HK Stock MarketDetailed Quotes

SHIYUE DAOTIAN (09676)

Watchlist
  • 6.230
  • +0.010+0.16%
Noon Break May 8 11:01 CST
6.58BMarket Cap13.88P/E (TTM)

SHIYUE DAOTIAN (09676) 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
(Q1)Mar 31, 2023
(FY)Dec 31, 2022
(Q1)Mar 31, 2022
(FY)Dec 31, 2021
Cash flow from operating activities
Earning before tax
98.69%445.79M
----
481.77%224.37M
----
89.47%-58.77M
----
-2.43%20.28M
-237.81%-558.34M
--20.78M
-976.74%-165.28M
Profit adjustment
Investment loss (gain)
60.69%-12.64M
----
-662.52%-32.16M
----
47.50%-4.22M
----
----
-65.81%-8.04M
---1.54M
---4.85M
Impairment and provisions:
-215.14%-5.29M
----
2,254.93%4.59M
----
-102.20%-213K
----
-108.99%-704K
615.19%9.7M
--7.83M
268.48%1.36M
-Impairment of trade receivables (reversal)
-215.14%-5.29M
----
2,254.93%4.59M
----
-102.20%-213K
----
----
--9.7M
----
----
-Other impairments and provisions
----
----
----
----
----
----
-108.99%-704K
----
--7.83M
268.48%1.36M
Revaluation surplus:
-17.51%141.59M
----
--171.64M
----
----
----
----
----
----
----
-Other fair value changes
-17.51%141.59M
----
--171.64M
----
----
----
----
----
----
----
Asset sale loss (gain):
-44.26%1.24M
----
44.50%2.22M
----
73.09%1.54M
----
-99.30%1K
9.09%888K
--143K
-20.51%814K
-Loss (gain) on sale of property, machinery and equipment
-44.26%1.24M
----
44.50%2.22M
----
73.09%1.54M
----
-99.30%1K
9.09%888K
--143K
-20.51%814K
Depreciation and amortization:
23.10%140.12M
----
31.28%113.82M
----
74.42%86.71M
----
80.39%20.04M
70.97%49.71M
--11.11M
138.59%29.08M
-Depreciation
23.10%140.12M
----
31.28%113.82M
----
74.42%86.71M
----
80.39%20.04M
70.97%49.71M
--11.11M
138.59%29.08M
Financial expense
-6.15%12.6M
----
-38.19%13.43M
----
455.64%21.72M
----
442.86%3.91M
-61.25%3.91M
--721K
-50.25%10.09M
Special items
----
----
----
----
-80.27%181.14M
----
27.58%55.05M
112.49%918.17M
--43.15M
108.40%432.1M
Operating profit before the change of operating capital
45.29%723.41M
----
118.48%497.91M
----
-45.22%227.9M
----
19.93%98.58M
37.16%416M
--82.2M
16.63%303.3M
Change of operating capital
Inventory (increase) decrease
-417.54%-725.87M
----
198.47%228.59M
----
28.10%-232.16M
----
-32.32%157.55M
19.79%-322.89M
--232.78M
-76.93%-402.54M
Accounts receivable (increase)decrease
-55.68%-157.35M
----
-264.99%-101.08M
----
304.59%61.26M
----
5.84%178.52M
92.63%-29.94M
--168.67M
-11,770.74%-406.38M
Accounts payable increase (decrease)
164.81%53.94M
----
144.91%20.37M
----
-142.13%-45.35M
----
-496.08%-78.24M
772.37%107.65M
---13.13M
-122.50%-16.01M
Special items for working capital changes
-91.84%4.79M
----
270.18%58.69M
----
-360.83%-34.49M
----
-365.36%-46.07M
-55.67%13.22M
---9.9M
376.03%29.83M
Cash  from business operations
-114.35%-101.08M
-5.13%655.47M
3,185.12%704.49M
47.93%690.88M
-112.41%-22.84M
--467.05M
-32.62%310.35M
137.42%184.04M
--460.62M
-610.35%-491.8M
Other taxs
-75.72%-20.35M
-67.54%-16.64M
-96.12%-11.58M
-68.73%-9.93M
13.37%-5.9M
---5.89M
-651.69%-3.35M
-102.59%-6.82M
---445K
45.12%-3.36M
Net cash from operations
-117.52%-121.43M
