(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 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 217.76%2.62M | 799.44%3.19M | -28.04%-2.22M | -80.26%355K | -264.33%-1.74M | 37.46%1.8M | 110.52%1.06M | 111.30%1.31M | 90.66%-10.05M | 86.36%-11.58M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -294.87%-462K | -8,166.67%-248K | -3,800.00%-117K | 0.00%-3K | 98.26%-3K | 98.11%-3K | ---172K | ---159K | ---- | ---- |
Attributable subsidiary (profit) loss | 42.86%10K | -14.29%6K | -56.25%7K | -22.22%7K | 145.71%16K | 800.00%9K | -369.23%-35K | -98.00%1K | -76.36%13K | 284.62%50K |
Impairment and provisions: | --0 | --0 | --0 | --0 | 215.01%1.32M | 357.42%2.95M | -124.64%-1.15M | -115.49%-1.15M | -92.40%4.65M | -87.49%7.4M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -96.50%2.07M | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | 27.18%-75K | ---75K | -139.92%-103K | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | 223.06%1.32M | 375.44%2.95M | -139.83%-1.07M | -114.47%-1.07M | 47.34%2.69M | 431.23%7.4M |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | --0 | --0 | --0 | 100.45%1K | --0 | ---221K | ---221K | --0 | --0 |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---243K | ---243K | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | -95.45%1K | ---- | --22K | --22K | ---- | ---- |
Depreciation and amortization: | 107.63%4.24M | 101.02%1.77M | 67.68%2.04M | 43.41%882K | -37.46%1.22M | -33.15%615K | 13.98%1.95M | -51.88%920K | -60.25%1.71M | -19.29%1.91M |
-Depreciation | -2.45%279K | 0.68%148K | 31.19%286K | 98.65%147K | 61.48%218K | 7.25%74K | -77.35%135K | -96.39%69K | -86.03%596K | -18.57%1.91M |
-Other depreciation and amortization | 125.54%3.97M | 121.09%1.63M | 75.62%1.76M | 35.86%735K | -44.82%1M | -36.43%541K | 62.84%1.81M | --851K | 2,910.81%1.11M | ---- |
Financial expense | 33.29%989K | -13.00%388K | -26.24%742K | -18.91%446K | -41.92%1.01M | -67.20%550K | -32.61%1.73M | 0.00%1.68M | 2.88%2.57M | -59.81%1.68M |
Operating profit before the change of operating capital | 1,537.17%7.4M | 203.02%5.11M | -75.16%452K | -71.50%1.69M | -42.48%1.82M | 148.70%5.92M | 387.11%3.16M | 544.03%2.38M | 97.22%-1.1M | 97.20%-536K |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | -67.42%144K | -91.27%144K | -81.19%442K | 2,650.00%1.65M |
Accounts receivable (increase)decrease | -75.14%-38.46M | 71.70%-4.61M | -123.16%-21.96M | -200.41%-16.29M | 275.48%94.8M | -139.33%-5.42M | -28.68%-54.02M | 108.98%13.79M | -154.32%-41.98M | -555.27%-153.47M |
Accounts payable increase (decrease) | 46.70%35.34M | -87.30%3.3M | 129.78%24.09M | 27.37%25.98M | -279.55%-80.89M | 586.52%20.4M | 23.55%45.05M | -102.80%-4.19M | 147.52%36.46M | 376.73%149.87M |
prepayments (increase)decrease | -276.92%-23K | 72.12%-4.28M | -96.49%13K | -3,916.49%-15.34M | 209.79%370K | -687.69%-382K | -137.03%-337K | -98.39%65K | -91.94%910K | -70.57%4.04M |
Cash from business operations | -518.81%-9.6M | -104.78%-1.29M | -109.55%-1.55M | -104.93%-628K | 31.36%16.25M | -52.89%12.74M | 155.20%12.37M | 117.04%27.04M | 64.67%-22.41M | -105.53%-158.67M |
Hong Kong profits tax paid | -74.29%27K | ---11K | 126.45%105K | ---- | -694.00%-397K | 97.44%-1K | -4,900.00%-50K | ---39K | ---1K | ---- |
