(FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Dec 31, 2022 | (Q6)Dec 31, 2022 | (Q3)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q9)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Inventory | -10.03%1.15B | -10.27%1.15B | -16.76%1.06B | -10.60%1.14B | 26.14%1.28B | 26.14%1.28B | 26.14%1.28B | 26.14%1.28B | 17.89%1.01B | 17.89%1.01B |
Accounts receivable | 6.89%582.6M | 161.20%1.41B | 139.69%1.31B | 85.79%1B | 47.51%545.04M | 46.44%539.31M | 47.51%545.04M | 46.44%539.31M | -44.73%369.48M | -43.85%368.28M |
Notes receivable | ---- | 409.50%29.21M | ---- | 362.93%26.54M | ---- | 377.76%5.73M | ---- | 377.76%5.73M | ---- | -90.52%1.2M |
Insurance and other receivables-current assets | ---- | -50.16%149.44M | ---- | 8.33%324.79M | ---- | 12.94%299.81M | ---- | 12.94%299.81M | ---- | 69.85%265.46M |
Advance deposits and other receivables | -20.49%531.19M | ---- | 35.38%904.45M | ---- | -14.92%668.1M | ---- | -14.92%668.1M | ---- | -3.07%785.27M | ---- |
Withholding and tax receivable | 18,477.50%7.43M | ---- | ---- | ---- | -99.76%40K | ---- | -99.76%40K | ---- | --16.45M | ---- |
Cash and equivalents | 32.74%5.63B | 39.81%5.93B | 23.96%5.25B | 0.26%4.25B | 20.30%4.24B | 20.30%4.24B | 20.30%4.24B | 20.30%4.24B | -27.64%3.52B | -27.64%3.52B |
Secured deposit | 0.39%781K | ---- | 0.13%779K | ---- | 1.43%778K | ---- | 1.43%778K | ---- | 0.39%767K | ---- |
Other current assets | ---- | 2,767.20%356.28M | ---- | -65.94%4.23M | ---- | -92.77%12.43M | ---- | -92.77%12.43M | ---- | -48.49%171.85M |
Special items of current assets | -4.91%1.57B | ---- | -31.98%1.12B | ---- | 112.49%1.65B | -31.76%19.05M | 112.49%1.65B | -31.76%19.05M | 15.88%777.07M | -27.62%27.91M |
Total current assets | 12.96%9.47B | 23.62%10.36B | 15.16%9.65B | 0.79%8.45B | 29.24%8.38B | 29.24%8.38B | 29.24%8.38B | 29.24%8.38B | -17.68%6.49B | -17.68%6.49B |
Non-current assets | ||||||||||
Fixed assets | ---- | 0.33%45.93B | ---- | 0.24%45.89B | ---- | 8.52%45.78B | ---- | 8.52%45.78B | ---- | -10.70%42.19B |
Property, plant and equipment | 6.09%50.05B | ---- | 2.16%48.2B | ---- | 8.99%47.18B | ---- | 8.99%47.18B | ---- | -10.74%43.29B | ---- |
Investment property | 0.00%2.26M | 0.00%2.26M | 0.00%2.26M | 0.00%2.26M | -78.25%2.26M | -78.25%2.26M | -78.25%2.26M | -78.25%2.26M | 0.00%10.39M | 0.00%10.39M |
Construction in progress | ---- | 42.98%1.96B | ---- | -5.81%1.29B | ---- | 26.48%1.37B | ---- | 26.48%1.37B | ---- | -12.70%1.08B |
Long-term receivables | ---- | 53.37%1.98B | ---- | 0.19%1.3B | ---- | 8.04%1.29B | ---- | 8.04%1.29B | ---- | -3.81%1.2B |
Associated company interest | 14.10%5.01B | ---- | 8.11%4.75B | ---- | 59.95%4.39B | ---- | 59.95%4.39B | ---- | -0.94%2.75B | ---- |
Interests in Joint Venture | -5.72%5.07B | ---- | 11.04%5.97B | ---- | 30.33%5.38B | ---- | 30.33%5.38B | ---- | 25.55%4.13B | ---- |
long-term investment | ---- | 9.62%10.71B | ---- | 7.17%10.47B | ---- | 42.16%9.77B | ---- | 42.16%9.77B | ---- | 13.43%6.87B |
Derivative financial instruments-non-current assets | -20.98%92.08M | ---- | -21.29%91.72M | ---- | --116.53M | ---- | --116.53M | ---- | ---- | ---- |
Intangible assets | ---- | -10.02%47.46M | ---- | -3.60%50.85M | ---- | 23.32%52.74M | ---- | 23.32%52.74M | ---- | -10.29%42.77M |
Goodwill | 0.00%73.33M | 0.00%73.32M | 0.00%73.33M | 0.00%73.32M | 0.00%73.33M | 0.00%73.32M | 0.00%73.33M | 0.00%73.32M | 0.00%73.33M | 0.00%73.32M |
