HK Stock MarketDetailed Quotes

CHANGYOU INT GP (01039)

Watchlist
  • 0.060
  • 0.0000.00%
Market Closed May 22 09:00 CST
108.66MMarket Cap-6.00P/E (TTM)

CHANGYOU INT GP (01039) 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
74.40%-5.97M
----
39.59%-23.33M
----
20.77%-38.62M
----
60.96%-48.74M
----
-51.91%-124.86M
----
Profit adjustment
Interest (income) - adjustment
42.11%-11K
----
20.83%-19K
----
68.83%-24K
----
-37.50%-77K
----
39.78%-56K
----
Impairment and provisions:
----
----
----
----
----
----
----
----
--888K
----
-Other impairments and provisions
----
----
----
----
----
----
----
----
--888K
----
Revaluation surplus:
-70.71%29K
----
-72.88%99K
----
11.96%365K
----
-55.83%326K
----
9.50%738K
----
-Other fair value changes
-70.71%29K
----
-72.88%99K
----
11.96%365K
----
-55.83%326K
----
9.50%738K
----
Asset sale loss (gain):
----
----
----
----
63.29%-76K
----
-322.58%-207K
----
-13.89%93K
----
-Loss (gain) from sale of subsidiary company
----
----
----
----
----
----
---208K
----
----
----
-Loss (gain) on sale of property, machinery and equipment
----
----
----
----
-7,700.00%-76K
----
-98.92%1K
----
-13.89%93K
----
Depreciation and amortization:
-48.20%1.35M
----
-1.95%2.61M
----
-16.54%2.66M
----
-65.58%3.19M
----
-19.93%9.26M
----
-Depreciation
-48.20%1.35M
----
-1.95%2.61M
----
-16.54%2.66M
----
-65.58%3.19M
----
-19.93%9.26M
----
Financial expense
-20.11%16.63M
----
-39.41%20.81M
----
3.22%34.35M
----
62.92%33.28M
----
217.02%20.43M
----
Special items
-903.11%-2.9M
----
---289K
----
----
----
----
----
----
----
Operating profit before the change of operating capital
8,106.14%9.13M
----
91.47%-114K
----
89.07%-1.34M
----
86.92%-12.23M
----
-47.27%-93.51M
----
Change of operating capital
Inventory (increase) decrease
----
----
-22.37%59K
----
-83.83%76K
----
-39.35%470K
----
138.46%775K
----
Accounts receivable (increase)decrease
511.71%10.26M
----
54.48%-2.49M
----
-131.22%-5.48M
----
229.84%17.55M
----
58.47%-13.51M
----
Accounts payable increase (decrease)
180.08%12.69M
----
-216.14%-15.85M
----
206.68%13.65M
----
-547.71%-12.79M
----
133.49%2.86M
----
Cash  from business operations
274.41%32.08M
266.30%18.88M
-366.32%-18.4M
-25,122.22%-11.35M
198.57%6.91M
95.92%-45K
93.22%-7.01M
97.97%-1.1M
0.82%-103.39M
-28.66%-54.3M
Net cash from operations
274.41%32.08M
266.30%18.88M
-366.32%-18.4M
-25,122.22%-11.35M
198.57%6.91M
95.92%-45K
93.22%-7.01M
97.97%-1.1M
0.82%-103.39M
-28.66%-54.3M
Cash flow from investment activities
Interest received - investment
-42.11%11K
-75.00%5K
-20.83%19K
-65.52%20K
-68.83%24K
100.00%58K
37.50%77K
16.00%29K
-39.78%56K
-64.79%25K
Sale of fixed assets
----
----
----
----
590.91%76K
----
--11K
----
----
----
Purchase of fixed assets
30.33%-255K
78.38%-48K
-42.41%-366K
-7.77%-222K
-76.03%-257K
-48.20%-206K
71.15%-146K
-414.81%-139K
54.46%-506K
95.71%-27K
Sale of subsidiaries
4.88%-195K
----
---205K
----
----
----
-486.25%-469K
----
---80K
----
Net cash from investment operations
20.47%-439K
78.71%-43K
-251.59%-552K
-36.49%-202K
