(FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (Q3)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (Q3)Mar 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 31.52%2.66B | 21.91%1.4B | -12.90%2.02B | 8.84%1.15B | 8.45%427.24M | 10.01%2.32B | --1.05B | --393.96M | 44.97%2.11B | --1.45B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -170.21%-124.48M | -173.55%-56.15M | 45.92%-46.07M | 47.14%-20.53M | 17.04%-10.47M | -113.57%-85.19M | ---38.83M | ---12.62M | -9.78%-39.89M | ---36.34M |
Attributable subsidiary (profit) loss | 147.66%23.65M | 80.02%-969K | 128.50%9.55M | 82.63%-4.85M | -39.09%4.33M | 40.32%-33.5M | ---27.94M | --7.11M | -168.71%-56.14M | ---20.89M |
Impairment and provisions: | 73.68%271M | 30.95%232.44M | 127.23%156.04M | 164.04%177.5M | 193.36%81.58M | -41.46%68.67M | --67.22M | --27.81M | -18.19%117.3M | --143.38M |
-Impairment of trade receivables (reversal) | 113.12%193.94M | 131.66%118.78M | 1,229.06%91M | 145.94%51.28M | 116.31%33.83M | -30.84%6.85M | --20.85M | --15.64M | -13.12%9.9M | --11.4M |
-Other impairments and provisions | 18.50%77.07M | -9.96%113.65M | 5.20%65.04M | 172.18%126.22M | 292.41%47.75M | -42.44%61.82M | --46.37M | --12.17M | -18.63%107.4M | --131.99M |
Revaluation surplus: | -17.26%-264.02M | -1.70%-225.68M | -346.83%-225.15M | -444.13%-221.91M | 74.38%-5.38M | 8.59%-50.39M | ---40.78M | ---21.02M | -13.17%-55.13M | ---48.71M |
-Other fair value changes | -17.26%-264.02M | -1.70%-225.68M | -346.83%-225.15M | -444.13%-221.91M | 74.38%-5.38M | 8.59%-50.39M | ---40.78M | ---21.02M | -13.17%-55.13M | ---48.71M |
Asset sale loss (gain): | -198.69%-159.68M | -44.82%-43.95M | 32.58%-53.46M | 26.53%-30.35M | -13.51%-20.34M | 43.11%-79.29M | ---41.31M | ---17.92M | 10.97%-139.38M | ---156.54M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8.6M | ---- |
-Loss (gain) on sale of property, machinery and equipment | -242.27%-77.02M | -90.46%-31.48M | 71.61%-22.5M | -18,260.44%-16.53M | -596.30%-134K | -17,520.44%-79.26M | --91K | --27K | 287.24%455K | ---243K |
-Loss (gain) from selling other assets | -167.02%-82.66M | 9.74%-12.48M | -118,965.38%-30.96M | 66.61%-13.83M | -12.59%-20.21M | 99.98%-26K | ---41.4M | ---17.95M | 16.04%-131.23M | ---156.3M |
Depreciation and amortization: | 18.89%1.02B | 24.48%511.11M | 116.21%854.7M | 200.18%410.6M | 182.72%181.61M | 84.91%395.3M | --136.79M | --64.24M | -12.07%213.79M | --243.14M |
-Depreciation | 18.89%1.02B | 24.48%511.11M | 116.21%854.7M | 315.37%410.6M | 24.48%54.46M | 197.46%395.3M | --98.85M | --43.75M | 1.56%132.89M | --130.86M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | 520.62%127.15M | ---- | --37.93M | --20.49M | -27.95%80.9M | --112.28M |
Financial expense | -23.96%8.54M | -32.85%4.03M | 10.00%11.23M | 12.62%6.01M | 16.94%3.02M | -29.26%10.21M | --5.33M | --2.58M | 130.19%14.43M | --6.27M |
