(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 | -4.96%39.52B | -4.18%39.85B | -6.16%39.03B | -2.60%40.51B | 4.20%41.59B | 4.19%41.59B | 4.23%41.59B | 4.33%41.59B | 35.54%39.91B | 35.55%39.91B |
Accounts receivable | 13.25%28.89B | 32.12%20.99B | 26.37%32.24B | 26.12%20.04B | -8.82%25.51B | --15.89B | -8.88%25.51B | 8.58%15.89B | -6.94%27.98B | ---- |
Notes receivable | ---- | 2.58%9.87B | ---- | -25.47%7.17B | ---- | -34.19%9.62B | ---- | -27.93%9.62B | ---- | 3.46%14.63B |
Insurance and other receivables-current assets | ---- | 12.13%2.69B | ---- | 12.57%2.7B | ---- | 22.14%2.4B | ---- | 22.81%2.4B | ---- | 14.49%1.97B |
Advance deposits and other receivables | 5.26%6.91B | ---- | 2.26%6.71B | ---- | 2.00%6.56B | ---- | 2.23%6.56B | ---- | 23.40%6.43B | ---- |
Cash and equivalents | 1.10%53.98B | -3.72%52.15B | 3.13%55.06B | 2.06%55.28B | 18.13%53.39B | 17.49%54.16B | 18.46%53.39B | 18.11%54.16B | -0.97%45.2B | -0.78%46.1B |
Secured deposit | -32.63%448M | ---- | -21.95%519M | ---- | -11.92%665M | ---- | -11.92%665M | ---- | -8.15%755M | ---- |
Financial assets at fair value-current assets | 83.46%954M | ---- | 41.35%735M | ---- | -81.34%520M | ---- | -81.34%520M | ---- | 28.68%2.79B | ---- |
Derivative financial instruments-current assets | -62.84%68M | ---- | -45.36%100M | ---- | 128.75%183M | ---- | 128.75%183M | ---- | 2.56%80M | ---- |
Other current assets | ---- | -15.11%3.98B | ---- | -4.51%4.5B | ---- | 19.70%4.69B | ---- | 20.12%4.71B | ---- | 19.39%3.92B |
Special items of current assets | -9.97%1.85B | 10.13%774.32M | -7.68%1.9B | 44.00%1.01B | 166.80%2.06B | -95.67%703.1M | 166.80%2.06B | -75.47%703.1M | -8.00%771M | 547.16%16.22B |
Total current assets | 1.64%132.62B | 1.21%132.05B | 4.45%136.29B | 1.70%132.71B | 5.30%130.48B | 5.30%130.48B | 5.41%130.48B | 5.57%130.49B | 8.44%123.92B | 8.46%123.91B |
Non-current assets | ||||||||||
Fixed assets | ---- | 0.11%27.19B | ---- | -0.66%26.98B | ---- | 21.74%27.16B | ---- | 21.75%27.16B | ---- | 6.76%22.31B |
Property, plant and equipment | 11.42%35.5B | ---- | 2.28%32.58B | ---- | 18.07%31.86B | ---- | 18.07%31.86B | ---- | 8.60%26.98B | ---- |
Investment property | -3.88%99M | -2.36%25.07M | 0.00%26M | -2.70%24.98M | 312.00%103M | 2.86%25.68M | 4.00%26M | 2.86%25.68M | -10.71%25M | -12.06%24.96M |
Construction in progress | ---- | 30.14%5.33B | ---- | 6.12%4.35B | ---- | -2.12%4.09B | ---- | -2.12%4.09B | ---- | 16.30%4.18B |
Advance payment | 4.49%1.75B | ---- | 26.73%2.12B | ---- | -10.11%1.67B | ---- | -10.11%1.67B | ---- | 32.48%1.86B | ---- |
Long-term receivables | ---- | -2.96%296.05M | ---- | -3.41%294.66M | ---- | -1.27%305.07M | ---- | -1.27%305.07M | ---- | -6.53%309M |
Development expenditure | ---- | 109.25%323.25M | ---- | 109.08%322.99M | ---- | -32.21%154.48M | ---- | -32.21%154.48M | ---- | 35.85%227.89M |
