(FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | (Q3)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 6.94%7.85B | ---- | ---- | ---- | -10.07%7.34B | ---- | ---- | ---- | 80.08%8.16B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -226.62%-508.79M | ---- | ---- | ---- | -30.87%-155.78M | ---- | ---- | ---- | -109.61%-119.03M | ---- |
Attributable subsidiary (profit) loss | -45.07%-1.16B | ---- | ---- | ---- | 21.57%-801.86M | ---- | ---- | ---- | -45.15%-1.02B | ---- |
Impairment and provisions: | 137.30%44.34M | --0 | --0 | --0 | 132.00%18.68M | --0 | --0 | --0 | -127.55%-58.39M | --0 |
-Impairmen of inventory (reversal) | 98.77%13.71M | ---- | ---- | ---- | -1.46%6.9M | ---- | ---- | ---- | -55.34%7M | ---- |
-Impairment of trade receivables (reversal) | -1.20%21.18M | ---- | ---- | ---- | 414.39%21.43M | ---- | ---- | ---- | -153.31%-6.82M | ---- |
-Other impairments and provisions | 197.95%9.45M | ---- | ---- | ---- | 83.53%-9.65M | ---- | ---- | ---- | -134.29%-58.57M | ---- |
Revaluation surplus: | -775.48%-279.73M | --0 | --0 | --0 | -16.38%-31.95M | --0 | --0 | --0 | 86.29%-27.45M | --0 |
-Derivative financial instruments fair value (increase) | -778.28%-280.62M | ---- | ---- | ---- | -16.38%-31.95M | ---- | ---- | ---- | 86.29%-27.45M | ---- |
-Other fair value changes | --894K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 100.53%9.93M | --0 | --0 | --0 | -30,405.07%-1.88B | --0 | --0 | --0 | 87.07%-6.17M | --0 |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | -4,721.51%-1.9B | ---- | ---- | ---- | 272.29%41.18M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 176.71%5.27M | ---- | ---- | ---- | -70.37%1.91M | ---- | ---- | ---- | 126.98%6.43M | ---- |
-Loss (gain) from selling other assets | -75.05%4.65M | ---- | ---- | ---- | 134.66%18.65M | ---- | ---- | ---- | ---53.79M | ---- |
Depreciation and amortization: | -1.40%3.71B | --0 | --0 | --0 | 16.76%3.76B | --0 | --0 | --0 | 7.85%3.22B | --0 |
-Depreciation | 30.61%963.84M | ---- | ---- | ---- | 22.86%737.97M | ---- | ---- | ---- | 4.70%600.67M | ---- |
-Amortization of intangible assets | -9.23%2.74B | ---- | ---- | ---- | 15.36%3.02B | ---- | ---- | ---- | 8.60%2.62B | ---- |
Financial expense | 11.07%2.1B | ---- | ---- | ---- | -2.48%1.89B | ---- | ---- | ---- | -7.43%1.94B | ---- |
Exchange Loss (gain) | -49.10%145.67M | ---- | ---- | ---- | 309.44%286.16M | ---- | ---- | ---- | -264.81%-136.63M | ---- |
Special items | ---26.46M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 13.96%11.88B | --0 | --0 | --0 | -12.78%10.43B | --0 | --0 | --0 | 34.29%11.96B | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -195.61%-713.8M | ---- | ---- | ---- | -2,922.52%-241.47M | ---- | ---- | ---- | 84.91%-7.99M | ---- |
Accounts receivable (increase)decrease | -200.87%-268.27M | ---- | ---- | ---- | -118.40%-89.16M | ---- | ---- | ---- | 117.49%484.49M | ---- |
Accounts payable increase (decrease) | 67.12%4.94B | ---- | ---- | ---- | 1,472.67%2.96B | ---- | ---- | ---- | -105.58%-215.36M | ---- |
prepayments (increase)decrease | -27.27%-2.4B | ---- | ---- | ---- | ---1.88B | ---- | ---- | ---- | ---- | ---- |
Financial assets at fair value (increase)decrease | 16.56%2.19B | ---- | ---- | ---- | 111.45%1.88B | ---- | ---- | ---- | -129.48%-16.41B | ---- |
Financial liabilities at fair value (increase)decrease | 68.65%-585.58M | ---- | ---- | ---- | -12,835.23%-1.87B | ---- | ---- | ---- | -99.43%14.67M | ---- |
Derivative financial instruments (increase) decrease | 157.50%163.32M | ---- | ---- | ---- | -111.74%-284.05M | ---- | ---- | ---- | -387.51%-134.15M | ---- |
Buy and sell back financial assets (increase) decrease | -277.62%-1.46B | ---- | ---- | ---- | 675.72%822.23M | ---- | ---- | ---- | -87.02%106M | ---- |
Cash from business operations | 8.44%12.84B | --0 | --0 | --0 | 83.99%11.84B | --0 | --0 | --0 | 144.08%6.43B | --0 |
Other taxs | 43.97%-1.4B | ---- | ---- | ---- | -95.27%-2.51B | ---- | ---- | ---- | -153.05%-1.28B | ---- |
Interest paid - operating | 14.38%-1.76B | ---- | ---- | ---- | -10.83%-2.06B | ---- | ---- | ---- | -8.79%-1.86B | ---- |
Special items of business | -216.19%-767.45M | ---- | ---- | ---- | -93.50%660.52M | ---- | ---- | ---- | 365.89%10.17B | ---- |