Exchange Loss (gain) | 52.33%-5.61M | ---- | -14,435.80%-11.77M | 56.52%-10K | ---- | 93.72%-81K | ---23K | --52K | -658.24%-1.29M | ---170K |
Special items | ---- | ---- | ---11.76M | ---- | ---- | ---- | ---- | ---- | --35.82M | ---- |
Operating profit before the change of operating capital | 26.60%3.42B | 24.30%1.82B | 6.22%2.7B | 31.32%1.46B | 48.94%661.57M | 15.80%2.55B | --1.11B | --444.18M | 38.71%2.2B | --1.58B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -93.38%12.68M | -239.41%-60.75M | 174.54%191.35M | 2,747.27%43.57M | -45.93%41.37M | 26.37%69.7M | ---1.65M | --76.51M | 141.87%55.15M | ---131.72M |
Accounts receivable (increase)decrease | 61.13%-728.96M | 37.51%-1.24B | -156.50%-1.88B | -98.38%-1.99B | -24.13%-1.4B | 2.49%-731.17M | ---1B | ---1.13B | -20.82%-749.81M | ---620.58M |
Accounts payable increase (decrease) | -70.39%701.69M | -701.41%-849.92M | 110.82%2.37B | 122.64%141.32M | -4,246.92%-413.16M | 26.17%1.12B | --63.48M | --9.96M | -48.29%890.98M | --1.72B |
prepayments (increase)decrease | -4.51%-515.31M | 50.41%-536.68M | -1,526.73%-493.06M | -662.35%-1.08B | -4,976.65%-880.44M | -31.95%34.56M | ---141.97M | ---17.34M | 106.32%50.78M | ---803M |
Cash from business operations | -5.87%3.1B | 38.81%-871.31M | -1.15%3.29B | -4,649.39%-1.42B | -146.33%-1.73B | 13.92%3.33B | --31.3M | ---702.37M | 20.43%2.92B | --2.43B |
Other taxs | 4.31%-512.42M | 20.16%-305.09M | -7.89%-535.47M | -7.22%-382.13M | 9.25%-187.33M | -35.69%-496.31M | ---356.39M | ---206.43M | -8.85%-365.77M | ---336.04M |
Special items of business | -48.06%205.16M | 303.53%80.85M | 37.64%394.97M | -20.61%-39.72M | 403.06%262.17M | -39.90%286.96M | ---32.93M | ---86.51M | -29.20%477.48M | --674.44M |
Net cash from operations | -6.17%2.59B | 40.65%-1.1B | -2.73%2.76B | -415.57%-1.85B | -110.99%-1.92B | 10.81%2.83B | ---358.02M | ---908.8M | 22.30%2.56B | --2.09B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 135.34%108.42M | 173.55%56.15M | -45.92%46.07M | -47.14%20.53M | -17.04%10.47M | 113.57%85.19M | --38.83M | --12.62M | 9.78%39.89M | --36.34M |
Dividend received - investment | 115.18%34.16M | --9.04M | -66.31%15.88M | ---- | ---- | 291.54%47.13M | ---- | ---- | 119.17%12.04M | --5.49M |
Decrease in deposits (increase) | -123.35%-104.96M | 113.52%32.21M | -62.76%449.54M | 126.40%15.09M | 87.39%-6.28M | 224.80%1.21B | ---57.16M | ---49.8M | -117.64%-967.22M | ---444.4M |
Sale of fixed assets | 188.12%40.67M | 59.69%21.61M | -43.88%14.12M | -21.25%13.53M | -80.11%571K | 35.77%25.15M | --17.18M | --2.87M | 338.92%18.53M | --4.22M |
Purchase of fixed assets | -27.27%-277.37M | -66.36%-124.45M | 4.54%-217.93M | 37.10%-74.81M | -87.29%-35.33M | -61.51%-228.31M | ---118.93M | ---18.86M | -65.05%-141.36M | ---85.65M |
Purchase of intangible assets | 63.60%-87.61M | 91.13%-18.44M | -415.99%-240.66M | -622.59%-207.85M | -604.60%-191.11M | -526.88%-46.64M | ---28.76M | ---27.12M | 86.50%-7.44M | ---55.11M |