Associated company interest | 4.15%25.55B | ---- | 2.67%25.18B | ---- | 5.72%24.53B | ---- | 5.72%24.53B | ---- | 7.57%23.2B | ---- |
long-term investment | ---- | 4.26%25.57B | ---- | 0.47%24.64B | ---- | 5.72%24.53B | ---- | 5.58%24.53B | ---- | 7.57%23.2B |
Derivative financial instruments-non-current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%47M | ---- |
Intangible assets | -0.37%9.1B | -0.76%10.43B | 0.92%9.22B | -1.16%10.38B | 7.48%9.14B | 10.00%10.51B | 7.48%9.14B | 10.01%10.51B | -5.11%8.5B | -4.67%9.55B |
Goodwill | 2.73%24.29B | 3.25%24.41B | 4.21%24.64B | -1.13%23.38B | 8.32%23.64B | 8.32%23.64B | 8.32%23.64B | 8.32%23.64B | -3.07%21.83B | -3.07%21.83B |
Deferred tax assets | 4.76%1.81B | -21.78%1.35B | -29.87%1.21B | -29.80%1.21B | -7.16%1.72B | -7.18%1.72B | -7.16%1.72B | -7.05%1.72B | -15.90%1.86B | -15.89%1.86B |
Other illiquid assets | 55.11%805M | 39.85%2.63B | 20.23%624M | -1.01%1.86B | -10.52%519M | -13.11%1.88B | -10.36%519M | -13.11%1.88B | -23.68%580M | 12.39%2.16B |
Special items of non-current assets | 76.98%21.87B | 9.84%5B | 16.61%14.41B | 4.36%4.75B | 38.11%12.36B | 37.04%4.56B | 37.44%12.36B | 37.09%4.56B | 29.84%8.95B | 0.86%3.32B |
Total non-current assets | 14.42%120.76B | 7.95%113.84B | 4.32%110.01B | -0.09%105.37B | 12.48%105.54B | 12.39%105.46B | 12.41%105.46B | 12.37%105.46B | 5.15%93.83B | 5.18%93.83B |
Total assets | 7.36%253.38B | 4.22%245.89B | 4.39%246.3B | 0.90%238.08B | 8.39%236.02B | 8.35%235.94B | 8.43%235.94B | 8.50%235.95B | 7.00%217.74B | 7.02%217.75B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Accounts payable | 3.42%69.28B | 15.73%48.47B | 5.03%70.35B | 6.92%44.77B | -0.60%66.98B | -1.14%41.88B | -0.65%66.98B | -1.10%41.88B | 17.10%67.39B | 16.69%42.36B |
Notes payable | ---- | -12.91%21.86B | ---- | -1.83%24.64B | ---- | 0.30%25.1B | ---- | 0.30%25.1B | ---- | 17.83%25.02B |
Tax payable | -8.79%1.56B | 18.19%3.4B | -8.03%1.57B | -12.92%2.52B | 30.33%1.71B | 10.29%2.88B | 30.53%1.71B | 11.02%2.89B | -4.59%1.31B | 8.67%2.61B |
Other payables and accrued expenses | 10.43%27.37B | 5.92%18.56B | 18.81%29.37B | -0.15%17.49B | -2.28%24.78B | -0.30%17.52B | -2.39%24.72B | -0.04%17.52B | 8.81%25.36B | 3.01%17.57B |
Short-term borrowing | ---- | 11.28%10.76B | ---- | 5.12%10.17B | ---- | -13.84%9.67B | ---- | -13.84%9.67B | ---- | 46.02%11.23B |
Bank loans and overdrafts | -16.83%10.41B | ---- | -25.64%9.31B | ---- | -30.35%12.51B | ---- | -30.35%12.51B | ---- | 42.12%17.97B | ---- |
Derivative financial instrument-current liabilities | 60.95%169M | ---- | 236.19%353M | ---- | 31.25%105M | ---- | 31.25%105M | ---- | -66.53%80M | ---- |
