(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 | ---- | -54.44%175.9M | ---- | 63.79%386.05M | ---- | 12.74%235.7M | ---- | -53.39%209.07M | ---- | 8,482.28%448.51M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 29.35%-11.06M | ---- | -6.78%-15.66M | ---- | 55.42%-14.67M | ---- | 14.54%-32.9M | ---- | -123.83%-38.5M |
Dividend (income)- adjustment | ---- | 65.34%-1.53M | ---- | -257.27%-4.42M | ---- | 70.42%-1.24M | ---- | ---4.19M | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | 52.96%-14.4M | ---- | -58.25%-30.6M | ---- | 44.02%-19.34M | ---- | -23.52%-34.54M | ---- | 11.77%-27.96M |
Impairment and provisions: | --0 | 5,543.22%183.97M | --0 | -81.80%3.26M | --0 | 25.74%17.91M | --0 | 273.30%14.25M | --0 | 139.45%3.82M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | --479K | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | -218.75%-190K | ---- | -83.66%160K | ---- | --979K | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 630.61%10.25M | ---- | -113.06%-1.93M | ---- | 18.20%14.79M | ---- | 418.36%12.51M | ---- | 123.07%2.41M |
-Impairment of goodwill | ---- | --141.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 612.74%32.44M | ---- | 112.02%4.55M | ---- | 23.60%2.15M | ---- | 23.81%1.74M | ---- | 367.67%1.4M |
Revaluation surplus: | --0 | 99.51%-524K | --0 | -112,060.00%-106.36M | --0 | -94.67%95K | --0 | 101.34%1.78M | --0 | -157.26%-133.54M |
-Other fair value changes | ---- | 99.51%-524K | ---- | -112,060.00%-106.36M | ---- | -94.67%95K | ---- | 101.34%1.78M | ---- | -157.26%-133.54M |
Asset sale loss (gain): | --0 | 1,222.79%65.57M | --0 | -13,172.73%-5.84M | --0 | -131.43%-44K | --0 | 566.67%140K | --0 | -53.33%21K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---1.1M | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -53.33%21K |
-Loss (gain) from selling other assets | ---- | 1,483.65%65.57M | ---- | -10,670.45%-4.74M | ---- | -131.43%-44K | ---- | --140K | ---- | ---- |
Depreciation and amortization: | --0 | 23.29%123.43M | --0 | -2.33%100.11M | --0 | 30.89%102.5M | --0 | 61.00%78.31M | --0 | 20.08%48.64M |
-Depreciation | ---- | 18.67%43.23M | ---- | -10.01%36.43M | ---- | 69.02%40.48M | ---- | 103.17%23.95M | ---- | 66.30%11.79M |
-Amortization of intangible assets | ---- | 26.09%72.08M | ---- | -5.86%57.17M | ---- | 11.71%60.73M | ---- | 47.51%54.36M | ---- | 10.27%36.85M |
-Other depreciation and amortization | ---- | 24.58%8.12M | ---- | 404.57%6.51M | ---- | --1.29M | ---- | ---- | ---- | ---- |
Financial expense | ---- | 39.66%13.67M | ---- | -1.25%9.79M | ---- | 137.25%9.91M | ---- | -29.20%4.18M | ---- | 10.63%5.9M |
Exchange Loss (gain) | ---- | -271.28%-11.93M | ---- | 1,681.33%6.97M | ---- | 121.89%391K | ---- | 94.96%-1.79M | ---- | -443.09%-35.45M |
Special items | ---- | -4,371.07%-156.96M | ---- | 667.13%3.68M | ---- | 85.40%-648K | ---- | -204.87%-4.44M | ---- | -33.71%4.23M |