Sale of subsidiaries | 359.47%335.3M | 372.36%203.88M | --72.98M | --43.16M | --41.14M | ---- | ---- | ---- | ---3.77M | ---- |
Acquisition of subsidiaries | 88.42%-22.1M | 89.34%-20.34M | 86.69%-190.91M | 86.89%-190.91M | ---- | -3,067.33%-1.43B | ---1.46B | ---- | --48.34M | ---- |
Recovery of cash from investments | 25.07%149.04M | 16.56%67.31M | -97.01%119.16M | -64.98%57.75M | -59.65%37.03M | 1,183.20%3.99B | --164.89M | --91.76M | -10.12%310.68M | --345.67M |
Cash on investment | 77.90%-23.14M | 68.27%-19.7M | 96.65%-104.72M | 6.97%-62.08M | -415.77%-34.89M | -147.86%-3.12B | ---66.73M | --11.05M | -166.71%-1.26B | ---472.42M |
Net cash from investment operations | 517.65%152.4M | 153.75%207.26M | -107.03%-36.49M | 74.41%-385.59M | -892.05%-178.39M | 126.61%518.93M | ---1.51B | --22.52M | -192.90%-1.95B | ---665.86M |
Net cash before financing | 0.69%2.74B | 60.19%-888.29M | -18.87%2.72B | -19.67%-2.23B | -136.48%-2.1B | 452.41%3.35B | ---1.86B | ---886.27M | -57.41%606.9M | --1.43B |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --452.07M | ---- |
Refund | ---- | ---- | 15.35%-15.58M | -57.01%-15.58M | ---11.08M | 95.89%-18.4M | ---9.92M | ---- | ---447.31M | ---- |
Issuing shares | ---- | ---- | --5.73B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 23.96%-8.54M | 32.85%-4.03M | -10.00%-11.23M | -12.62%-6.01M | -20.78%-3.02M | 29.26%-10.21M | ---5.33M | ---2.5M | -143.92%-14.43M | ---5.92M |
Dividends paid - financing | 74.70%-331.46M | 97.10%-37.56M | 42.27%-1.31B | -151,068.34%-1.29B | ---446.2M | -602.77%-2.27B | ---856K | ---- | -29.09%-322.99M | ---250.19M |
Issuance expenses and redemption of securities expenses | 45.69%-52.77M | 23.70%-10.21M | ---97.17M | ---13.38M | ---3.46M | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -12.37%-124.05M | -17.68%-69.1M | -429.59%-110.39M | -234.51%-58.71M | -2,675.81%-16.61M | 63.96%-20.85M | ---17.55M | --645K | 19.45%-57.84M | ---71.8M |
Net cash from financing operations | -112.36%-516.83M | 91.29%-120.91M | 280.35%4.18B | -4,022.28%-1.39B | -25,823.85%-480.37M | -493.94%-2.32B | ---33.66M | ---1.85M | -19.08%-390.49M | ---327.91M |
Effect of rate | -52.29%5.61M | 452.54%4.02M | 3,730.86%11.76M | 280.40%727K | -86.34%31K | 90.87%-324K | ---403K | --227K | -965.12%-3.55M | --410K |
Net Cash | -67.81%2.22B | 72.11%-1.01B | 568.07%6.9B | -90.64%-3.62B | -190.07%-2.58B | 377.46%1.03B | ---1.9B | ---888.13M | -80.28%216.4M | --1.1B |
Begining period cash | 107.53%13.35B | 107.53%13.35B | 19.14%6.43B | 19.14%6.43B | 19.14%6.43B | 4.11%5.4B | --5.4B | --5.4B | 26.86%5.18B | --4.09B |
Cash at the end | 16.69%15.57B | 338.80%12.34B | 107.53%13.35B | -19.63%2.81B | -14.53%3.85B | 19.14%6.43B | --3.5B | --4.51B | 4.11%5.4B | --5.18B |
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 | -- | -- | 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