(Q3)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 215.38%12.48B | ---- | 286.01%8.44B | ---- | 27.25%-10.81B | ---- | -175.04%-4.53B | ---- | -411.36%-14.86B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -49.41%-506.88M | ---- | -31.74%-210.3M | ---- | -17.68%-339.26M | ---- | -18.22%-159.64M | ---- | 1.51%-288.29M |
Interest expense - adjustment | ---- | -10.28%8.94B | ---- | -10.90%4.55B | ---- | 13.23%9.96B | ---- | 19.89%5.11B | ---- | -4.37%8.8B |
Investment loss (gain) | ---- | -165.82%-2.78B | ---- | -15.75%-782.21M | ---- | -22.43%-1.05B | ---- | 27.44%-675.77M | ---- | 52.01%-855.62M |
Impairment and provisions: | --0 | 2.82%3.27B | --0 | -3.83%62.09M | --0 | 1,526.76%3.18B | --0 | 8,496.67%64.56M | --0 | -97.85%195.26M |
-Impairment of property, plant and equipment (reversal) | ---- | 50.00%2.74B | ---- | ---- | ---- | 6,215.93%1.82B | ---- | ---- | ---- | -99.63%28.88M |
-Impairmen of inventory (reversal) | ---- | 528.75%40.78M | ---- | 98.81%-17K | ---- | 2,780.17%6.49M | ---- | -46.85%-1.42M | ---- | -100.56%-242K |
-Impairment of trade receivables (reversal) | ---- | 167.34%129.01M | ---- | ---- | ---- | --48.26M | ---- | ---- | ---- | ---- |
-Impairment of goodwill | ---- | -67.13%295M | ---- | ---- | ---- | --897.52M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -83.70%65.23M | ---- | -5.87%62.11M | ---- | 140.18%400.19M | ---- | 3,736.28%65.98M | ---- | -68.10%166.63M |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Depreciation and amortization: | --0 | 5.08%25.73B | --0 | 5.68%12.7B | --0 | 9.59%24.49B | --0 | 7.70%12.02B | --0 | 0.32%22.34B |
-Depreciation | ---- | 4.56%25.49B | ---- | 5.32%12.61B | ---- | 9.45%24.38B | ---- | 7.90%11.97B | ---- | 0.58%22.28B |
-Other depreciation and amortization | ---- | 122.49%239.48M | ---- | 92.25%95.14M | ---- | 54.39%107.64M | ---- | -25.84%49.49M | ---- | -45.61%69.72M |
Special items | ---- | 126.22%381.94M | ---- | 37.57%-410.46M | ---- | -12.09%-1.46B | ---- | -131.38%-657.51M | ---- | -307.40%-1.3B |
Operating profit before the change of operating capital | --0 | 98.19%47.5B | --0 | 118.09%24.35B | --0 | 70.82%23.97B | --0 | -44.50%11.16B | --0 | -68.04%14.03B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -81.58%755.68M | ---- | -133.46%-1.44B | ---- | 140.17%4.1B | ---- | 307.73%4.31B | ---- | -555.24%-10.22B |
Accounts receivable (increase)decrease | ---- | -1,006.62%-4.07B | ---- | -176.08%-3.74B | ---- | 104.71%449.11M | ---- | 362.62%4.91B | ---- | -54.43%-9.54B |
Accounts payable increase (decrease) | ---- | -19.32%-1.47B | ---- | -76.48%-3.42B | ---- | -110.28%-1.23B | ---- | -140.44%-1.94B | ---- | 411.11%11.98B |
Cash from business operations | --0 | 56.53%42.72B | --0 | -14.66%15.75B | --0 | 336.70%27.29B | --0 | -11.99%18.45B | --0 | -85.23%6.25B |
Other taxs | ---- | -56.68%2.17B | ---- | -87.41%485.3M | ---- | 990.34%5.01B | ---- | 518.03%3.85B | ---- | -476.25%-563.1M |
Interest received - operating | ---- | 49.41%506.88M | ---- | 31.74%210.3M | ---- | 17.68%339.26M | ---- | 18.22%159.64M | ---- | -1.51%288.29M |
Special items of business | ---- | 180.37%99.48M | ---- | -12.89%-2.68B | ---- | -144.76%-123.78M | ---- | -161.69%-2.38B | ---- | 153.76%276.53M |
Net cash from operations | 97.81%12.14B | 39.91%45.5B | 31.57%33.66B | -31.50%13.76B | -26.96%6.14B | 420.23%32.52B | 11.23%25.58B | 4.25%20.09B | -26.19%8.4B | -85.11%6.25B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | 32.89%431.49M | ---- | ---- | ---- | -37.87%324.7M | ---- | 43.55%796.17M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --302.64M |
Sale of fixed assets | -22.58%42.88M | -63.88%162.01M | 41.02%513.16M | -59.24%136.17M | 57.62%55.38M | -12.82%448.54M | 28.61%363.88M | 339.70%334.07M | -82.66%35.14M | 13.21%514.53M |
