(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 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -75.23%755.73M | ---- | 59.68%3.05B | ---- | -52.99%1.91B | ---- | -35.47%4.06B | ---- | -1.69%6.3B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 5.71%-330.51M | ---- | -25.12%-350.51M | ---- | -66.64%-280.15M | ---- | -243.21%-168.12M | ---- | 44.08%-48.99M |
Dividend (income)- adjustment | ---- | 64.23%-8.43M | ---- | -98.68%-23.57M | ---- | 85.55%-11.87M | ---- | -1,199.13%-82.09M | ---- | ---6.32M |
Investment loss (gain) | ---- | 86.99%-36.4M | ---- | 8.33%-279.67M | ---- | -34.21%-305.09M | ---- | -11.63%-227.33M | ---- | -283.64%-203.65M |
Attributable subsidiary (profit) loss | ---- | -128.96%-3.04M | ---- | 682.70%10.5M | ---- | 102.64%1.34M | ---- | -2,712.26%-50.7M | ---- | 598.97%1.94M |
Impairment and provisions: | --0 | 81.90%627.76M | --0 | 41,530.49%345.12M | --0 | -115.92%-833K | --0 | 102.84%5.23M | --0 | -211.99%-184.25M |
-Impairment of property, plant and equipment (reversal) | ---- | -25.55%166.89M | ---- | --224.18M | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 1,158.71%93.71M | ---- | ---8.85M | ---- | ---- | ---- | ---- | ---- | 32.33%17.87M |
-Other impairments and provisions | ---- | 182.89%367.16M | ---- | 15,681.27%129.79M | ---- | -115.92%-833K | ---- | 102.59%5.23M | ---- | -266.05%-202.12M |
Revaluation surplus: | --0 | 357.85%266.05M | --0 | -171.95%-103.18M | --0 | 244.71%143.4M | --0 | -274.56%-99.09M | --0 | -136.22%-26.46M |
-Derivative financial instruments fair value (increase) | ---- | 1,368.46%40.5M | ---- | -102.12%-3.19M | ---- | 34.92%150.65M | ---- | 473.80%111.66M | ---- | -139.73%-29.87M |
-Other fair value changes | ---- | 325.58%225.55M | ---- | -1,278.53%-99.99M | ---- | 96.56%-7.25M | ---- | -6,269.61%-210.75M | ---- | 258.00%3.42M |
Asset sale loss (gain): | --0 | -3,265.19%-1.27B | --0 | 96.02%-37.77M | --0 | -741.58%-950.21M | --0 | -153.88%-112.91M | --0 | 162,357.36%209.57M |
-Loss (gain) from sale of subsidiary company | ---- | -3,917.84%-802.12M | ---- | 89.70%-19.96M | ---- | ---193.77M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -2,382.79%-490.75M | ---- | 97.39%-19.77M | ---- | -531.03%-756.76M | ---- | -155.85%-119.93M | ---- | 12,356.51%214.73M |
-Loss (gain) from selling other assets | ---- | 1,011.80%21.77M | ---- | 513.79%1.96M | ---- | -95.45%319K | ---- | 235.88%7.02M | ---- | ---5.16M |
Depreciation and amortization: | --0 | 13.45%1.26B | --0 | -2.76%1.11B | --0 | -3.39%1.14B | --0 | 1.68%1.18B | --0 | 8.63%1.16B |
-Depreciation | ---- | 7.69%1.21B | ---- | -2.21%1.12B | ---- | -2.99%1.15B | ---- | 3.63%1.18B | ---- | 8.68%1.14B |
-Amortization of intangible assets | ---- | 868.45%68.24M | ---- | -6.37%7.05M | ---- | -39.65%7.53M | ---- | 7.96%12.47M | ---- | 8.48%11.55M |
-Other depreciation and amortization | ---- | 6.74%-20.83M | ---- | -33.26%-22.33M | ---- | 2.02%-16.76M | ---- | -394.29%-17.1M | ---- | 0.00%5.81M |
Financial expense | ---- | 45.69%559.67M | ---- | 120.66%384.15M | ---- | 21.46%174.09M | ---- | -11.15%143.33M | ---- | 104.57%161.32M |
Exchange Loss (gain) | ---- | -171.57%-26.32M | ---- | 186.73%36.78M | ---- | -225.19%-42.41M | ---- | 60.00%-13.04M | ---- | -256.17%-32.6M |
