(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 | -5.55%414.06M | 45.05%327.21M | -0.21%438.41M | 6.87%225.59M | 32.61%439.32M | 30.37%211.08M | 5.48%331.3M | -13.40%161.91M | -16.86%314.09M | -9.06%186.96M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -33.82%-25.93M | -24.19%-12.25M | 2.21%-19.38M | 2.43%-9.86M | -16.01%-19.81M | -37.31%-10.11M | -0.22%-17.08M | 22.48%-7.36M | 47.48%-17.04M | 37.53%-9.5M |
Dividend (income)- adjustment | -31.45%-627K | -92.31%-25K | -15.22%-477K | 96.53%-13K | -8.38%-414K | ---375K | 21.24%-382K | ---- | -87.98%-485K | -373.81%-199K |
Attributable subsidiary (profit) loss | -33.88%40.93M | -0.95%20.3M | 33.36%61.91M | 19.69%20.49M | 147.29%46.42M | 71.91%17.12M | 58.69%18.77M | 80.63%9.96M | -15.80%11.83M | 59.00%5.51M |
Impairment and provisions: | 77.92%11.62M | 76.91%4.47M | 2,248.68%6.53M | -46.18%2.53M | -112.47%-304K | 231.59%4.7M | -85.39%2.44M | -167.93%-3.57M | 174.38%16.68M | 12.09%5.26M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --102K | ---- |
-Impairmen of inventory (reversal) | 166.93%10.94M | 76.91%4.47M | 1,447.70%4.1M | -46.18%2.53M | -187.11%-304K | 235.50%4.7M | -96.56%349K | -165.97%-3.47M | 131.39%10.14M | 12.09%5.26M |
-Impairment of trade receivables (reversal) | -71.83%686K | ---- | --2.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---- | -67.57%2.09M | ---103K | 279.38%6.44M | ---- |
Revaluation surplus: | 21.20%-5.68M | 12.44%-3.48M | -29.57%-7.2M | -12.88%-3.98M | 52.64%-5.56M | 55.41%-3.53M | 15.30%-11.74M | -94.27%-7.91M | -5,773.73%-13.86M | -667.50%-4.07M |
-Other fair value changes | 21.20%-5.68M | 12.44%-3.48M | -29.57%-7.2M | -12.88%-3.98M | 52.64%-5.56M | 55.41%-3.53M | 15.30%-11.74M | -94.27%-7.91M | -5,773.73%-13.86M | -667.50%-4.07M |
Asset sale loss (gain): | 100.66%255K | 1,006.09%5.63M | 43.80%-38.84M | 1,597.06%509K | -15,124.57%-69.11M | -116.75%-34K | -29.88%460K | 109.23%203K | 116.35%656K | 32.26%-2.2M |
-Available for sale investment sale loss (gain) | ---- | ---- | ---39.67M | ---- | ---- | ---- | ---- | ---- | ---- | -288.06%-2.34M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---99.07M | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -69.28%255K | 1,197.24%5.63M | -97.23%830K | 1,376.47%434K | 6,412.17%29.96M | -116.75%-34K | -29.88%460K | 43.97%203K | 89.60%656K | 6.02%141K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | --75K | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 26.33%83.89M | 52.78%62.29M | 15.41%66.41M | -5.06%40.77M | -3.42%57.55M | 44.13%42.95M | 7.50%59.58M | 16.26%29.8M | 5.23%55.43M | -3.49%25.63M |
-Depreciation | 21.82%64.71M | 38.33%33.23M | 10.94%53.12M | -5.53%24.03M | -10.54%47.88M | -3.70%25.43M | 3.70%53.52M | 7.50%26.41M | -0.77%51.61M | -6.35%24.57M |
-Amortization of intangible assets | 44.34%19.18M | 73.52%29.06M | 37.51%13.29M | -4.38%16.75M | 59.47%9.66M | 417.12%17.52M | 58.89%6.06M | 218.93%3.39M | 481.40%3.81M | 227.78%1.06M |
Financial expense | 166.58%989K | 48.00%333K | -42.12%371K | 46.10%225K | -86.72%641K | -95.68%154K | -9.06%4.83M | 253.62%3.56M | 360.85%5.31M | 377.25%1.01M |
Special items | -2,764.01%-140.85M | -2,359.76%-144.27M | -213.66%-4.92M | -361.60%-5.87M | -46.61%4.33M | -20.04%2.24M | 93.83%8.1M | -17.33%2.8M | -57.82%4.18M | -21.74%3.39M |
