(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 | 29.11%-176.04M | -468.35%-223.91M | -155.96%-248.35M | -72.63%60.79M | 40.11%443.79M | 86.94%222.13M | 133.69%316.74M | 109.16%118.82M | 56.54%135.54M | 53.29%56.81M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -430.47%-9.8M | -681.78%-4.03M | 51.84%-1.85M | 83.15%-516K | 63.70%-3.84M | -2.07%-3.06M | -945.50%-10.57M | -483.85%-3M | -40.03%-1.01M | -3.01%-514K |
Attributable subsidiary (profit) loss | -141.93%-1.63M | -108.43%-460K | 170.87%3.89M | 376.02%5.46M | -160.92%-5.48M | -52.66%-1.98M | 38.08%-2.1M | -4.27%-1.3M | 1.28%-3.39M | 15.40%-1.24M |
Impairment and provisions: | 1.63%461.16M | 600.06%437.69M | 4,245.23%453.77M | 915.78%62.52M | 384.82%10.44M | 416.79%6.16M | -37.98%2.15M | -60.19%1.19M | 102.63%3.47M | -3.17%2.99M |
-Impairment of goodwill | 347.75%361.65M | --361.65M | --80.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -73.32%99.51M | 21.62%76.04M | 3,471.79%373M | 915.78%62.52M | 384.82%10.44M | 416.79%6.16M | -37.98%2.15M | -60.19%1.19M | 102.63%3.47M | -3.17%2.99M |
Revaluation surplus: | -1,726.12%-69.41M | -869.69%-69.41M | ---3.8M | --9.02M | --0 | --0 | --0 | --0 | --0 | --0 |
-Other fair value changes | -1,726.12%-69.41M | -869.69%-69.41M | ---3.8M | --9.02M | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 42.36%-1.41M | 19.73%-1.95M | 51.03%-2.45M | -88.85%-2.42M | -15.69%-5M | 55.23%-1.28M | -91.70%-4.32M | -127.28%-2.87M | -2,223.71%-2.25M | -1,085.16%-1.26M |
-Loss (gain) from sale of subsidiary company | 182.13%742K | -577.17%-606K | --263K | --127K | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 25.98%451K | 114.29%15K | 8.81%358K | -88.89%7K | 1,835.29%329K | 293.75%63K | -45.16%17K | 700.00%16K | -92.42%31K | -99.25%2K |
-Loss (gain) from selling other assets | 15.15%-2.6M | 47.05%-1.35M | 42.40%-3.07M | -89.97%-2.56M | -22.82%-5.33M | 53.30%-1.35M | -89.85%-4.34M | -128.19%-2.88M | -351.58%-2.29M | -815.22%-1.26M |
Depreciation and amortization: | 7.63%81.57M | 7.73%39.12M | 15.23%75.79M | 32.14%36.31M | 135.73%65.77M | 136.38%27.48M | 76.18%27.9M | 68.64%11.63M | 19.59%15.84M | 17.34%6.89M |
-Depreciation | 5.40%24.95M | 8.24%12.8M | -3.53%23.67M | 2.31%11.83M | 61.31%24.53M | 51.20%11.56M | 34.06%15.21M | 58.09%7.65M | 15.95%11.35M | 15.20%4.84M |
-Amortization of intangible assets | 8.65%56.63M | 7.49%26.32M | 26.39%52.12M | 53.79%24.49M | 224.90%41.24M | 299.97%15.92M | 182.57%12.69M | 93.44%3.98M | 29.86%4.49M | 22.72%2.06M |
Financial expense | -53.81%497K | -78.47%284K | -67.86%1.08M | -39.36%1.32M | -59.76%3.35M | -78.52%2.18M | -38.54%8.32M | 68.63%10.13M | 193.94%13.54M | 163.77%6.01M |
Special items | 203.28%1.29M | -29.99%1.23M | -107.54%-1.25M | 127.33%1.75M | 714.87%16.58M | -646.16%-6.42M | -949.03%-2.7M | -760.00%-860K | 36.70%-257K | 66.67%-100K |