China income tax paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8K | ---52K |
Interest received - operating | 354.37%468K | 8,300.00%252K | 3,333.33%103K | 0.00%3K | -98.26%3K | -98.25%3K | -84.29%172K | -93.74%171K | -85.31%1.1M | -17.21%2.73M |
Special items of business | -234.19%-13.86M | -124.18%-808K | -2,811.11%-4.15M | 142.99%3.34M | -99.17%153K | -152.35%-7.77M | 206.13%18.36M | 109.26%14.85M | 54.78%-17.3M | -211.37%-160.44M |
Net cash from operations | -577.75%-9.11M | -67.20%-1.05M | -108.48%-1.34M | -104.91%-625K | 26.92%15.85M | -53.12%12.74M | 158.14%12.49M | 117.39%27.17M | 61.79%-21.48M | -111.01%-156.21M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | --24K | --24K | ---- | ---- |
Purchase of fixed assets | ---- | ---- | 96.65%-6K | 95.15%-5K | -193.44%-179K | ---103K | 55.80%-61K | ---- | 82.55%-138K | 97.06%-4K |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | 10,204.69%13.19M | --13.19M | 366.67%128K | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | 102.62%500K | ---- | ---19.11M | ---- |
Net cash from investment operations | --0 | --0 | 96.65%-6K | 95.15%-5K | -101.31%-179K | -100.78%-103K | 171.41%13.65M | 330,450.00%13.21M | -717.40%-19.12M | 99.76%-4K |
Net cash before financing | -574.74%-9.11M | -65.87%-1.05M | -108.61%-1.35M | -104.99%-630K | -40.05%15.67M | -68.71%12.63M | 164.39%26.14M | 125.85%40.38M | 30.67%-40.6M | -106.45%-156.21M |
Cash flow from financing activities | ||||||||||
New borrowing | --10.26M | ---- | ---- | ---- | ---- | ---- | -70.00%13.48M | ---- | --44.94M | --205.9M |
Refund | ---- | ---- | 94.13%-889K | 96.50%-508K | 77.43%-15.14M | 77.03%-14.5M | -2,311.21%-67.08M | ---63.12M | ---2.78M | ---- |
Interest paid - financing | -31.38%-984K | 31.07%-335K | 31.97%-749K | 19.67%-486K | 53.15%-1.1M | 53.46%-605K | 12.93%-2.35M | 53.39%-1.3M | 47.38%-2.7M | -37.19%-2.79M |
Absorb investment income | 50.00%300K | --300K | --200K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -27.33%-205K | -9.68%-102K | -36.44%-161K | -69.09%-93K | -100.37%-118K | -100.17%-55K | 200,118.75%32M | --32.05M | ---16K | ---- |
Net cash from financing operations | 685.99%9.37M | 87.40%-137K | 90.23%-1.6M | 92.83%-1.09M | 31.68%-16.36M | 53.17%-15.16M | -160.71%-23.95M | -115.93%-32.37M | 868.94%39.44M | 1,229.61%203.11M |
Effect of rate | 79.49%-8K | 56.41%-17K | -4,000.00%-39K | -657.14%-39K | -97.22%1K | 75.00%7K | 123.38%36K | -99.28%4K | 94.21%-154K | 113.98%555K |
Net Cash | 108.85%261K | 31.16%-1.18M | -329.26%-2.95M | 31.92%-1.72M | -131.26%-687K | -131.46%-2.52M | 289.16%2.2M | -82.91%8.02M | 98.18%-1.16M | 177.66%46.9M |
Begining period cash | -20.60%11.52M | -20.60%11.52M | -4.52%14.5M | -4.52%14.5M | 17.24%15.19M | 17.24%15.19M | -9.22%12.96M | -86.77%12.96M | -91.31%14.27M | -40.38%97.95M |
Cash at the end | 2.20%11.77M | -19.07%10.32M | -20.60%11.52M | 0.58%12.75M | -4.52%14.5M | -39.57%12.68M | 17.24%15.19M | -85.57%20.98M | -86.77%12.96M | 45.48%145.41M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | -2.40%2.16M | ---- | --2.21M | ---- |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | -2.40%2.16M | --0 | --2.21M | --0 |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
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