Operating profit before the change of operating capital | -24.69%378.67M | -3.77%260.22M | 10.98%502.81M | 2.35%270.4M | 14.33%453.05M | 39.50%264.2M | 5.17%396.28M | -10.58%189.39M | -11.28%376.79M | -6.73%211.79M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 146.51%19.7M | 43.68%15.63M | -207.39%-42.37M | -61.89%10.88M | 160.13%39.45M | 232.08%28.55M | -67.95%-65.62M | -144.79%-21.62M | -24.85%-39.07M | 60.13%-8.83M |
Accounts receivable (increase)decrease | 191.94%73.38M | -87.50%5.09M | -194.82%-79.82M | 449.03%40.74M | -167.27%-27.07M | -118.74%-11.67M | 272.20%40.25M | 539.36%62.28M | 30.42%-23.37M | 52.74%-14.18M |
Accounts payable increase (decrease) | -211.63%-119.26M | 1.72%-59.72M | 3,086.04%106.83M | 6.34%-60.76M | 126.55%3.35M | -27.40%-64.88M | -123.79%-12.63M | -77.92%-50.92M | 951.55%53.09M | -1,292.58%-28.62M |
prepayments (increase)decrease | 373.26%48.73M | -93.69%2.96M | 201.07%10.3M | 428.48%46.83M | -180.94%-10.19M | -75.87%-14.26M | 187.23%12.59M | -517.36%-8.11M | -77.81%-14.43M | 95.60%-1.31M |
Cash from business operations | -19.39%401.22M | -27.23%224.18M | 8.54%497.75M | 52.56%308.09M | 23.66%458.6M | 18.08%201.94M | 5.06%370.87M | 7.67%171.03M | 2.19%353.01M | 7.72%158.85M |
Other taxs | 1.05%-62.52M | 17.94%-31.72M | 3.02%-63.19M | 20.70%-38.65M | 3.70%-65.16M | -48.64%-48.74M | 11.98%-67.66M | 33.24%-32.79M | -8.58%-76.87M | -36.76%-49.12M |
Special items of business | 0.00%-300K | 103.73%5K | 0.00%-300K | ---134K | 0.00%-300K | ---- | 2.60%-300K | 120.61%47K | 16.76%-308K | -103.39%-228K |
Net cash from operations | -22.08%338.4M | -28.53%192.47M | 10.46%434.27M | 75.78%269.3M | 29.79%393.14M | 10.79%153.2M | 9.81%302.9M | 26.29%138.29M | 0.56%275.84M | -7.42%109.5M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 95.53%23M | 1,027.50%18.04M | 42.35%11.76M | -79.45%1.6M | -23.99%8.26M | 41.48%7.79M | -54.14%10.87M | -39.26%5.5M | -29.76%23.7M | -38.99%9.06M |
Dividend received - investment | 31.45%627K | 92.31%25K | 15.22%477K | -96.53%13K | 8.38%414K | --375K | -21.24%382K | ---- | 87.98%485K | 373.81%199K |
Loan receivable (increase) decrease | ---66.5M | ---66.5M | ---- | ---- | ---49M | ---84M | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | -131.67%-139M | 86.67%-10M | -145.28%-60M | -190.91%-75M | 151.03%132.5M | 158.03%82.5M | -179.69%-259.66M | -610.80%-142.16M | -406.10%-92.84M | 75.00%-20M |
Sale of fixed assets | 60.46%629K | 83,339.47%63.41M | -75.45%392K | -98.10%76K | 118.17%1.6M | 1,273.20%4M | -57.04%732K | -76.83%291K | 1,006.49%1.7M | 1,311.24%1.26M |
Purchase of fixed assets | 2.35%-199.55M | 1.05%-167.9M | 34.72%-204.37M | -29.64%-169.68M | -125.07%-313.07M | -248.99%-130.89M | -311.37%-139.1M | -310.69%-37.5M | -100.52%-33.81M | 24.99%-9.13M |
Selling intangible assets | ---- | --95K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | 41.51%-12.46M | -99.32%-29.24M | 76.32%-21.3M | 71.33%-14.67M | -1.82%-89.96M | 11.84%-51.17M | -38.23%-88.35M | -1,802.16%-58.04M | -101.55%-63.92M | 51.72%-3.05M |
Sale of subsidiaries | ---- | ---- | -71.80%20.8M | --51.36M | --73.77M | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---305.35M | ---286.73M |
Recovery of cash from investments | -7.84%711.17M | 5.32%182.26M | 39.48%771.69M | -13.12%173.06M | -66.38%553.27M | -69.42%199.21M | 201.57%1.65B | 22.09%651.4M | -0.27%545.68M | 17.24%533.55M |