Operating profit before the change of operating capital | --0 | 5.52%366.13M | --0 | 4.96%346.97M | --0 | 43.81%330.57M | --0 | -16.62%229.87M | --0 | 13.69%275.67M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -104.34%-3.39M | ---- | -760.96%-1.66M | ---- | -97.19%251K | ---- | 171.91%8.93M | ---- | -221.47%-12.41M |
Accounts receivable (increase)decrease | ---- | 140.92%76.83M | ---- | -12,469.89%-187.78M | ---- | -98.89%1.52M | ---- | 134.82%136.8M | ---- | -651.26%-392.85M |
Accounts payable increase (decrease) | ---- | -89.23%10.16M | ---- | 153.04%94.28M | ---- | -210.95%-177.74M | ---- | -32.13%160.19M | ---- | 725.69%236.02M |
prepayments (increase)decrease | ---- | -83.93%10.48M | ---- | 545.12%65.23M | ---- | 77.00%-14.65M | ---- | -123.14%-63.7M | ---- | -240.40%-28.55M |
Cash from business operations | --0 | 530.27%146.93M | --0 | -113.50%-34.15M | --0 | 65.00%252.94M | --0 | 21.60%153.3M | --0 | -57.71%126.07M |
Other taxs | ---- | 48.70%-16.32M | ---- | -0.80%-31.81M | ---- | -3.44%-31.55M | ---- | 25.87%-30.51M | ---- | -52.48%-41.15M |
Interest received - operating | ---- | -36.28%6.43M | ---- | 10.93%10.09M | ---- | --9.1M | ---- | ---- | ---- | ---- |
Special items of business | ---- | 10.80%-313.27M | ---- | -410.81%-351.19M | ---- | 135.44%112.99M | ---- | -761.39%-318.78M | ---- | --48.2M |
Net cash from operations | -45.71%-105.97M | 345.31%137.04M | 19.54%-72.72M | -124.24%-55.87M | -267.27%-90.39M | 87.70%230.49M | 254.35%54.04M | 44.60%122.79M | 66.19%-35.01M | -68.02%84.92M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 94.91%2.57M | -45.15%860K | -43.45%1.32M | -13.85%1.57M | 38.02%2.33M | -94.47%1.82M | -65.32%1.69M | -14.54%32.9M | -76.28%4.86M | 123.83%38.5M |
Dividend received - investment | ---- | 46.09%32.13M | ---- | -34.36%22M | ---- | 14.15%33.51M | ---- | 2.92%29.36M | ---- | 113.65%28.52M |
Loan receivable (increase) decrease | ---- | 40.58%440K | ---1.3M | 191.25%313K | ---- | -107.66%-343K | ---- | -70.73%4.48M | 138.29%3.02M | 111.05%15.31M |
Decrease in deposits (increase) | -159.11%-36.48M | 189.08%43.74M | 1,917.37%61.72M | -221.92%-49.11M | -113.90%-3.4M | 189.37%40.28M | 135.55%24.43M | -33.61%-45.07M | -506.11%-68.71M | -114.22%-33.73M |
Sale of fixed assets | 13,400.00%405K | 80.09%398K | -57.14%3K | 1,127.78%221K | -56.25%7K | -98.41%18K | -27.27%16K | 1,846.55%1.13M | -33.33%22K | -86.88%58K |
Purchase of fixed assets | -97.01%-14.94M | -31.87%-84.89M | -921.97%-7.58M | 59.05%-64.38M | 99.37%-742K | -19.55%-157.2M | -1,157.35%-117.1M | -304.08%-131.49M | 51.62%-9.31M | 19.73%-32.54M |
Selling intangible assets | --10M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | 56.37%-7.56M | -745.24%-25.41M | 55.58%-17.32M | -132.30%-3.01M | -467.14%-38.99M | 99.54%-1.29M | 97.04%-6.88M | 28.51%-279.99M | -1.43%-232.29M | -109.25%-391.64M |
Sale of subsidiaries | ---- | ---- | ---- | --3.98M | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | 92.34%-5.63M | -777.61%-49.69M | ---73.52M | ---5.66M | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -70.42%26.54M | 630.15%84.49M | --89.72M | --11.57M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | 46.51%-24.98M | ---- | -0.13%-46.7M | ---- | 9.36%-46.64M | ---- | ---51.46M | 68.04%-51.46M | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --996K | ---- | ---- |
