Market cap
$127 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
0 %
Income Statement (CN¥ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
650.71
|
531.95
|
424.49
|
323.43
|
225.18
|
101.03
|
|||||
|
Cost of Revenue
|
369.28
|
193.98
|
164.27
|
178.44
|
132.45
|
74.21
|
|||||
|
Gross Profit
|
281.43
|
337.97
|
260.22
|
144.99
|
92.73
|
26.82
|
|||||
|
Operating Expenses
|
913.05
|
818.78
|
513.75
|
451.58
|
332.19
|
181.01
|
|||||
|
Operating Profit (EBIT)
|
-631.62
|
-480.82
|
-253.53
|
-306.59
|
-232.98
|
-152.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-810.63
|
-502.60
|
-3,069.04
|
-676.03
|
-464.99
|
-420.64
|
|||||
|
Provision for Tax
|
73.26
|
-64.19
|
-2,870.94
|
-354.54
|
-232.02
|
-257.44
|
|||||
|
Profit after Tax (Net Income)
|
-883.89
|
-438.40
|
-198.11
|
-321.49
|
-464.99
|
-420.64
|
|||||
|
Minority Interest
|
2.23
|
6.36
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-496.24
|
-3,069.04
|
-676.03
|
-464.99
|
-420.64
|
Liabilities (CN¥ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
546.12
|
1,205.59
|
1,692.55
|
-1,778.33
|
-1,064.05
|
-622.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
37.10
|
42.48
|
48.51
|
2,139.10
|
1,320.71
|
1,018.02
|
|||||
|
Current Liabilities
|
389.87
|
265.09
|
228.84
|
212.74
|
67.77
|
45.63
|
|||||
|
Total Liabilities
|
975.33
|
1,517.62
|
1,969.90
|
573.51
|
324.44
|
441.46
|
Assets (CN¥ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
266.37
|
270.44
|
183.83
|
144.36
|
93.75
|
74.09
|
|||||
|
Current Assets
|
708.95
|
1,247.18
|
1,786.07
|
429.15
|
230.69
|
367.37
|
|||||
|
Total Assets
|
975.33
|
1,517.62
|
1,969.90
|
573.51
|
324.44
|
441.46
|
|||||
|
Total Debt*
|
158.57
|
73.99
|
123.68
|
67.64
|
--
|
--
|
|||||
|
Net Current Assets
|
319.09
|
982.09
|
1,557.22
|
216.41
|
162.92
|
321.75
|
Cashflow (CN¥ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-460.20
|
-524.14
|
-300.90
|
-196.96
|
-201.02
|
-129.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-136.28
|
-84.65
|
-96.81
|
171.49
|
-197.99
|
|||||
|
Cash from Financing Activities
|
71.37
|
-58.41
|
1,744.51
|
371.73
|
49.40
|
351.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CN¥)
|
--
|
-14.14
|
-9.91
|
--
|
--
|
--
|
|||||
|
Cash EPS (CN¥)
|
--
|
-12.11
|
-7.25
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
38.89
|
84.63
|
--
|
--
|
--
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
-16.91
|
-15.04
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
-19.68
|
-17.55
|
--
|
--
|
--
|
Profitability Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-89.09
|
-28.32
|
-375.43
|
23.17
|
55.15
|
--
|
|||||
|
ROE (%)
|
-100.92
|
-30.25
|
461.86
|
22.62
|
55.15
|
--
|
|||||
|
ROA (%)
|
-70.91
|
-25.14
|
-15.58
|
-71.61
|
-121.42
|
--
|
|||||
|
EBIT Margin (%)
|
-97.07
|
-90.39
|
-59.73
|
-94.79
|
-209.41
|
-417.46
|
|||||
|
Net Margin (%)
|
-135.84
|
-82.41
|
-46.67
|
-99.40
|
-206.50
|
-416.34
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.22
|
0.25
|
0.31
|
0.44
|
1.23
|
--
|
|||||
|
EBIT Growth (%)
|
-31.36
|
-89.65
|
17.31
|
34.98
|
-11.80
|
--
|
|||||
|
Net Profit Growth (%)
|
-101.62
|
-121.30
|
38.38
|
30.86
|
-10.54
|
--
|
|||||
|
EPS Growth (%)
|
--
|
-0.43
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.29
|
0.06
|
0.07
|
-0.04
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.24
|
0.03
|
0.04
|
-0.02
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.82
|
4.70
|
7.80
|
2.02
|
3.40
|
8.05
|
|||||
|
Quick Ratio
|
1.71
|
4.57
|
7.70
|
1.93
|
3.08
|
7.77
|
|||||
|
Interest Coverage
|
-5.67
|
-91.57
|
-45.06
|
-56.77
|
--
|
-630.46
|
Operating Efficiency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
49.69
|
73.01
|
49.08
|
32.58
|
31.47
|
33.51
|
|||||
|
Asset Turnover
|
0.52
|
0.31
|
0.33
|
0.72
|
0.59
|
--
|
|||||
|
Receivable days
|
199.75
|
204.86
|
134.96
|
99.51
|
84.93
|
122.41
|
|||||
|
Inventory Days
|
38.59
|
57.03
|
47.66
|
40.44
|
47.41
|
62.85
|
|||||
|
Payable days
|
58.76
|
84.58
|
93.42
|
63.30
|
28.61
|
43.55
|
|||||
|
Cash Conversion Cycle
|
179.58
|
177.31
|
89.21
|
76.64
|
103.73
|
141.70
|