(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 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -1,634.60%-1.6B | -62.17%-19.89M | 131.87%104.35M | 32.62%-12.26M | -1,336.39%-327.45M | -263.11%-18.2M | -94.00%26.48M | ---5.01M | -20.67%441.53M | --556.57M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -231.65%-19.14M | 7.79%-3.4M | 37.14%-5.77M | 33.45%-3.69M | 2.08%-9.18M | -18.77%-5.54M | -67.00%-9.38M | ---4.66M | -19.39%-5.62M | ---4.7M |
Attributable subsidiary (profit) loss | 556.13%47.05M | 100.85%3.29M | 376.16%7.17M | -7.29%1.64M | 57.70%1.51M | 14.35%1.77M | -62.80%955K | --1.55M | 788.20%2.57M | ---373K |
Impairment and provisions: | 5,146.60%1.46B | -68.69%3.07M | -93.04%27.83M | 427.03%9.79M | 6.35%399.74M | -103.45%-2.99M | 511.36%375.88M | --86.81M | 91.18%61.48M | --32.16M |
-Impairmen of inventory (reversal) | ---- | ---- | -63.41%3.19M | ---- | --8.71M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | 468.92%136.95M | -108.67%-798K | 148.21%24.07M | 381.67%9.21M | 172.84%9.7M | 90.89%-3.27M | -131.78%-13.32M | ---35.87M | 57.47%41.9M | --26.61M |
-Impairment of goodwill | --1.19B | ---- | ---- | ---- | -1.56%380.73M | ---- | --386.78M | --129.63M | ---- | ---- |
-Other impairments and provisions | 23,003.87%131.46M | 562.61%3.86M | -5.48%569K | 112.00%583K | -75.08%602K | 103.96%275K | -87.66%2.42M | ---6.95M | 252.65%19.59M | --5.55M |
Revaluation surplus: | 412.16%12.09M | -101.66%-76K | -114.05%-3.87M | -28.68%4.59M | 254.01%27.57M | 257.59%6.43M | -1,268.47%-17.9M | ---4.08M | 109.77%1.53M | ---15.69M |
-Other fair value changes | 412.16%12.09M | -101.66%-76K | -114.05%-3.87M | -28.68%4.59M | 254.01%27.57M | 257.59%6.43M | -1,268.47%-17.9M | ---4.08M | 109.77%1.53M | ---15.69M |
Asset sale loss (gain): | --0 | --0 | -560.45%-1.63M | ---1.63M | --354K | --0 | --0 | --0 | 1,234.33%894K | --67K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | -1,144.27%-1.63M | ---1.63M | ---131K | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | --485K | ---- | ---- | ---- | 1,234.33%894K | --67K |
Depreciation and amortization: | 37.86%52.81M | 47.86%28.97M | -11.13%38.31M | -15.59%19.59M | -28.13%43.11M | -42.15%23.21M | -26.11%59.98M | --40.12M | -0.32%81.18M | --81.44M |
-Depreciation | 0.53%15.62M | 1.49%8.19M | -3.87%15.53M | -9.30%8.07M | -39.19%16.16M | -37.37%8.89M | -26.09%26.58M | --14.2M | 3.82%35.96M | --34.64M |
-Amortization of intangible assets | 63.32%37.2M | 80.33%20.78M | -15.49%22.78M | -19.50%11.52M | -19.33%26.95M | -44.78%14.31M | -26.13%33.4M | --25.92M | -3.38%45.22M | --46.8M |
Financial expense | -8.96%2.6M | 38.68%1.45M | 4.34%2.86M | 3.56%1.05M | -56.39%2.74M | -72.79%1.01M | -55.35%6.28M | --3.72M | -37.26%14.07M | --22.42M |
Exchange Loss (gain) | 587.42%3.39M | -56.86%613K | -65.31%493K | 270.59%1.42M | -7.97%1.42M | -805.93%-833K | 139.38%1.54M | --118K | -82.86%645K | --3.76M |