Provision-current liabilities | -0.20%2.53B | ---- | -0.63%2.52B | ---- | 15.84%2.54B | ---- | 15.84%2.54B | ---- | 16.43%2.19B | ---- |
Financial lease liabilities-current liabilities | 15.17%1.04B | ---- | 8.42%979M | ---- | 31.25%903M | ---- | 31.25%903M | ---- | 2.53%688M | ---- |
Other current liabilities | ---- | -27.88%1.33B | ---- | -23.30%1.42B | ---- | -17.35%1.85B | ---- | -17.19%1.85B | ---- | -63.37%2.24B |
Special items of current liabilities | -17.33%7.73B | -10.24%9.38B | -33.17%6.25B | -34.54%6.84B | -6.78%9.35B | -24.44%10.45B | -6.78%9.35B | -24.40%10.45B | 59.33%10.03B | 19.75%13.83B |
Total current liabilities | 1.01%120.08B | 0.58%119.39B | 1.58%120.69B | -3.93%114.05B | -4.90%118.89B | -4.96%118.7B | -4.96%118.81B | -4.88%118.71B | 14.18%125.02B | 14.16%124.89B |
Net current assets | 8.15%12.54B | 7.46%12.66B | 33.70%15.6B | 58.44%18.66B | 1,153.91%11.59B | 1,308.37%11.78B | 1,051.55%11.67B | 1,090.61%11.78B | -123.01%-1.1B | -120.08%-974.87M |
Total assets less current liabilities | 13.80%133.3B | 7.90%126.5B | 7.24%125.61B | 5.79%124.03B | 26.32%117.13B | 26.26%117.24B | 26.50%117.13B | 26.53%117.24B | -1.36%92.73B | -1.28%92.86B |
Non-current liabilities | ||||||||||
Long-term bank loan | 32.00%17.99B | 15.88%15.75B | 35.05%18.4B | 25.75%17.09B | 343.15%13.63B | 347.28%13.59B | 343.15%13.63B | 347.28%13.59B | -74.07%3.08B | -74.30%3.04B |
Long-term accounts payable | ---- | -2.93%42.94M | ---- | -2.63%43.08M | ---- | -55.58%44.24M | ---- | -55.58%44.24M | ---- | 1.43%99.6M |
Long-term remuneration payable to staff and workers | ---- | 6.60%1.08B | ---- | -1.45%995.89M | ---- | -13.86%1.01B | ---- | -13.86%1.01B | ---- | -5.83%1.17B |
Financial lease liabilities-non-current liabilities | 16.40%3.29B | ---- | 18.24%3.34B | ---- | 44.01%2.82B | ---- | 44.01%2.82B | ---- | -5.40%1.96B | ---- |
Deferred tax liability | -14.03%2.03B | -13.69%2.04B | -11.19%2.1B | -9.42%2.14B | 11.17%2.36B | 11.17%2.36B | 11.17%2.36B | 11.17%2.36B | 11.68%2.12B | 11.65%2.12B |
Deferred income-non-current liabilities | 13.53%948M | 5.02%996.53M | 3.47%864M | -4.40%907.2M | 15.49%835M | 11.27%948.94M | 15.49%835M | 11.27%948.94M | 31.22%723M | 34.56%852.79M |
Provision-non-current liabilities | 15.18%3.02B | ---- | 8.12%2.84B | ---- | -16.02%2.62B | ---- | -16.02%2.62B | ---- | 16.10%3.12B | ---- |
Convertible notes and bonds | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -95.01%335M | ---- |
Issued debt instrument | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -95.01%334.73M |
Derivative financial instruments-non-current liabilities | ---- | ---- | ---- | ---- | --17M | ---- | --17M | ---- | ---- | ---- |
Other non-current liabilities | 16.33%114M | -29.59%75.58M | -18.37%80M | 6.19%113.98M | -12.50%98M | 117.00%107.33M | -13.27%98M | 117.00%107.33M | 25.84%112M | 82.96%49.46M |
