(FY)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -9.44%933.6M | 32.54%903.15M | 21.26%1.03B | 1.68%681.4M | -47.02%850.21M | -32.73%670.13M | 2.52%1.6B | -0.54%996.13M | 2.44%1.57B | 52.54%1B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -21.94%-24.41M | -38.29%-13.15M | -68.48%-20.02M | -34.01%-9.51M | 36.45%-11.88M | 41.45%-7.1M | 7.57%-18.7M | -4.89%-12.12M | 16.12%-20.23M | -3.54%-11.55M |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---701K | ---714K | ---- | ---- |
Attributable subsidiary (profit) loss | -20.56%17.19M | -58.50%83K | 2,421.14%21.63M | 105.81%200K | 88.93%-932K | 32.90%-3.45M | -29.91%-8.42M | -95.43%-5.13M | -398.46%-6.48M | -428.57%-2.63M |
Impairment and provisions: | 10.57%387.94M | 31.74%161.71M | 53.24%350.85M | -10.02%122.75M | 64.51%228.96M | 239.09%136.41M | 70.71%139.18M | 21.42%40.23M | 0.95%81.53M | -32.73%33.13M |
-Impairment of property, plant and equipment (reversal) | -141.86%-1.27M | ---776K | --3.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | 25.68%313.24M | 17.20%158.27M | 85.95%249.23M | 0.24%135.05M | 12.93%134.03M | 269.04%134.72M | 49.38%118.69M | 14.82%36.5M | -1.34%79.45M | -35.49%31.79M |
-Impairment of trade receivables (reversal) | -80.37%3.08M | -95.51%1.39M | -17.22%15.67M | 1,724.25%30.99M | 168.87%18.93M | -54.40%1.7M | 239.07%7.04M | 178.06%3.73M | 802.61%2.08M | 4,566.67%1.34M |
-Impairment of goodwill | -48.95%55.67M | ---- | 43.50%109.06M | ---- | --76M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | 165.85%17.22M | 106.53%2.83M | ---26.15M | ---43.29M | ---- | ---- | --13.45M | ---- | ---- | ---- |
Revaluation surplus: | -1,965.26%-53.1M | 19.57%-25.18M | -97.95%2.85M | -159.14%-31.31M | 629.59%138.99M | 207.75%52.93M | -328.22%-26.25M | -6.86%-49.13M | -43.84%11.5M | -166.78%-45.97M |
-Derivative financial instruments fair value (increase) | -5.65%-24.93M | -79.74%-29.33M | -117.56%-23.6M | -134.15%-16.32M | 656.79%134.34M | 197.83%47.79M | -274.47%-24.13M | -7.25%-48.85M | -35.92%13.83M | -164.93%-45.54M |
-Other fair value changes | -206.55%-28.17M | 127.72%4.15M | 468.67%26.44M | -391.14%-14.99M | 319.65%4.65M | 1,958.12%5.15M | 9.10%-2.12M | 35.13%-277K | -111.15%-2.33M | 67.25%-427K |
Asset sale loss (gain): | -42.70%2.68M | -70.27%316K | 408.93%4.67M | 44.04%1.06M | 333.02%918K | 1,842.11%738K | -55.08%212K | -65.14%38K | 109.29%472K | 101.80%109K |
-Loss (gain) on sale of property, machinery and equipment | -66.83%2.68M | -70.27%316K | 779.19%8.07M | 44.04%1.06M | 333.02%918K | 1,842.11%738K | -55.08%212K | -65.14%38K | -89.29%472K | -96.83%109K |
-Loss (gain) from selling other assets | ---- | ---- | ---3.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -2.90%302.25M | -3.48%149.88M | 1.90%311.28M | 13.63%155.29M | 7.47%305.48M | 2.28%136.67M | 10.85%284.25M | 8.63%133.61M | 46.21%256.43M | 58.47%123M |
-Depreciation | -4.32%106.21M | -11.42%50.45M | -14.20%111.01M | -18.85%56.95M | -15.22%129.37M | 0.70%70.18M | 16.00%152.6M | 13.82%69.69M | 73.59%131.55M | 70.59%61.23M |
-Amortization of intangible assets | -2.12%196.04M | 1.12%99.43M | 13.73%200.28M | 47.90%98.34M | 33.77%176.1M | 4.01%66.49M | 5.42%131.65M | 3.49%63.93M | 25.38%124.88M | 50.72%61.77M |
Financial expense | 47.15%773.49M | 41.91%358M | 84.35%525.66M | 94.18%252.28M | -0.49%285.14M | -13.46%129.92M | -31.90%286.55M | -19.11%150.12M | -12.23%420.76M | -23.51%185.6M |