Cash on investment | -1.59%-705.49M | 12.27%-189.39M | -10.61%-694.46M | -57.52%-215.88M | 49.75%-627.86M | 75.70%-137.05M | -85.23%-1.25B | 13.57%-564.06M | -3.97%-674.52M | -12.16%-652.61M |
Other items in the investment business | ---- | ---4.83M | ---- | ---- | -75.44%25.88M | -101.90%-2M | --105.36M | --105.36M | ---- | ---- |
Net cash from investment operations | -121.45%-387.57M | 18.10%-204.02M | 38.42%-175.01M | -123.95%-249.11M | -1,174.61%-284.2M | -183.67%-111.24M | 104.42%26.45M | 90.83%-39.21M | -4,602.10%-598.86M | -211.68%-427.46M |
Net cash before financing | -118.97%-49.17M | -157.21%-11.55M | 137.98%259.25M | -51.89%20.19M | -66.92%108.94M | -57.64%41.97M | 201.96%329.35M | 131.16%99.07M | -223.50%-323.02M | -1,585.10%-317.96M |
Cash flow from financing activities | ||||||||||
New borrowing | 1,766.02%120.06M | 33.13%32.34M | -69.38%6.43M | 162.76%24.29M | --21.01M | -91.85%9.25M | ---- | -42.55%113.4M | 110.95%216.78M | 145.85%197.38M |
Refund | ---- | 69.38%-6.43M | ---- | ---21.01M | ---- | ---- | ---216.78M | ---216.78M | ---- | ---- |
Issuing shares | 237.75%1.17M | 255.61%793K | -84.16%347K | -73.45%223K | --2.19M | --840K | ---- | ---- | ---- | ---- |
Interest paid - financing | ---529K | -68.13%-306K | ---- | -63.96%-182K | 88.56%-540K | 96.88%-111K | 10.01%-4.72M | -256.46%-3.56M | -355.47%-5.25M | -373.46%-999K |
Dividends paid - financing | -17.62%-117.08M | -21.00%-96.04M | 30.83%-99.54M | 36.66%-79.37M | -76.34%-143.91M | -104.23%-125.31M | 20.67%-81.61M | 24.67%-61.36M | 49.33%-102.88M | -6.02%-81.45M |
Absorb investment income | ---- | ---- | -93.80%500K | ---- | -48.76%8.07M | --4.79M | 2,000.00%15.75M | ---- | --750K | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | 61.44%-15.53M | -223.92%-9.61M | 6.94%-40.28M | 66.61%-2.97M | ---43.28M | ---8.89M |
Other items of the financing business | -254.21%-1.56M | -70.55%-892K | 57.95%-439K | -12.96%-523K | -1,669.49%-1.04M | -1,346.88%-463K | -90.32%-59K | ---32K | ---31K | ---- |
Net cash from financing operations | 102.23%2.07M | 7.88%-70.54M | 28.56%-92.7M | 36.52%-76.57M | 60.40%-129.75M | 29.58%-120.62M | -595.86%-327.7M | -261.54%-171.3M | 132.36%66.09M | 3,165.78%106.04M |
Effect of rate | -69.58%2.25M | -70.18%1.56M | 9,748.00%7.39M | 162.59%5.22M | 104.19%75K | 141.52%1.99M | 81.76%-1.79M | 46.25%-4.78M | -235.25%-9.81M | -2,604.86%-8.9M |
Net Cash | -128.28%-47.1M | -45.59%-82.09M | 900.08%166.55M | 28.32%-56.38M | -1,358.59%-20.82M | -8.91%-78.66M | 100.64%1.65M | 65.92%-72.22M | -547.90%-256.94M | -1,256.55%-211.92M |
Begining period cash | 73.16%411.68M | 73.16%411.68M | -8.02%237.74M | -8.02%237.74M | -0.05%258.49M | -0.05%258.49M | -50.77%258.62M | -50.77%258.62M | 14.02%525.36M | 14.02%525.36M |
Cash at the end | -10.90%366.83M | 77.49%331.15M | 73.16%411.68M | 2.62%186.58M | -8.02%237.74M | 0.11%181.82M | -0.05%258.49M | -40.37%181.61M | -50.77%258.62M | -31.53%304.54M |
Cash balance analysis | ||||||||||
Bank deposits | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -67.01%153M | -36.04%203.11M |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | 0.11%181.82M | -0.05%258.49M | -40.37%181.61M | -50.77%258.62M | -31.53%304.54M |
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