Special items | ---986K | ---- | ---- | ---- | -2.77%26.73M | 95.80%27.3M | 10.16%27.5M | --13.94M | -7.19%24.96M | --26.89M |
Operating profit before the change of operating capital | -125.65%-43.53M | -31.55%14.03M | 1.91%169.73M | -36.27%20.5M | -64.66%166.55M | -75.73%32.16M | -24.37%471.34M | --132.5M | -11.29%623.24M | --702.55M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -14,233.33%-430K | -98.98%117K | -100.03%-3K | 440.54%11.43M | 122.49%9.06M | 5.89%-3.36M | ---40.3M | -117.11%-3.57M | --20.85M |
Accounts receivable (increase)decrease | 28.46%268.17M | -10.86%167.57M | 3.04%208.75M | -60.89%187.98M | 163.16%202.6M | -21.78%480.68M | 150.71%76.99M | --614.48M | 54.53%-151.81M | ---333.83M |
Accounts payable increase (decrease) | -485.22%-152.07M | -2.52%-78.17M | -144.21%-25.99M | 55.16%-76.25M | 351.26%58.78M | 13.47%-170.07M | -116.58%-23.39M | ---196.55M | 3,296.65%141.13M | ---4.42M |
prepayments (increase)decrease | -173.05%-4.8M | 75.02%-5.12M | -61.39%6.58M | 21.01%-20.51M | 32.59%17.03M | -135.97%-25.97M | 137.01%12.84M | --72.2M | -1,281.10%-34.71M | ---2.51M |
Cash from business operations | -79.47%69.8M | -1.15%88.33M | -17.97%339.96M | -64.16%89.36M | -7.10%414.45M | -56.64%249.31M | -23.34%446.13M | --575M | 69.54%581.94M | --343.24M |
Other taxs | 52.47%-9.09M | 23.76%-9.9M | -41.95%-19.12M | 44.47%-12.98M | 76.39%-13.47M | 26.85%-23.38M | 19.93%-57.03M | ---31.96M | 8.82%-71.23M | ---78.11M |
Interest received - operating | 27.74%6.9M | -37.04%2.32M | -33.94%5.4M | -26.86%3.69M | -10.23%8.18M | 8.07%5.04M | 62.26%9.11M | --4.66M | 19.39%5.62M | --4.7M |
Special items of business | 110.58%2.03M | 57.34%-9.54M | 54.14%-19.23M | 70.81%-22.35M | 52.50%-41.94M | -944.29%-76.56M | -1,254.12%-88.29M | ---7.33M | 119.42%7.65M | ---39.4M |
Net cash from operations | -79.27%67.61M | 0.86%80.76M | -20.27%326.24M | -65.33%80.07M | 2.75%409.16M | -57.83%230.97M | -22.88%398.21M | --547.7M | 91.35%516.33M | --269.83M |
Cash flow from investment activities | ||||||||||
Restricted cash (increase) decrease | ---- | ---- | ---- | ---- | ---15.46M | ---19.33M | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | 88.51%-29.93M | -927.75%-23.92M | -9,546.78%-260.46M | --2.89M | 73.00%-2.7M | ---- | ---10M | ---- | ---- | ---50.51M |
Sale of fixed assets | ---- | ---- | 842.86%462K | --296K | --49K | ---- | ---- | ---- | 16.33%805K | --692K |
Purchase of fixed assets | 57.15%-44.59M | 49.06%-25.34M | -275.06%-104.06M | -917.55%-49.75M | -435.50%-27.74M | -1,258.06%-4.89M | 26.21%-5.18M | ---360K | 41.40%-7.02M | ---11.98M |
Purchase of intangible assets | 37.22%-12.24M | 68.30%-3.4M | 83.74%-19.5M | 90.46%-10.74M | -474.67%-119.94M | -781.20%-112.6M | 35.43%-20.87M | ---12.78M | 6.16%-32.33M | ---34.45M |
Sale of subsidiaries | ---- | ---- | -6,678.33%-19.74M | ---20.74M | --300K | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4.2M |