Special items of non-current liabilities | ---- | 9.91%4.88B | ---- | 3.68%4.6B | ---- | 13.46%4.44B | ---- | 13.46%4.44B | ---- | 11.20%3.91B |
Total non-current liabilities | 22.35%27.39B | 10.47%24.85B | 23.38%27.62B | 15.07%25.89B | 95.48%22.38B | 94.28%22.5B | 95.46%22.38B | 94.28%22.5B | -55.75%11.45B | -55.39%11.58B |
Total liabilities | 4.39%147.47B | 2.16%144.24B | 5.04%148.31B | -0.90%139.94B | 3.52%141.27B | 3.46%141.19B | 3.47%141.19B | 3.54%141.21B | 0.81%136.47B | 0.83%136.47B |
Total assets less total liabilities | 11.78%105.91B | 7.29%101.65B | 3.43%97.99B | 3.59%98.14B | 16.58%94.75B | 16.57%94.75B | 16.76%94.75B | 16.85%94.75B | 19.29%81.28B | 19.33%81.28B |
Total equity and non-current liabilities | 13.80%133.3B | 7.90%126.5B | 7.24%125.61B | 5.79%124.03B | 26.32%117.13B | 26.26%117.24B | 26.50%117.13B | 26.53%117.24B | -1.36%92.73B | -1.28%92.86B |
Equity | ||||||||||
Share capital | -0.10%9.44B | -0.09%9.44B | -0.10%9.44B | 0.00%9.45B | 0.51%9.45B | 0.51%9.45B | 0.51%9.45B | 0.51%9.45B | 4.11%9.4B | 4.11%9.4B |
Reserve | 11.98%94.08B | ---- | 3.85%87.24B | ---- | 19.02%84.01B | ---- | 19.24%84.01B | ---- | 22.10%70.59B | ---- |
Legal reserve | 11.98%94.08B | 0.00%4.01B | 3.85%87.24B | 0.00%4.01B | 19.02%84.01B | 16.74%4.01B | 19.24%84.01B | 16.74%4.01B | 22.10%70.59B | 12.91%3.44B |
Capital reserve | ---- | -1.32%23.56B | ---- | 0.89%24.09B | ---- | 5.35%23.88B | ---- | 5.89%23.88B | ---- | 51.01%22.67B |
Undistributed profit | ---- | 13.66%65.9B | ---- | 6.79%61.92B | ---- | 20.88%57.98B | ---- | 21.03%57.98B | ---- | 24.77%47.97B |
Special items of shareholders' rights and interests | ---- | 11.23%6.51B | ---- | -12.54%5.12B | ---- | 328.40%5.85B | ---- | 328.40%5.85B | ---- | 1.36%1.37B |
Shareholders' Equity | 10.76%103.51B | 7.34%100.32B | 3.45%96.68B | 3.62%96.84B | 16.85%93.46B | 16.84%93.45B | 17.04%93.46B | 17.09%93.45B | 19.67%79.99B | 19.71%79.99B |
Non-controlling interest | 85.75%2.4B | 3.27%1.33B | 1.70%1.31B | 1.36%1.31B | 0.08%1.29B | -0.01%1.29B | 0.00%1.29B | 1.48%1.29B | -0.39%1.29B | -0.28%1.29B |
Total equity | 11.78%105.91B | 7.29%101.65B | 3.43%97.99B | 3.59%98.14B | 16.58%94.75B | 16.57%94.75B | 16.76%94.75B | 16.85%94.75B | 19.29%81.28B | 19.33%81.28B |
Total equity and total liabilities | 7.36%253.38B | 4.22%245.89B | 4.39%246.3B | 0.90%238.08B | 8.39%236.02B | 8.35%235.94B | 8.43%235.94B | 8.50%235.95B | 7.00%217.74B | 7.02%217.75B |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | Hwashin Certified Public Accountants (Special General Partnership) | -- | -- | -- | Hwashin Certified Public Accountants (Special General Partnership) | -- | -- | -- | Hwashin Certified Public Accountants (Special General Partnership) | -- |
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