-6.19%638.84M
2,511.04%692.91M
47.66%680.95M
-116.22%-28.74M
--461.16M
-33.29%307M
135.79%177.22M
--460.18M
-648.74%-495.16M
Cash flow from investment activities
Decrease in deposits (increase)
200.00%165M
--165M
---165M
----
----
----
----
----
----
----
Sale of fixed assets
238.07%1.33M
156.99%496K
24.29%394K
-75.03%193K
401.90%317K
--773K
5,600.00%570K
-107.59%-105K
--10K
194.47%1.38M
Purchase of fixed assets
-36.93%-297.01M
-19.31%-106.41M
15.78%-216.9M
37.61%-89.19M
27.30%-257.54M
---142.96M
-47.50%-71.75M
0.88%-354.27M
---48.64M
-101.18%-357.4M
Recovery of cash from investments
----
----
-0.28%624.09M
--253.45M
-60.64%625.82M
----
----
36.13%1.59B
----
--1.17B
Cash on investment
98.80%-16.73M
99.32%-7.78M
-120.47%-1.39B
---1.14B
59.45%-632.62M
----
----
-32.43%-1.56B
---431.52M
-5,790.00%-1.18B
Other items in the investment business
-47.61%12.64M
113.73%9.19M
471.95%24.13M
--4.3M
-47.50%4.22M
----
----
65.81%8.04M
--1.54M
--4.85M
Net cash from investment operations
88.05%-134.78M
106.22%60.49M
-334.17%-1.13B
-584.18%-972.81M
17.87%-259.81M
---142.19M
85.13%-71.18M
12.41%-316.34M
---478.61M
-83.17%-361.17M
Net cash before financing
41.12%-256.21M
339.61%699.32M
-50.79%-435.11M
-191.50%-291.85M
-107.41%-288.55M
--318.98M
1,379.09%235.83M
83.75%-139.12M
---18.44M
-700.71%-856.33M
Cash flow from financing activities
New borrowing
18.34%1B
----
-23.18%845M
7.06%100M
163.53%1.1B
--93.41M
834.09%93.41M
-22.06%417.42M
--10M
-68.31%535.59M
Refund
46.69%-645M
27.06%-445.4M
-149.74%-1.21B
-26.05%-610.67M
-564.33%-484.5M
---484.49M
---104.91M
90.46%-72.93M
----
52.46%-764.65M
Issuing shares
----
----
----
----
--752.73M
----
----
----
----
----
Interest paid - financing
52.82%-10.84M
59.97%-5.89M
-115.58%-22.98M
-172.73%-14.71M
-205.21%-10.66M
---5.4M
-442.86%-3.91M
65.39%-3.49M
---721K
50.25%-10.09M
Dividends paid - financing
-429.03%-175.18M
----
---33.11M
----
----
----
----
---200M
----
----
Absorb investment income
----
----
----
----
904.20%285.29M
--285.29M
--285.29M
-97.61%28.41M
----
558.07%1.19B
Issuance expenses and redemption of securities expenses
----
----
95.82%-1.3M
35.21%-1.3M
-154.31%-31.06M
---2M
---9.56M
---12.22M
----
----
Other items of the financing business
----
----
----
----
----
----
----
200.00%2M
----
97.13%-2M
Net cash from financing operations
130.98%139.06M
16.30%-460.08M
-128.08%-448.94M
-366.93%-549.67M
957.11%1.6B
---117.72M
3,619.91%256.93M
-83.92%151.26M
--6.91M
694.08%940.42M
Effect of rate
-126.82%-1.22M
-108.23%-252K
226.34%4.56M
--3.06M
---3.61M
----
----
----
----
----
Net Cash
86.75%-117.15M
128.43%239.24M
-167.46%-884.04M
-518.14%-841.52M
10,690.15%1.31B
--201.26M
4,373.72%492.76M
-85.56%12.15M
---11.53M
632.27%84.09M
Begining period cash
-61.62%547.73M
-61.62%547.73M
1,085.79%1.43B
1,085.79%1.43B
11.22%120.36M
--120.36M
11.22%120.36M
348.63%108.22M
--108.22M
90.88%24.12M
Cash at the end
-21.61%429.36M
33.62%786.72M
-61.62%547.73M
83.06%588.76M
1,085.79%1.43B
--321.62M
534.14%613.12M
11.22%120.36M
--96.69M
348.63%108.22M
Cash balance analysis