70.21%-157K
-34.55%-148K
0.57%-527K
-5,400.00%-110K
-101.74%-530K
-100.01%-2K
Net cash before financing
267.01%31.64M
263.02%18.83M
-380.70%-18.95M
-5,885.49%-11.55M
189.59%6.75M
84.10%-193K
92.75%-7.53M
97.76%-1.21M
-40.73%-103.92M
-174.98%-54.3M
Cash flow from financing activities
New borrowing
-222.12%-5.12M
----
--4.2M
----
----
----
----
----
-52.18%16.8M
--16.8M
Refund
----
----
----
----
----
----
---3.5M
----
----
----
Interest paid - financing
79.20%-52K
83.46%-21K
35.57%-250K
41.47%-127K
-23.17%-388K
-64.39%-217K
45.31%-315K
69.37%-132K
55.86%-576K
37.35%-431K
Other items of the financing business
----
----
----
----
-162.38%-11.87M
-83.39%-8.1M
-3.03%-4.52M
-138.61%-4.42M
61.97%-4.39M
83.95%-1.85M
Net cash from financing operations
-460.79%-6.2M
48.54%-477K
111.94%1.72M
90.10%-927K
-29.91%-14.4M
-57.21%-9.36M
-390.06%-11.09M
-154.92%-5.95M
-95.96%3.82M
124.48%10.84M
Effect of rate
-179.07%-34K
-272.73%-19K
-53.76%43K
-92.20%11K
-92.04%93K
340.63%141K
166.93%1.17M
102.20%32K
72.70%-1.75M
-327.50%-1.46M
Net Cash
247.67%25.44M
247.09%18.36M
-125.14%-17.23M
-30.63%-12.48M
58.90%-7.65M
-33.27%-9.55M
81.40%-18.62M
83.51%-7.17M
-580.66%-100.1M
32.13%-43.46M
Begining period cash
-67.62%8.23M
-67.62%8.23M
-22.92%25.42M
-22.92%25.42M
-34.61%32.97M
-34.61%32.97M
-66.88%50.43M
-66.88%50.43M
10.47%152.27M
10.47%152.27M
Cash at the end
308.71%33.64M
105.19%26.57M
-67.62%8.23M
-45.05%12.95M
-22.92%25.42M
-45.57%23.56M
-34.61%32.97M
-59.68%43.29M
-66.88%50.43M
44.21%107.36M
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
Auditor
Hong Kong Lixin Dehao Certified Public Accountants Limited
--
Hong Kong Lixin Dehao Certified Public Accountants Limited
--
KPMG
--
KPMG
--
KPMG
--
(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 74.40%-5.97M----39.59%-23.33M----20.77%-38.62M----60.96%-48.74M-----51.91%-124.86M----
Profit adjustment
Interest (income) - adjustment 42.11%-11K----20.83%-19K----68.83%-24K-----37.50%-77K----39.78%-56K----
Impairment and provisions: ----------------------------------888K----
-Other impairments and provisions ----------------------------------888K----
Revaluation surplus: -70.71%29K-----72.88%99K----11.96%365K-----55.83%326K----9.50%738K----
-Other fair value changes -70.71%29K-----72.88%99K----11.96%365K-----55.83%326K----9.50%738K----
Asset sale loss (gain): ----------------63.29%-76K-----322.58%-207K-----13.89%93K----
-Loss (gain) from sale of subsidiary company ---------------------------208K------------
-Loss (gain) on sale of property, machinery and equipment -----------------7,700.00%-76K-----98.92%1K-----13.89%93K----
Depreciation and amortization: -48.20%1.35M-----1.95%2.61M-----16.54%2.66M-----65.58%3.19M-----19.93%9.26M----
-Depreciation -48.20%1.35M-----1.95%2.61M-----16.54%2.66M-----65.58%3.19M-----19.93%9.26M----
Financial expense -20.11%16.63M-----39.41%20.81M----3.22%34.35M----62.92%33.28M----217.02%20.43M----
Special items -903.11%-2.9M-------289K----------------------------