Deferred tax assets | -7.22%35.86M | -7.57%35.72M | -3.74%37.2M | -1.88%37.92M | -4.31%38.65M | -4.31%38.65M | -4.31%38.65M | -4.31%38.65M | -5.58%40.39M | -5.58%40.39M |
Other illiquid assets | -80.25%34.02M | -23.55%220.76M | -78.86%36.41M | -31.86%196.77M | --172.24M | --288.76M | --172.24M | --288.76M | ---- | ---- |
Special items of non-current assets | -10.78%2.24B | -17.53%666.81M | -2.93%2.44B | -12.87%704.48M | -3.97%2.52B | -9.13%808.57M | -3.97%2.52B | -9.13%808.57M | -22.91%2.62B | -46.31%889.78M |
Total non-current assets | 4.59%62.61B | 3.52%61.98B | 2.90%61.6B | 0.84%60.37B | 13.17%59.87B | 13.17%59.87B | 13.17%59.87B | 13.17%59.87B | -8.91%52.9B | -8.91%52.9B |
Total assets | 5.62%72.08B | 5.99%72.34B | 4.40%71.26B | 0.84%68.82B | 14.92%68.25B | 14.92%68.25B | 14.92%68.25B | 14.92%68.25B | -9.96%59.39B | -9.96%59.39B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Accounts payable | -11.93%1.71B | 26.48%2.31B | -10.58%1.73B | 50.07%2.74B | 8.92%1.94B | 5.18%1.82B | 8.92%1.94B | 5.18%1.82B | 10.59%1.78B | 9.96%1.73B |
Notes payable | ---- | ---- | ---- | -12.79%100.54M | ---- | 148.39%115.29M | ---- | 148.39%115.29M | ---- | 40.65%46.41M |
Tax payable | 102.95%333.45M | 66.22%307.4M | 204.59%500.45M | 68.40%311.43M | 249.81%164.3M | 171.55%184.94M | 249.81%164.3M | 171.55%184.94M | -10.64%46.97M | 15.29%68.1M |
Other payables and accrued expenses | 42.12%1.42B | 254.97%1.56B | 101.23%2.01B | 11.50%488.98M | 10.60%1B | 5.89%438.55M | 10.60%1B | 5.89%438.55M | -20.42%904.17M | -41.19%414.15M |
Advance payment | ---- | ---- | ---- | 421.84%74.51M | ---- | --14.28M | ---- | --14.28M | ---- | ---- |
Short-term borrowing | ---- | -65.63%1.86B | ---- | -25.35%4.04B | ---- | 2.18%5.42B | ---- | 2.18%5.42B | ---- | 24.12%5.3B |
Bank loans and overdrafts | -32.93%4.71B | ---- | -28.91%4.99B | ---- | -8.23%7.02B | ---- | -8.23%7.02B | ---- | 14.44%7.65B | ---- |
Other loans-current liabilities | 6.97%52.07M | ---- | 6.23%51.71M | ---- | 12.20%48.68M | ---- | 12.20%48.68M | ---- | -2.64%43.39M | ---- |
Financial lease liabilities-current liabilities | 6.03%392.9M | ---- | 5.20%389.84M | ---- | 13.74%370.55M | ---- | 13.74%370.55M | ---- | 0.21%325.8M | ---- |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.54B | ---- |
Special items of current liabilities | 428.10%99.78M | -61.08%1B | 180.64%53.02M | -1.34%2.54B | -20.40%18.89M | -55.16%2.58B | -20.40%18.89M | -55.16%2.58B | 26.10%23.74M | 78.02%5.75B |
Total current liabilities | -17.60%8.73B | -28.67%7.55B | -7.88%9.76B | -1.75%10.41B | -20.60%10.59B | -20.60%10.59B | -20.60%10.59B | -20.60%10.59B | 34.82%13.34B | 34.82%13.34B |
Net current assets | 133.64%742.86M | 227.19%2.81B | 95.37%-102.3M | 11.39%-1.96B | 67.78%-2.21B | 67.78%-2.21B | 67.78%-2.21B | 67.78%-2.21B | -240.31%-6.85B | -240.31%-6.85B |
Total assets less current liabilities | 9.88%63.36B | 12.36%64.79B | 6.66%61.5B | 1.31%58.42B | 25.21%57.66B | 25.21%57.66B | 25.21%57.66B | 25.21%57.66B | -17.86%46.05B | -17.86%46.05B |
Non-current liabilities | ||||||||||
Long-term bank loan | 10.46%22.92B | 15.67%24B | 3.87%21.55B | -4.57%19.8B | 63.78%20.75B | 63.78%20.75B | 63.78%20.75B | 63.78%20.75B | -8.27%12.67B | -8.27%12.67B |
Other loans-non-current liabilities | -3.93%907.94M | ---- | 0.86%953.15M | ---- | 3.70%945.04M | ---- | 3.70%945.04M | ---- | -6.74%911.34M | ---- |
Long-term accounts payable | ---- | 4.30%985.69M | ---- | 2.49%968.6M | ---- | 3.70%945.04M | ---- | 3.70%945.04M | ---- | -6.74%911.34M |