Currency Unit
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
Accounting Standards
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
Audit Opinions
--
--
Unqualified Opinion
--
Unqualified Opinion
--
--
Unqualified Opinion
--
Unqualified Opinion
Auditor
--
--
KPMG
--
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(Q1)Mar 31, 2023(FY)Dec 31, 2022(Q1)Mar 31, 2022(FY)Dec 31, 2021
Cash flow from operating activities
Earning before tax 98.69%445.79M----481.77%224.37M----89.47%-58.77M-----2.43%20.28M-237.81%-558.34M--20.78M-976.74%-165.28M
Profit adjustment
Investment loss (gain) 60.69%-12.64M-----662.52%-32.16M----47.50%-4.22M---------65.81%-8.04M---1.54M---4.85M
Impairment and provisions: -215.14%-5.29M----2,254.93%4.59M-----102.20%-213K-----108.99%-704K615.19%9.7M--7.83M268.48%1.36M
-Impairment of trade receivables (reversal) -215.14%-5.29M----2,254.93%4.59M-----102.20%-213K----------9.7M--------
-Other impairments and provisions -------------------------108.99%-704K------7.83M268.48%1.36M
Revaluation surplus: -17.51%141.59M------171.64M----------------------------
-Other fair value changes -17.51%141.59M------171.64M----------------------------
Asset sale loss (gain): -44.26%1.24M----44.50%2.22M----73.09%1.54M-----99.30%1K9.09%888K--143K-20.51%814K
-Loss (gain) on sale of property, machinery and equipment -44.26%1.24M----44.50%2.22M----73.09%1.54M-----99.30%1K9.09%888K--143K-20.51%814K
Depreciation and amortization: 23.10%140.12M----31.28%113.82M----74.42%86.71M----80.39%20.04M70.97%49.71M--11.11M138.59%29.08M
-Depreciation 23.10%140.12M----31.28%113.82M----74.42%86.71M----80.39%20.04M70.97%49.71M--11.11M138.59%29.08M
Financial expense -6.15%12.6M-----38.19%13.43M----455.64%21.72M----442.86%3.91M-61.25%3.91M--721K-50.25%10.09M
Special items -----------------80.27%181.14M----27.58%55.05M112.49%918.17M--43.15M108.40%432.1M
Operating profit before the change of operating capital 45.29%723.41M----118.48%497.91M-----45.22%227.9M----19.93%98.58M37.16%416M--82.2M16.63%303.3M
Change of operating capital
Inventory (increase) decrease -417.54%-725.87M----198.47%228.59M----28.10%-232.16M-----32.32%157.55M19.79%-322.89M--232.78M-76.93%-402.54M
Accounts receivable (increase)decrease -55.68%-157.35M-----264.99%-101.08M----304.59%61.26M----5.84%178.52M92.63%-29.94M--168.67M-11,770.74%-406.38M
Accounts payable increase (decrease) 164.81%53.94M----144.91%20.37M-----142.13%-45.35M-----496.08%-78.24M772.37%107.65M---13.13M-122.50%-16.01M
Special items for working capital changes -91.84%4.79M----270.18%58.69M-----360.83%-34.49M-----365.36%-46.07M-55.67%13.22M---9.9M376.03%29.83M
Cash  from business operations -114.35%-101.08M-5.13%655.47M3,185.12%704.49M47.93%690.88M-112.41%-22.84M--467.05M-32.62%310.35M137.42%184.04M--460.62M-610.35%-491.8M
Other taxs -75.72%-20.35M-67.54%-16.64M-96.12%-11.58M-68.73%-9.93M13.37%-5.9M---5.89M-651.69%-3.35M-102.59%-6.82M---445K45.12%-3.36M
Net cash from operations -117.52%-121.43M-6.19%638.84M2,511.04%692.91M47.66%680.95M-116.22%-28.74M--461.16M-33.29%307M135.79%177.22M--460.18M-648.74%-495.16M