Cash on investment | -9.63%-218.17M | -141.79%-217.27M | 52.54%-199M | 78.57%-89.86M | -419,210.00%-419.31M | -419,210.00%-419.31M | 86.67%-100K | ---100K | ---750K | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | 541.83%20.17M | --1.2M | 71.90%-4.57M | ---16.25M |
Net cash from investment operations | 49.37%-304.94M | -60.78%-269.94M | -2.99%-602.29M | 69.81%-167.9M | -3,560.07%-584.81M | -4,518.98%-556.13M | 63.57%-15.98M | ---12.04M | 59.51%-43.86M | ---108.3M |
Net cash before financing | 14.03%-237.32M | -115.40%-189.18M | -57.16%-276.05M | 72.99%-87.83M | -145.95%-175.64M | -160.70%-325.16M | -19.10%382.23M | --535.66M | 192.50%472.47M | --161.53M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | -71.00%29M | -71.00%29M | -51.22%100M | --100M | -26.79%205M | --280M |
Refund | ---- | ---- | ---- | ---- | 30.73%-129M | 40.80%-109.51M | 40.75%-186.22M | ---185M | 47.37%-314.28M | ---597.16M |
Issuing shares | -97.43%8.99M | --8.99M | -81.57%349.68M | ---- | --1.9B | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 24.95%-749K | 37.61%-345K | 28.41%-998K | 45.30%-553K | 77.81%-1.39M | 72.79%-1.01M | 51.12%-6.28M | ---3.72M | 42.70%-12.85M | ---22.42M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---63.36M | ---1.93M | ---- | ---- | ---- | ---285.71M |
Absorb investment income | --285K | --60K | ---- | ---- | 289.35%6.58M | 837.50%6M | -95.50%1.69M | --640K | -89.57%37.56M | --360M |
Issuance expenses and redemption of securities expenses | ---- | ---- | -107.95%-9.46M | 29.56%-1.59M | ---4.55M | ---2.26M | ---- | ---- | ---- | ---- |
Other items of the financing business | 75.94%-6.85M | 80.40%-4.3M | 98.51%-28.45M | -357.67%-21.92M | -20,113.86%-1.91B | -15.09%-4.79M | 31.39%-9.46M | ---4.16M | 4.29%-13.78M | ---14.4M |
Net cash from financing operations | -99.46%1.68M | 118.34%4.41M | 275.69%310.77M | 71.52%-24.07M | -76.41%-176.88M | 8.38%-84.51M | -1.95%-100.27M | ---92.24M | 64.84%-98.35M | ---279.69M |
Effect of rate | -66.16%1.93M | -21.05%2.03M | 255.06%5.69M | 882.67%2.58M | 87.88%-3.67M | -107.36%-329K | -1,333.58%-30.27M | --4.47M | -60.44%2.45M | --6.2M |
Other items affecting net cash | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | -778.70%-235.64M | -65.13%-184.77M | 109.85%34.72M | 72.69%-111.89M | -225.02%-352.53M | -192.39%-409.67M | -24.63%281.97M | --443.43M | 416.61%374.12M | ---118.17M |
Begining period cash | 7.38%587.59M | 7.38%587.59M | -39.43%547.18M | -39.43%547.18M | 38.62%903.38M | 38.62%903.38M | 136.88%651.68M | --651.68M | -28.93%275.11M | --387.07M |
Cash at the end | -39.77%353.88M | -7.54%404.85M | 7.38%587.59M | -11.25%437.86M | -39.43%547.18M | -55.13%493.38M | 38.62%903.38M | --1.1B | 136.88%651.68M | --275.11M |
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 | Qualified opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | Unqualified Opinion |
Auditor | Ernst & Young | -- | 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