Long-term remuneration payable to staff and workers | 26.16%201.74M | 3.62%181.54M | 3.09%164.86M | 0.91%176.79M | -3.84%159.91M | -3.52%175.19M | -3.84%159.91M | -3.52%175.19M | 1.27%166.3M | 1.16%181.59M |
Financial lease liabilities-non-current liabilities | -32.47%733.73M | ---- | -14.34%930.72M | ---- | -18.28%1.09B | ---- | -18.28%1.09B | ---- | -21.79%1.33B | ---- |
Deferred tax liability | 28.47%1.45B | 30.19%1.47B | 27.05%1.44B | 12.37%1.27B | 134.37%1.13B | 134.37%1.13B | 134.37%1.13B | 134.37%1.13B | 6.18%483.14M | 6.18%483.14M |
Deferred income-non-current liabilities | ---- | --516K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Provision-non-current liabilities | 57.81%29.41M | ---- | -1.62%18.33M | ---- | 21.90%18.63M | ---- | 21.90%18.63M | ---- | 0.00%15.29M | ---- |
Derivative financial instruments-non-current liabilities | --9.43M | ---- | --6.69M | ---- | ---- | ---- | ---- | ---- | -34.42%556.11M | ---- |
Other non-current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -34.42%556.1M |
Special items of non-current liabilities | ---- | -6.91%1.01B | ---- | 23.85%1.35B | ---- | -18.03%1.09B | ---- | -18.03%1.09B | ---- | -21.79%1.33B |
Total non-current liabilities | 8.99%26.25B | 14.80%27.65B | 4.04%25.06B | -2.17%23.57B | 49.35%24.09B | 49.35%24.09B | 49.35%24.09B | 49.35%24.09B | -21.19%16.13B | -21.19%16.13B |
Total liabilities | 0.87%34.98B | 1.53%35.21B | 0.40%34.82B | -2.04%33.97B | 17.69%34.68B | 17.69%34.68B | 17.69%34.68B | 17.69%34.68B | -2.93%29.47B | -2.93%29.47B |
Total assets less total liabilities | 10.52%37.1B | 10.60%37.13B | 8.54%36.44B | 3.81%34.85B | 12.19%33.57B | 12.19%33.57B | 12.19%33.57B | 12.19%33.57B | -15.95%29.92B | -15.95%29.92B |
Total equity and non-current liabilities | 9.88%63.36B | 12.36%64.79B | 6.66%61.5B | 1.31%58.42B | 25.21%57.66B | 25.21%57.66B | 25.21%57.66B | 25.21%57.66B | -17.86%46.05B | -17.86%46.05B |
Equity | ||||||||||
Share capital | 0.00%4.77B | 0.00%4.77B | 0.00%4.77B | 0.00%4.77B | 0.17%4.77B | 0.17%4.77B | 0.17%4.77B | 0.17%4.77B | 0.00%4.76B | 0.00%4.76B |
Reserve | 10.53%29.62B | ---- | 10.23%29.54B | ---- | 12.47%26.8B | ---- | 12.47%26.8B | ---- | -20.20%23.83B | ---- |
Legal reserve | 10.53%29.62B | 0.00%2.88B | 10.23%29.54B | 0.00%2.88B | 12.47%26.8B | 0.00%2.88B | 12.47%26.8B | 0.00%2.88B | -20.20%23.83B | 0.00%2.88B |
Capital reserve | ---- | 0.00%11.98B | ---- | 0.00%11.98B | ---- | 0.47%11.98B | ---- | 0.47%11.98B | ---- | -0.02%11.92B |
Undistributed profit | ---- | 27.07%14.08B | ---- | 9.89%12.17B | ---- | 15.15%11.08B | ---- | 15.15%11.08B | ---- | -38.16%9.62B |
Special items of shareholders' rights and interests | ---- | 33.81%1.16B | ---- | 3.35%893.36M | ---- | 245.62%864.4M | ---- | 245.62%864.4M | ---- | -18.74%-593.61M |
Shareholders' Equity | 8.93%34.39B | 10.42%34.86B | 8.69%34.31B | 3.56%32.7B | 10.42%31.57B | 10.42%31.57B | 10.42%31.57B | 10.42%31.57B | -17.42%28.59B | -17.42%28.59B |
Non-controlling interest | 35.58%2.71B | 13.46%2.27B | 6.29%2.13B | 7.75%2.16B | 50.24%2B | 50.24%2B | 50.24%2B | 50.24%2B | 35.77%1.33B | 35.77%1.33B |
Total equity | 10.52%37.1B | 10.60%37.13B | 8.54%36.44B | 3.81%34.85B | 12.19%33.57B | 12.19%33.57B | 12.19%33.57B | 12.19%33.57B | -15.95%29.92B | -15.95%29.92B |
Total equity and total liabilities | 5.62%72.08B | 5.99%72.34B | 4.40%71.26B | 0.84%68.82B | 14.92%68.25B | 14.92%68.25B | 14.92%68.25B | 14.92%68.25B | -9.96%59.39B | -9.96%59.39B |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | 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