Cash flow from investment activities
Decrease in deposits (increase) 200.00%165M--165M---165M----------------------------
Sale of fixed assets 238.07%1.33M156.99%496K24.29%394K-75.03%193K401.90%317K--773K5,600.00%570K-107.59%-105K--10K194.47%1.38M
Purchase of fixed assets -36.93%-297.01M-19.31%-106.41M15.78%-216.9M37.61%-89.19M27.30%-257.54M---142.96M-47.50%-71.75M0.88%-354.27M---48.64M-101.18%-357.4M
Recovery of cash from investments ---------0.28%624.09M--253.45M-60.64%625.82M--------36.13%1.59B------1.17B
Cash on investment 98.80%-16.73M99.32%-7.78M-120.47%-1.39B---1.14B59.45%-632.62M---------32.43%-1.56B---431.52M-5,790.00%-1.18B
Other items in the investment business -47.61%12.64M113.73%9.19M471.95%24.13M--4.3M-47.50%4.22M--------65.81%8.04M--1.54M--4.85M
Net cash from investment operations 88.05%-134.78M106.22%60.49M-334.17%-1.13B-584.18%-972.81M17.87%-259.81M---142.19M85.13%-71.18M12.41%-316.34M---478.61M-83.17%-361.17M
Net cash before financing 41.12%-256.21M339.61%699.32M-50.79%-435.11M-191.50%-291.85M-107.41%-288.55M--318.98M1,379.09%235.83M83.75%-139.12M---18.44M-700.71%-856.33M
Cash flow from financing activities
New borrowing 18.34%1B-----23.18%845M7.06%100M163.53%1.1B--93.41M834.09%93.41M-22.06%417.42M--10M-68.31%535.59M
Refund 46.69%-645M27.06%-445.4M-149.74%-1.21B-26.05%-610.67M-564.33%-484.5M---484.49M---104.91M90.46%-72.93M----52.46%-764.65M
Issuing shares ------------------752.73M--------------------
Interest paid - financing 52.82%-10.84M59.97%-5.89M-115.58%-22.98M-172.73%-14.71M-205.21%-10.66M---5.4M-442.86%-3.91M65.39%-3.49M---721K50.25%-10.09M
Dividends paid - financing -429.03%-175.18M-------33.11M-------------------200M--------
Absorb investment income ----------------904.20%285.29M--285.29M--285.29M-97.61%28.41M----558.07%1.19B
Issuance expenses and redemption of securities expenses --------95.82%-1.3M35.21%-1.3M-154.31%-31.06M---2M---9.56M---12.22M--------
Other items of the financing business ----------------------------200.00%2M----97.13%-2M
Net cash from financing operations 130.98%139.06M16.30%-460.08M-128.08%-448.94M-366.93%-549.67M957.11%1.6B---117.72M3,619.91%256.93M-83.92%151.26M--6.91M694.08%940.42M
Effect of rate -126.82%-1.22M-108.23%-252K226.34%4.56M--3.06M---3.61M--------------------
Net Cash 86.75%-117.15M128.43%239.24M-167.46%-884.04M-518.14%-841.52M10,690.15%1.31B--201.26M4,373.72%492.76M-85.56%12.15M---11.53M632.27%84.09M
Begining period cash -61.62%547.73M-61.62%547.73M1,085.79%1.43B1,085.79%1.43B11.22%120.36M--120.36M11.22%120.36M348.63%108.22M--108.22M90.88%24.12M
Cash at the end -21.61%429.36M33.62%786.72M-61.62%547.73M83.06%588.76M1,085.79%1.43B--321.62M534.14%613.12M11.22%120.36M--96.69M348.63%108.22M
Cash balance analysis
Currency Unit CNYCNYCNYCNYCNYCNYCNYCNYCNYCNY
Accounting Standards IASIASIASIASIASIASIASIASIASIAS
Audit Opinions ----Unqualified Opinion--Unqualified Opinion----Unqualified Opinion--Unqualified Opinion
Auditor ----KPMG--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