Exchange Loss (gain) | 106.22%4.77M | -218.39%-49.35M | -152.26%-76.67M | -115.70%-15.5M | 359.72%146.71M | 418.08%98.75M | -17.62%-56.49M | 46.61%-31.05M | -117.41%-48.02M | -126.66%-58.15M |
Special items | 10.89%-7.26M | -160.53%-4.53M | -134.16%-8.15M | -54.72%7.49M | -50.78%23.85M | -49.38%16.53M | -46.79%48.46M | 4.73%32.65M | 11.96%91.08M | -15.12%31.18M |
Operating profit before the change of operating capital | 9.06%2.34B | 27.21%1.48B | 8.93%2.14B | -5.47%1.16B | -12.67%1.97B | -1.84%1.23B | -4.23%2.25B | -0.13%1.25B | -9.90%2.35B | -5.69%1.26B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 89.78%-72.19M | -391.26%-219.35M | -330.61%-706.74M | 131.61%75.31M | 65.83%-164.13M | 50.46%-238.26M | -2,351.26%-480.3M | -83.19%-480.95M | 96.94%-19.59M | 29.96%-262.55M |
Accounts receivable (increase)decrease | -711.10%-270.67M | -789.11%-160.42M | -179.94%-33.37M | -75.72%23.28M | -88.44%41.74M | -76.91%95.87M | 256.88%361.19M | 742.82%415.14M | -24.90%-230.23M | -214.83%-64.58M |
Accounts payable increase (decrease) | -165.72%-302.16M | -325.11%-506.45M | 97.31%459.79M | 76.58%-119.14M | 772.67%233.03M | -1,412.80%-508.77M | -85.41%26.7M | -879.76%-33.63M | -67.33%183.07M | -97.30%4.31M |
Advance payment increase (decrease) | ---- | ---- | ---- | ---- | 244.86%2.75M | ---96K | ---1.9M | ---- | ---- | ---- |
prepayments (increase)decrease | -81.78%16.68M | -235.45%-33.04M | 122.91%91.54M | 7,594.64%24.39M | 348.92%41.07M | -95.53%317K | 88.55%-16.5M | 134.46%7.1M | -282.81%-144.15M | 14.49%-20.6M |
Cash from business operations | -14.88%1.65B | -62.39%359.71M | -12.67%1.94B | 72.96%956.42M | 2.43%2.22B | -54.08%552.95M | -0.21%2.17B | 25.45%1.2B | -9.72%2.18B | -16.47%959.96M |
Other taxs | -17.68%-556.17M | 15.71%-337.64M | -41.66%-472.61M | -102.26%-400.55M | 47.73%-333.61M | 42.77%-198.03M | 13.30%-638.3M | 32.49%-346.02M | -3.33%-736.21M | -19.15%-512.55M |
Special items of business | -352.38%-55.8M | 4.55%-201.96M | -112.12%-12.33M | -665.52%-211.58M | 252.33%101.79M | -165.90%-27.64M | -15.34%28.89M | -10.96%41.94M | -66.17%34.12M | --47.1M |
Net cash from operations | -25.35%1.1B | -96.03%22.07M | -22.26%1.47B | 56.62%555.86M | 23.33%1.89B | -58.65%354.92M | 6.48%1.53B | 91.82%858.23M | -15.20%1.44B | -37.77%447.41M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 57.90%23.89M | 101.21%13.46M | 36.88%15.13M | 160.58%6.69M | -37.62%11.05M | -62.54%2.57M | -2.78%17.72M | 2.57%6.85M | 15.63%18.22M | -31.69%6.68M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | -32.92%5.47M | ---- | -84.58%8.16M | -89.81%4.76M |
Decrease in deposits (increase) | 200.00%6M | --6M | ---6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 185.97%7.64M | 159.36%7.35M | -71.02%2.67M | -45.68%2.83M | 285.98%9.22M | 1,076.98%5.21M | 174.28%2.39M | -74.93%443K | -81.16%871K | 2,660.94%1.77M |
Purchase of fixed assets | -29.35%-58.07M | -8.12%-28.47M | 15.72%-44.89M | 11.49%-26.33M | 34.51%-53.27M | -33.58%-29.75M | 22.52%-81.33M | 67.16%-22.27M | -66.10%-104.97M | -95.92%-67.82M |
Selling intangible assets | ---- | ---- | --9.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | 42.87%-32.91M | 33.72%-18.72M | -8.01%-57.6M | -152.10%-28.24M | -111.88%-53.33M | -2.75%-11.2M | 9.20%-25.17M | -13.11%-10.9M | 86.08%-27.72M | 94.69%-9.64M |
