62M-----73.86%1.14M----103.48%4.35M-----9,768.32%-124.82M----
-Loss (gain) on sale of property, machinery and equipment -94.93%133K----130.69%2.62M-----73.86%1.14M----103.48%4.35M-----9,768.32%-124.82M----
Depreciation and amortization: 16.71%51.51M----4.98%44.13M----30.55%42.04M----10.23%32.2M-----10.89%29.21M----
-Depreciation 23.62%49.79M----7.35%40.28M----31.39%37.52M----7.29%28.56M-----15.18%26.62M----
-Amortization of intangible assets 0.00%133K-----0.75%133K-----45.97%134K-----7.12%248K----190.22%267K----
-Other depreciation and amortization -654.66%-1.79M-----66.46%322K----326.67%960K------225K------------
Exchange Loss (gain) 230.77%153K-----108.65%-117K----141.19%1.35M-----581.94%-3.28M-----63.97%681K----
Operating profit before the change of operating capital 259.22%18.8M-----88.00%5.23M-----70.68%43.62M----456.49%148.73M-----58.75%26.73M----
Change of operating capital
Inventory (increase) decrease 201.05%26.25M-----261.44%-25.97M----128.93%16.09M-----1,257.79%-55.62M----78.65%-4.1M----
Accounts receivable (increase)decrease -504.56%-18.03M----101.72%4.46M----112.23%2.21M----29.75%-18.06M----26.42%-25.71M----
Accounts payable increase (decrease) 202.79%13.33M----109.04%4.4M-----203.87%-48.71M-----243.46%-16.03M-----79.79%11.17M----
Special items for working capital changes 121.16%1.11M-----90.21%501K----145.43%5.12M-----1,132.71%-11.27M----0.44%-914K----
Cash  from business operations 464.26%41.45M260.89%25.42M-162.10%-11.38M-36.96%-15.8M-61.64%18.33M-123.50%-11.54M564.80%47.77M765.87%49.09M-88.95%7.19M-125.18%-7.37M
Other taxs -199.56%-912K-94.25%72K117.80%916K179.51%1.25M69.31%-5.15M92.82%-1.58M-36.72%-16.77M-168.97%-21.96M-101.91%-12.26M-8,493.68%-8.16M
Interest paid - operating 3.79%-21.02M15.81%-10.13M-40.72%-21.85M-65.47%-12.04M-36.63%-15.53M-34.93%-7.27M-511.08%-11.37M-1,032.56%-5.39M-2,806.25%-1.86M-376.00%-476K
Net cash from operations 160.39%19.52M157.79%15.36M-1,275.78%-32.32M-30.40%-26.59M-111.96%-2.35M-193.79%-20.39M382.94%19.63M235.76%21.74M-111.78%-6.94M-155.07%-16.01M
Cash flow from investment activities
Interest received - investment -25.30%632K-45.98%289K-19.51%846K8.30%535K11.81%1.05M-3.52%494K75.05%940K63.06%512K149.77%537K726.32%314K
Decrease in deposits (increase) ------------------------125.00%450K-30.77%450K-20.00%200K30.00%650K
Sale of fixed assets -77.14%120K-----33.96%525K-42.68%47K0.38%795K-86.86%82K179.92%792K-50.75%624K-1,062.14%-991K1,262.37%1.27M
Purchase of fixed assets 86.19%-8.83M88.67%-172K-3,522.03%-63.97M-59.96%-1.52M-35.02%-1.77M97.12%-949K91.65%-1.31M-48.51%-32.94M-43.54%-15.66M-1,781.00%-22.18M
Purchase of intangible assets ---------------------------------13,500.00%-75.62M---75.37M
Cash on investment ----97.57%-1.26M----28.12%-51.89M38.17%-137.4M25.53%-72.2M-38.93%-222.21M-183.78%-96.95M-134.50%-159.94M-118.27%-34.16M
Other items in the investment business -51.39%14.61M-99.85%15K97.54%30.06M-33.75%10.01M2,326.95%15.22M3,994.58%15.11M-99.41%627K1.10%369K23.88%106.85M-17.05%365K
Net cash from investment operations 120.08%6.53M97.36%-1.13M73.36%-32.53M25.48%-42.82M44.68%-122.11M55.08%-57.46M-52.61%-220.71M0.92%-127.93M-2,123.22%-144.62M-516.69%-129.11M
Net cash before financing 140.17%26.05M120.51%14.23M47.89%-64.85M10.85%-69.41M38.11%-124.46M26.69%-77.85M-32.67%-201.08M26.83%-106.19M-329.45%-151.56M-1,882.40%-145.12M
Cash flow from financing activities
New borrowing -11.96%352.3M-38.30%131.4M-5.64%400.14M6.56%212.97M46.44%424.06M-3.16%199.86M109.99%289.58M197.80%206.38M27,480.00%137.9M13,760.00%69.3M
Refund -0.28%-367.1M15.64%-144.96M-61.29%-366.06M-127.34%-171.83M-156.84%-226.96M-50.30%-75.58M-76.74%-88.37M-9,957.60%-50.29M-143.90%-50M97.56%-500K
Dividends paid - financing -------------------42.33M------------63.64%-10.59M----
Other items of the financing business -----------------------2.77M---660K------------
Net cash from financing operations -147.38%-15.7M-133.79%-13.82M-78.46%33.13M-66.27%40.89M-22.91%153.84M-22.20%121.22M160.01%199.55M127.47%155.8M254.24%76.75M437.23%68.5M
Effect of rate -227.56%-162K-79.66%201K-28.25%127K130.59%988K-94.71%177K-152.50%-3.23M577.03%3.34M3,721.12%6.15M63.49%-701K-5.85%161K
Net Cash 132.63%10.35M101.46%417K-207.94%-31.72M-165.75%-28.51M2,021.78%29.38M-12.59%43.37M97.96%-1.53M164.75%49.62M-559.07%-74.81M-529.70%-76.63M
Begining period cash -35.28%57.96M-35.28%57.96M49.27%89.55M49.27%89.55M3.12%59.99M3.12%59.99M-56.48%58.18M-56.48%58.18M12.05%133.69M12.05%133.69M
Cash at the end 17.58%68.15M-5.56%58.58M-35.28%57.96M-38.05%62.03M49.27%89.55M-12.12%100.13M3.12%59.99M99.11%113.95M-56.48%58.18M-46.68%57.23M
Cash balance analysis
Currency Unit CNYCNYCNYCNYCNYCNYCNYCNYCNYCNY
Accounting Standards HKASHKASHKASHKASHKASHKASHKASHKASHKASHKAS
Audit Opinions --------Unqualified Opinion--Unqualified Opinion--Unqualified Opinion--
Auditor PwC Zhongtian Certified Public Accountants (Special General Partnership)--PwC Zhongtian Certified Public Accountants (Special General Partnership)--PwC Zhongtian Certified Public Accountants (Special General Partnership)--PwC Zhongtian Certified Public Accountants (Special General Partnership)--PwC Zhongtian Certified Public Accountants (Special General Partnership)--

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.

Market Insights
China and the US begin implementing the Kuala Lumpur economic and trade consultation consensus.
China and the United States have successively adjusted multiple tariff and non-tariff measures, beginning to implement the consensus outcome Show More