Purchase of fixed assets | 1.96%-9.16B | -44.59%-58.68B | -58.39%-36.73B | -45.50%-21.29B | -17.35%-9.34B | 6.21%-40.58B | 16.21%-23.19B | 17.63%-14.63B | 17.42%-7.96B | -1.68%-43.27B |
Sale of subsidiaries | ---- | 19,148.39%1.42B | ---- | ---- | ---- | --7.38M | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---40.92M | ---40.92M | ---- | ---- |
Recovery of cash from investments | --11.6M | ---- | --2.15B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | -869.51%-184.82M | -39.83%-632.03M | -627.55%-452.17M | 97.51%-25.23M | 98.21%-19.06M | 43.63%-452.01M | 90.95%-62.15M | -258.49%-1.01B | -1,966.92%-1.06B | -11.26%-801.83M |
Other items in the investment business | -84.56%9.58M | 326.58%3.2B | -8.30%515.74M | -539.02%-42.06M | 655.41%62.06M | 2,472.31%751.05M | 2.11%562.43M | 117.38%9.58M | 218.08%8.22M | -113.24%-31.66M |
Net cash from investment operations | -0.39%-9.28B | -36.90%-54.53B | -52.03%-34.01B | -38.42%-20.79B | -2.92%-9.25B | 6.27%-39.83B | 18.09%-22.37B | 12.78%-15.02B | 3.04%-8.98B | -0.61%-42.49B |
Net cash before financing | 192.05%2.86B | -23.55%-9.03B | -110.76%-345.8M | -238.66%-7.03B | -436.20%-3.11B | 79.83%-7.31B | 174.64%3.21B | 147.36%5.07B | -127.33%-579.57M | -14,391.80%-36.24B |
Cash flow from financing activities | ||||||||||
New borrowing | -37.28%36.58B | -30.54%155.73B | -26.16%113.76B | -31.79%76.38B | -24.94%58.32B | 11.05%224.2B | 21.13%154.06B | 36.06%111.99B | 39.39%77.7B | 19.68%201.88B |
Refund | 52.79%-31.84B | 21.86%-169.79B | 5.94%-174.65B | 25.96%-81.72B | 6.98%-67.43B | -41.90%-217.31B | -22.31%-185.68B | -42.45%-110.36B | -33.28%-72.49B | 10.93%-153.15B |
Issuance of bonds | ---- | 27.20%65B | 65.39%56.89B | 156.98%44.2B | ---- | -13.21%51.1B | -17.70%34.4B | -29.22%17.2B | ---- | 143.13%58.88B |
Interest paid - financing | ---- | 10.42%-11.66B | ---- | 2.47%-6.08B | ---- | -6.02%-13.01B | ---- | -17.45%-6.24B | ---- | -5.94%-12.27B |
Dividends paid - financing | -17.65%-3.23B | 40.59%-798.21M | -5.64%-9.53B | 94.36%-32.51M | 12.91%-2.74B | 61.61%-1.34B | 23.19%-9.02B | -582.99%-575.96M | -37.55%-3.15B | 8.43%-3.5B |
Absorb investment income | -99.82%35.03M | 553.72%21.68B | 437.08%34.72B | 44.22%687.25M | 6,551.48%19.49B | 76.74%3.32B | 458.88%6.46B | -54.19%476.54M | 236.00%293.03M | 62.41%1.88B |
Issuance expenses and redemption of securities expenses | ---- | -38.85%-82.2B | ---- | -190.56%-52.3B | ---- | -13.85%-59.2B | ---- | 29.41%-18B | ---- | -77.47%-52B |
Other items of the financing business | 96.15%-109.3M | 53.16%30.76B | -563.51%-18.98B | 55,443.66%25.94B | -302.87%-2.84B | 961.01%20.08B | -151.65%-2.86B | 104.51%46.7M | 35.03%-704.67M | -109.56%-2.33B |
Net cash from financing operations | -69.90%1.44B | 11.34%8.72B | 183.66%2.21B | 229.37%7.08B | 190.98%4.8B | -80.12%7.83B | -148.50%-2.64B | -211.61%-5.47B | 185.37%1.65B | 2,083.48%39.39B |
Effect of rate | 110.51%19.32M | -112.26%-54.08M | -633.20%-334.46M | -490.25%-278.51M | 37.32%-183.84M | 152.15%441.12M | 112.77%62.73M | -2.80%71.37M | -289.92%-293.31M | -14.45%-845.92M |
Net Cash | 186.84%4.32B | -138.08%-366.47M | 139.42%1.53B | 29.18%-232.54M | 94.17%1.51B | -58.11%962.28M | -0.77%638.15M | -189.32%-328.37M | 126.45%776.36M | 181.96%2.3B |
Begining period cash | -2.22%16.15B | 6.19%16.52B | 6.19%16.52B | 6.19%16.52B | 6.19%16.52B | 17.33%15.55B | 17.33%15.55B | 17.33%15.55B | 17.33%15.55B | 6.55%13.26B |
Cash at the end | 13.59%20.47B | -2.22%16.15B | 11.44%18.04B | 6.95%16.28B | 10.37%18.02B | 6.19%16.52B | 16.49%16.19B | 11.75%15.23B | 20.08%16.33B | 17.33%15.55B |
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 | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | Ernst & Young Huaming, Ernst & Young (Special General Partnership) | -- | -- | -- | Ernst & Young Huaming, Ernst & Young (Special General Partnership) | -- | -- | -- | Ernst & Young Huaming, Ernst & Young (Special General Partnership) |
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