Net cash from investment operations | -147.32%-25.1M | 82.27%-22.91M | 230.02%53.04M | 0.50%-129.2M | 58.31%-40.8M | 70.43%-129.85M | 72.35%-97.84M | -16.94%-439.14M | 6.80%-353.87M | -1,089.38%-375.52M |
Net cash before financing | -565.92%-131.07M | 161.67%114.14M | 85.00%-19.68M | -283.90%-185.07M | -199.45%-131.18M | 131.81%100.64M | 88.74%-43.81M | -8.86%-316.35M | 19.53%-388.88M | -195.76%-290.6M |
Cash flow from financing activities | ||||||||||
New borrowing | -94.65%1M | 47.00%73.5M | --18.69M | -41.83%50M | ---- | 73.64%85.95M | 157.23%90.03M | --49.5M | --35M | ---- |
Refund | -165.54%-46.84M | -488.27%-87.64M | -114.57%-17.64M | 78.84%-14.9M | 76.55%-8.22M | -369.45%-70.42M | ---35.06M | 85.00%-15M | ---- | 66.50%-100M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 56.10%437.81M |
Interest paid - financing | -50.13%-4.08M | -45.70%-11.61M | -27.71%-2.72M | -4.14%-7.97M | 56.95%-2.13M | -83.15%-7.65M | -102.83%-4.95M | 29.20%-4.18M | 17.10%-2.44M | -10.63%-5.9M |
Dividends paid - financing | ---- | -2.82%-63.82M | ---- | -114.01%-62.07M | ---- | 63.64%-29.01M | ---- | ---79.77M | ---- | ---- |
Absorb investment income | ---- | -37.50%2.5M | -28.57%2.5M | --4M | --3.5M | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | 95.96%-60K | ---60K | ---1.49M | ---- | ---- | ---- | -72.64%-2.98M | ---1.7M | ---1.73M |
Other items of the financing business | 74.32%-482K | -57.36%20.59M | 0.58%-1.88M | 559.83%48.29M | 62.70%-1.89M | -128.37%-10.5M | -118.07%-5.06M | -3.83%37.01M | --28.01M | --38.48M |
Adjustment item of financing business | --1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -4,465.13%-50.4M | -519.46%-66.54M | 87.36%-1.1M | 150.16%15.86M | -119.43%-8.74M | -105.18%-31.62M | -23.62%44.96M | -104.18%-15.41M | -85.54%58.87M | 537.87%368.67M |
Effect of rate | 24.93%3.19M | 271.28%11.93M | 350.98%2.56M | -1,681.33%-6.97M | -220.76%-1.02M | -121.89%-391K | 142.81%843K | -86.33%1.79M | -111.76%-1.97M | 164.49%13.06M |
Net Cash | -773.02%-181.47M | 128.13%47.6M | 85.14%-20.79M | -345.18%-169.21M | -12,203.55%-139.92M | 120.80%69.01M | 100.35%1.16M | -524.98%-331.76M | -333.01%-330.01M | -78.39%78.06M |
Begining period cash | 17.36%402.49M | -33.94%342.96M | -33.94%342.96M | 15.23%519.13M | 15.23%519.13M | -42.28%450.51M | -42.28%450.51M | 13.22%780.48M | 13.22%780.48M | 97.90%689.35M |
Cash at the end | -30.95%224.22M | 17.36%402.49M | -14.14%324.73M | -33.94%342.96M | -16.42%378.19M | 15.23%519.13M | 0.89%452.51M | -42.28%450.51M | -28.80%448.5M | 13.22%780.48M |
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 | 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 | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants |
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