Special items | ---- | ---- | ---- | ---- | ---- | ---1.33B | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | --0 | -56.76%1.79B | --0 | 816.06%4.14B | --0 | -90.26%452.11M | --0 | -36.70%4.64B | --0 | -4.46%7.33B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 59.05%-180.43M | ---- | ---440.64M | ---- | ---- | ---- | -423.94%-884.81M | ---- | -75.89%273.14M |
Accounts receivable (increase)decrease | ---- | 94.36%-80.11M | ---- | ---1.42B | ---- | ---- | ---- | -348.24%-2.41B | ---- | 154.16%970.29M |
Accounts payable increase (decrease) | ---- | -407.11%-3.01B | ---- | ---593.57M | ---- | ---- | ---- | 262.01%890.29M | ---- | 74.21%-549.52M |
Cash from business operations | -5.66%710.4M | -86.00%228.97M | 194.36%753.01M | 261.67%1.64B | -289.53%-798.01M | -69.86%452.11M | -49.81%421.04M | -84.38%1.5B | -72.12%838.97M | 78.11%9.6B |
Other taxs | 94.95%-3.3M | 64.74%-190.81M | 63.03%-65.36M | -23.67%-541.13M | -69.59%-176.77M | 70.05%-437.55M | 90.43%-104.23M | -5.29%-1.46B | -1.29%-1.09B | -71.48%-1.39B |
Interest received - operating | 26.67%108.53M | 4.76%149.3M | 4.48%85.68M | -7.30%142.52M | -12.48%82M | 122.41%153.75M | 251.59%93.7M | 133.92%69.13M | 52.81%26.65M | 15.16%29.55M |
Interest paid - operating | -3.24%-216.87M | -21.95%-488.56M | -19.35%-210.06M | -40.50%-400.62M | 2.90%-176.01M | -87.60%-285.15M | -106.95%-181.28M | -7.34%-151.99M | -95.52%-87.6M | -23.05%-141.6M |
Special items of business | ---- | 3,357.22%1.71B | ---- | ---52.46M | ---- | ---- | ---- | -146.76%-736.79M | ---- | 210.79%1.58B |
Net cash from operations | 6.30%598.77M | -136.02%-301.11M | 152.70%563.27M | 815.40%835.9M | -566.24%-1.07B | -165.84%-116.84M | 173.66%229.24M | -100.54%-43.95M | -116.32%-311.2M | 80.36%8.1B |
Cash flow from investment activities | ||||||||||
Interest received - investment | -75.54%5.02M | -71.60%33.13M | -71.68%20.53M | 50.43%116.67M | 46.14%72.49M | 339.38%77.56M | 1,024.57%49.61M | --17.65M | --4.41M | ---- |
Dividend received - investment | ---- | ---- | ---- | --9.6M | --9.6M | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | -75.44%19.71M | 85.50%-22.17M | 124.38%80.25M | 41.04%-152.82M | -393.86%-329.14M | 33.39%-259.19M | 142.99%112.01M | 49.99%-389.14M | -4,825.52%-260.52M | -413.52%-778.13M |
Decrease in deposits (increase) | 241.41%1.4B | 61.61%-1.19B | ---990M | ---3.1B | ---- | ---- | ---1.3B | ---117.7M | ---- | ---- |
Sale of fixed assets | --439K | 551.35%50.08M | ---- | 6,703.54%7.69M | ---- | -99.94%113K | -96.38%133K | 54,918.34%192.01M | --3.68M | 79.90%349K |
Purchase of fixed assets | 67.91%-311.84M | -50.94%-2.05B | -81.48%-971.76M | -31.46%-1.36B | -383.69%-535.47M | -61.66%-1.03B | 44.34%-110.71M | -89.87%-638.74M | -155.80%-198.89M | 35.06%-336.41M |
Purchase of intangible assets | -10,302.38%-751.26M | -5,199.01%-106.62M | -2,526.18%-7.22M | 99.87%-2.01M | 99.98%-275K | -71.53%-1.58B | -58.50%-1.42B | ---922.37M | ---897.94M | ---- |
Sale of subsidiaries | -90.79%100M | 1,291.14%1.11B | 1,264.12%1.09B | 33.32%79.55M | --79.55M | 635.70%59.67M | ---- | 114.93%8.11M | 114.93%8.11M | ---54.32M |
Acquisition of subsidiaries | ---- | 2,127.18%168.2M | --232.3M | 108.52%7.55M | ---- | ---88.61M | ---- | ---- | ---- | --1.52M |