Net cash from operations | 25.65%9.81B | 477.54%8.72B | 56.56%8.11B | -177.01%-1.05B | 176.70%7.81B | -33.76%1.51B | 239.79%5.18B | 120.54%1.37B | 2,153.15%2.82B | 268.56%2.28B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 176.65%408.05M | ---- | ---- | ---- | 29.25%147.5M | ---- | ---- | ---- | 93.34%114.11M | ---- |
Dividend received - investment | 5.27%523.91M | ---- | ---- | ---- | -15.27%497.69M | ---- | ---- | ---- | 58.57%587.37M | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | 1,433.33%2.4B | ---- | ---- | ---- | ---180M | ---- |
Decrease in deposits (increase) | -3,596.01%-6.99B | ---- | ---- | ---- | 100.49%200M | ---- | ---- | ---- | 3,559.46%99.76M | ---- |
Sale of fixed assets | 34.97%10.24M | ---- | ---- | ---- | -31.15%7.59M | ---- | ---- | ---- | -81.43%11.02M | ---- |
Purchase of fixed assets | 35.87%-971.26M | ---- | ---- | ---- | -71.22%-1.51B | ---- | ---- | ---- | -7.21%-884.6M | ---- |
Selling intangible assets | ---- | ---- | ---- | ---- | -83.32%10.83M | ---- | ---- | ---- | --64.9M | ---- |
Purchase of intangible assets | -326.51%-441.36M | ---- | ---- | ---- | -44.88%-103.48M | ---- | ---- | ---- | -11.28%-71.43M | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | 18,800.29%2.21B | ---- | ---- | ---- | --11.68M | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---327.34M | ---- |
Recovery of cash from investments | 1,514.84%240.61M | ---- | ---- | ---- | --14.9M | ---- | ---- | ---- | ---- | ---- |
Cash on investment | -888.17%-9.39B | ---- | ---- | ---- | -4,236.86%-950.68M | ---- | ---- | ---- | 99.23%-21.92M | ---- |
Net cash from investment operations | -669.72%-16.62B | -5,287.54%-13.94B | -5,953.11%-7.07B | -258,670.08%-2.96B | 588.99%2.92B | 128.24%268.78M | 113.26%120.77M | 101.85%1.14M | 81.72%-596.44M | -9.70%-951.65M |
Net cash before financing | -163.40%-6.8B | -393.78%-5.22B | -80.33%1.04B | -393.23%-4.01B | 381.81%10.73B | 33.97%1.78B | 763.06%5.3B | 145.27%1.37B | 170.98%2.23B | 159.80%1.33B |
Cash flow from financing activities | ||||||||||
New borrowing | -4.33%9.14B | ---- | ---- | ---- | -62.83%9.55B | ---- | ---- | ---- | 89.45%25.7B | ---- |
Refund | -73.98%-13.68B | ---- | ---- | ---- | 74.50%-7.86B | ---- | ---- | ---- | -114.07%-30.82B | ---- |
Issuing shares | 117.51%9.46B | ---- | ---- | ---- | 140.29%4.35B | ---- | ---- | ---- | --1.81B | ---- |
Issuance of bonds | 54.24%26.07B | ---- | ---- | ---- | -55.92%16.9B | ---- | ---- | ---- | 9.50%38.35B | ---- |
Dividends paid - financing | 3.14%-1.98B | ---- | ---- | ---- | -14.53%-2.04B | ---- | ---- | ---- | -1.33%-1.78B | ---- |
Absorb investment income | -99.65%2.87M | ---- | ---- | ---- | -70.37%830M | ---- | ---- | ---- | -31.75%2.8B | ---- |
Issuance expenses and redemption of securities expenses | 13.10%-22.22B | ---- | ---- | ---- | 12.33%-25.57B | ---- | ---- | ---- | 12.17%-29.17B | ---- |
Other items of the financing business | -20.33%-162.24M | ---- | ---- | ---- | 77.29%-134.83M | ---- | ---- | ---- | -257.69%-593.78M | ---- |
Net cash from financing operations | 267.07%6.64B | 250.21%2.21B | -115.64%-119.1M | 451.38%7.18B | -163.20%-3.97B | -124.39%-1.47B | -88.15%761.32M | -155.04%-2.04B | 70.22%6.29B | 53.25%6.04B |
Effect of rate | -82.07%3.91M | -71.03%7.25M | -21.73%8.5M | -69.08%-4.94M | 538.99%21.79M | 2,106.09%25.02M | 804.93%10.86M | -222.23%-2.92M | -111.28%-4.96M | -13.06%-1.25M |
Net Cash | -102.42%-163.63M | -1,084.10%-3.01B | -84.77%923.47M | 568.73%3.17B | -20.67%6.75B | -95.84%306.17M | -13.88%6.06B | -115.86%-677.12M | 1,429.23%8.51B | 328.23%7.36B |
Begining period cash | 39.36%23.99B | 39.43%23.92B | 39.43%23.92B | 39.43%23.92B | 99.12%17.21B | 98.42%17.15B | 98.42%17.15B | 98.42%17.15B | 6.85%8.65B | 6.85%8.65B |
Cash at the end | -0.67%23.83B | 19.60%20.91B | 6.98%24.85B | 64.42%27.09B | 39.85%23.99B | 9.23%17.49B | 48.10%23.23B | 27.53%16.47B | 98.42%17.15B | 63.19%16.01B |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
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 | Tianjian Certified Public Accountants | -- | -- | -- | Tianjian Certified Public Accountants | -- | -- | -- | Tianjian Certified Public Accountants | -- |
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