Acquisition of subsidiaries | ---- | ---- | 99.49%-20.14M | ---- | -263.79%-3.93B | ---- | -8,482.80%-1.08B | ---- | 96.77%-12.57M | ---12.57M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | -62.33%133.65M | ---- | --354.77M | --354.78M | ---- | ---- |
Cash on investment | ---- | ---- | 97.39%-3.44M | ---- | 69.67%-131.93M | 99.89%-442K | -173.25%-434.95M | -289.69%-399.23M | 6.48%-159.18M | ---102.45M |
Other items in the investment business | --1.38M | 191.11%1.08M | ---- | ---1.18M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 50.35%-52.07M | 58.24%-19.31M | 97.39%-104.88M | -37.54%-46.23M | -223.36%-4.01B | 52.20%-33.61M | -347.46%-1.24B | 60.77%-70.33M | 62.97%-277.19M | -12.43%-179.28M |
Net cash before financing | -23.43%1.04B | -99.46%2.76M | 164.34%1.36B | 58.61%509.63M | -825.57%-2.12B | -59.22%321.31M | -74.85%292.25M | 193.85%787.91M | 22.50%1.16B | -52.08%268.13M |
Cash flow from financing activities | ||||||||||
New borrowing | --610M | --500M | ---- | ---- | 187.73%3.51B | ---- | 15.62%1.22B | 1,092.55%936.4M | -60.26%1.06B | -95.94%78.52M |
Refund | -184.79%-1.09B | -5.99%-406.65M | ---383.65M | ---383.65M | ---- | ---- | -856.14%-738.65M | ---412.42M | 96.89%-77.25M | ---- |
Issuing shares | ---- | ---- | -58.80%4.88M | ---- | -25.83%11.83M | -35.63%10.02M | -66.98%15.95M | -39.85%15.57M | 22.73%48.31M | -15.19%25.89M |
Issuance of bonds | --407.99M | --407.99M | ---- | ---- | ---- | ---- | ---- | ---- | --2.1B | ---- |
Interest paid - financing | -58.03%-750.05M | -80.24%-348.3M | -84.10%-474.63M | -82.31%-193.25M | -12.10%-257.82M | 12.22%-106M | 29.95%-229.99M | 31.88%-120.75M | 11.87%-328.3M | 29.58%-177.25M |
Dividends paid - financing | -103.12%-474.53M | ---- | 42.67%-233.62M | ---- | 52.73%-407.52M | ---- | -217.51%-862.11M | ---- | ---271.52M | ---- |
Issuance expenses and redemption of securities expenses | -280.59%-697.27M | ---353.89M | ---183.21M | ---- | ---- | ---- | ---- | ---- | -279.67%-3.4B | ---- |
Other items of the financing business | 100.85%1.86M | 98.00%-4.81M | -138.92%-219.56M | -360.92%-240.71M | 2.36%-91.9M | -32.75%-52.22M | -1,025.78%-94.12M | 19.48%-39.34M | 116.17%10.17M | -252.01%-48.86M |
Net cash from financing operations | -33.88%-1.99B | 74.85%-205.66M | -153.81%-1.49B | -451.69%-817.61M | 502.57%2.77B | -139.05%-148.2M | 20.88%-687.68M | 411.79%379.47M | 22.32%-869.12M | 80.88%-121.7M |
Effect of rate | -28.20%16.48M | 118.53%42.96M | 129.17%22.95M | 160.24%19.66M | -978.21%-78.69M | -267.20%-32.64M | -25.37%8.96M | 1,872.84%19.52M | 257.15%12.01M | 95.34%-1.1M |
Net Cash | -657.68%-949.86M | 34.12%-202.9M | -119.35%-125.36M | -277.91%-307.98M | 263.85%647.89M | -85.17%173.11M | -234.99%-395.42M | 697.23%1.17B | 272.07%292.94M | 290.23%146.43M |
Begining period cash | -4.27%2.3B | -4.27%2.3B | 31.09%2.4B | 31.09%2.4B | -17.43%1.83B | -17.43%1.83B | 15.95%2.22B | 15.95%2.22B | -8.51%1.91B | -8.51%1.91B |
Cash at the end | -40.62%1.36B | 1.23%2.14B | -4.27%2.3B | 7.12%2.11B | 31.09%2.4B | -42.09%1.97B | -17.43%1.83B | 65.44%3.4B | 15.95%2.22B | 3.42%2.06B |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.4B | ---- | ---- |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --3.4B | --0 | --0 |
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 | -- | Unqualified Opinion | -- |
Auditor | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- |
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