Recovery of cash from investments | -35.89%183.73M | -16.06%3.45B | 107.54%286.56M | -69.43%4.11B | 2,705.62%138.07M | 13,916.63%13.46B | -105.52%-5.3M | 87.90%96M | --96M | 8.73%51.09M |
Cash on investment | -319.52%-146.75M | 49.47%-1.28B | 1,006.59%66.85M | 81.52%-2.53B | 101.20%6.04M | -510.15%-13.7B | -282.68%-505.24M | -2,725.94%-2.25B | -586.72%-132.03M | 16.98%-79.46M |
Other items in the investment business | 110.40%45.27M | -406.69%-90.37M | -121.76%-435.21M | 98.28%-17.84M | 174.46%2B | -127.75%-1.04B | -273.59%-2.69B | 163.52%3.75B | 187.10%1.55B | -148.75%-5.9B |
Net cash from investment operations | 186.06%544.32M | 102.59%73.18M | -143.88%-632.5M | 31.20%-2.83B | 124.56%1.44B | -1,525.62%-4.11B | -3,542.40%-5.87B | 96.44%-252.85M | 108.87%170.5M | -168.25%-7.09B |
Net cash before financing | 1,751.12%1.14B | 88.56%-227.93M | -118.58%-69.23M | 52.88%-1.99B | 106.60%372.51M | -1,324.26%-4.23B | -3,908.60%-5.64B | -129.49%-296.81M | -757.98%-140.7M | -45.50%1.01B |
Cash flow from financing activities | ||||||||||
New borrowing | 0.46%17.97B | -2.57%27.35B | -1.27%17.89B | 29.03%28.08B | 43.23%18.12B | 29.38%21.76B | 105.63%12.65B | 171.75%16.82B | 130.77%6.15B | 35.11%6.19B |
Refund | -6.76%-16.83B | -15.08%-29.2B | -12.31%-15.77B | -52.70%-25.38B | -125.58%-14.04B | -21.24%-16.62B | -21.38%-6.22B | -144.28%-13.71B | -64.41%-5.13B | -46.93%-5.61B |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -38.88%412.33M |
Dividends paid - financing | 39.96%-7.27M | 16.90%-534.9M | 32.74%-12.11M | -17.52%-643.65M | -120.94%-18M | 50.97%-547.72M | ---8.15M | 31.78%-1.12B | ---- | -85.76%-1.64B |
Absorb investment income | ---- | 264.23%159.78M | --49M | -71.47%43.87M | ---- | 25,962.71%153.77M | --1.77M | -99.51%590K | ---- | 106.90%120M |
Issuance expenses and redemption of securities expenses | 18.30%58.23M | ---- | --49.22M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Pledged bank deposit (increase) decrease | 120.47%212.51M | ---- | ---1.04B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -546.85%-29.92M | -111.13%-118.12M | 99.84%-4.63M | 161.34%1.06B | -435.78%-2.93B | -2,498.47%-1.73B | -3,988.76%-547.4M | 116.79%72.17M | 88.12%-13.39M | 54.75%-429.85M |
Net cash from financing operations | 17.82%1.37B | -174.09%-2.34B | 3.13%1.16B | 4.84%3.16B | -80.79%1.13B | 45.88%3.02B | 480.88%5.87B | 315.95%2.07B | 195.05%1.01B | -183.97%-957.12M |
Effect of rate | -41.91%27.59M | 338.98%68.14M | 612.85%47.5M | -142.54%-28.51M | -150.85%-9.26M | 329.62%67.02M | 1,033.54%18.22M | -47.18%15.6M | -71.75%1.61M | 188.25%29.53M |
Net Cash | 129.74%2.51B | -319.80%-2.57B | -27.09%1.09B | 196.48%1.17B | 544.29%1.5B | -168.47%-1.21B | -73.24%232.91M | 3,490.43%1.77B | 180.58%870.36M | -96.73%49.3M |
Begining period cash | -54.08%2.12B | 32.73%4.63B | 32.73%4.63B | -24.72%3.49B | -24.72%3.49B | 62.76%4.63B | 62.76%4.63B | 2.85%2.85B | 2.85%2.85B | 114.42%2.77B |
Cash at the end | -19.11%4.67B | -54.08%2.12B | 15.89%5.77B | 32.73%4.63B | 1.95%4.98B | -24.72%3.49B | 31.34%4.88B | 62.76%4.63B | 119.69%3.72B | 2.85%2.85B |
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 | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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