Operating profit before the change of operating capital 8,106.14%9.13M----91.47%-114K----89.07%-1.34M----86.92%-12.23M-----47.27%-93.51M----
Change of operating capital
Inventory (increase) decrease ---------22.37%59K-----83.83%76K-----39.35%470K----138.46%775K----
Accounts receivable (increase)decrease 511.71%10.26M----54.48%-2.49M-----131.22%-5.48M----229.84%17.55M----58.47%-13.51M----
Accounts payable increase (decrease) 180.08%12.69M-----216.14%-15.85M----206.68%13.65M-----547.71%-12.79M----133.49%2.86M----
Cash  from business operations 274.41%32.08M266.30%18.88M-366.32%-18.4M-25,122.22%-11.35M198.57%6.91M95.92%-45K93.22%-7.01M97.97%-1.1M0.82%-103.39M-28.66%-54.3M
Net cash from operations 274.41%32.08M266.30%18.88M-366.32%-18.4M-25,122.22%-11.35M198.57%6.91M95.92%-45K93.22%-7.01M97.97%-1.1M0.82%-103.39M-28.66%-54.3M
Cash flow from investment activities
Interest received - investment -42.11%11K-75.00%5K-20.83%19K-65.52%20K-68.83%24K100.00%58K37.50%77K16.00%29K-39.78%56K-64.79%25K
Sale of fixed assets ----------------590.91%76K------11K------------
Purchase of fixed assets 30.33%-255K78.38%-48K-42.41%-366K-7.77%-222K-76.03%-257K-48.20%-206K71.15%-146K-414.81%-139K54.46%-506K95.71%-27K
Sale of subsidiaries 4.88%-195K-------205K-------------486.25%-469K-------80K----
Net cash from investment operations 20.47%-439K78.71%-43K-251.59%-552K-36.49%-202K70.21%-157K-34.55%-148K0.57%-527K-5,400.00%-110K-101.74%-530K-100.01%-2K
Net cash before financing 267.01%31.64M263.02%18.83M-380.70%-18.95M-5,885.49%-11.55M189.59%6.75M84.10%-193K92.75%-7.53M97.76%-1.21M-40.73%-103.92M-174.98%-54.3M
Cash flow from financing activities
New borrowing -222.12%-5.12M------4.2M---------------------52.18%16.8M--16.8M
Refund ---------------------------3.5M------------
Interest paid - financing 79.20%-52K83.46%-21K35.57%-250K41.47%-127K-23.17%-388K-64.39%-217K45.31%-315K69.37%-132K55.86%-576K37.35%-431K
Other items of the financing business -----------------162.38%-11.87M-83.39%-8.1M-3.03%-4.52M-138.61%-4.42M61.97%-4.39M83.95%-1.85M
Net cash from financing operations -460.79%-6.2M48.54%-477K111.94%1.72M90.10%-927K-29.91%-14.4M-57.21%-9.36M-390.06%-11.09M-154.92%-5.95M-95.96%3.82M124.48%10.84M
Effect of rate -179.07%-34K-272.73%-19K-53.76%43K-92.20%11K-92.04%93K340.63%141K166.93%1.17M102.20%32K72.70%-1.75M-327.50%-1.46M
Net Cash 247.67%25.44M247.09%18.36M-125.14%-17.23M-30.63%-12.48M58.90%-7.65M-33.27%-9.55M81.40%-18.62M83.51%-7.17M-580.66%-100.1M32.13%-43.46M
Begining period cash -67.62%8.23M-67.62%8.23M-22.92%25.42M-22.92%25.42M-34.61%32.97M-34.61%32.97M-66.88%50.43M-66.88%50.43M10.47%152.27M10.47%152.27M
Cash at the end 308.71%33.64M105.19%26.57M-67.62%8.23M-45.05%12.95M-22.92%25.42M-45.57%23.56M-34.61%32.97M-59.68%43.29M-66.88%50.43M44.21%107.36M
Cash balance analysis
Currency Unit CNYCNYCNYCNYCNYCNYCNYCNYCNYCNY
Accounting Standards HKASHKASHKASHKASHKASHKASHKASHKASHKASHKAS
Auditor Hong Kong Lixin Dehao Certified Public Accountants Limited--Hong Kong Lixin Dehao Certified Public Accountants Limited--KPMG--KPMG--KPMG--

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