Operating profit before the change of operating capital | 3.39%286.22M | 2.49%178.57M | -47.33%276.83M | -28.94%174.23M | 56.70%525.62M | 83.33%245.2M | 107.73%335.43M | 92.21%133.74M | 59.11%161.47M | 50.73%69.58M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 112.91%250K | -79.74%77K | -239.28%-1.94M | -56.57%380K | -49.21%1.39M | -47.13%875K | 221.59%2.74M | 279.50%1.66M | -494.91%-2.25M | -273.63%-922K |
Accounts receivable (increase)decrease | -239.11%-63.81M | 88.59%-25.72M | 96.51%-18.82M | -49.04%-225.37M | -70.41%-538.97M | -20.82%-151.22M | -1,290.88%-316.27M | -2,404.62%-125.16M | 135.84%26.56M | 109.18%5.43M |
Accounts payable increase (decrease) | -933.61%-17.25M | -1,105.47%-106.7M | -100.67%-1.67M | -119.61%-8.85M | 42.76%248.08M | -40.43%45.14M | 111.30%173.78M | 105.30%75.77M | -238.91%-1.54B | -3,308.38%-1.43B |
prepayments (increase)decrease | 67.25%-19.99M | 128.17%8.69M | -104.00%-61.03M | -787.38%-30.84M | -351.77%-29.92M | 339.38%4.49M | -101.58%-6.62M | -100.48%-1.87M | 16,353.91%419.68M | 2,200.93%393.25M |
Cash from business operations | 34.45%198.45M | 146.65%42.66M | -10.01%147.6M | -216.12%-91.43M | 13.73%164.01M | 15.82%78.74M | 117.52%144.21M | 108.19%67.98M | -173.02%-823.29M | -12,549.70%-829.9M |
Other taxs | 19.12%-60.19M | 24.93%-34.67M | 31.93%-74.42M | 25.97%-46.19M | -92.50%-109.34M | -97.66%-62.39M | -68.22%-56.8M | -80.00%-31.57M | -167.41%-33.76M | -85.20%-17.54M |
Special items of business | 128.46%13.03M | -1,150.82%-12.26M | -8.52%-45.78M | 98.51%-980K | 5.92%-42.18M | -307.20%-65.74M | -140.87%-44.84M | -112.26%-16.14M | 2,137.79%109.69M | 2,069.49%131.64M |
Net cash from operations | 88.93%138.26M | 105.80%7.98M | 33.84%73.18M | -942.07%-137.62M | -37.45%54.68M | -55.12%16.34M | 110.20%87.41M | 104.30%36.42M | -176.88%-857.05M | -30,133.11%-847.43M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 430.47%9.8M | 681.78%4.03M | -51.84%1.85M | -83.15%516K | -63.70%3.84M | 2.07%3.06M | -89.32%10.57M | -94.70%3M | 33.21%98.96M | 285.52%56.58M |
Dividend received - investment | ---- | ---- | --8.28M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | --900K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 200.00%1.6B | 104.48%75M |
Decrease in deposits (increase) | ---- | ---- | ---- | -101.52%-1.8M | 197.55%118.64M | --118.64M | ---121.61M | ---- | ---- | ---- |
Sale of fixed assets | 241.34%1.22M | -0.29%681K | -92.01%358K | 306.55%683K | 10,318.60%4.48M | 20.86%168K | -65.32%43K | --139K | --124K | ---- |
Purchase of fixed assets | -2.36%-11.52M | 23.95%-4.11M | 47.02%-11.26M | 66.39%-5.4M | -14.09%-21.25M | -22.82%-16.07M | -15.54%-18.63M | -236.29%-13.09M | -98.69%-16.12M | -8.78%-3.89M |
Purchase of intangible assets | 82.48%-3.38M | 90.98%-1.22M | 60.35%-19.29M | 14.30%-13.55M | -69.33%-48.65M | -85.14%-15.81M | -380.19%-28.73M | -403.78%-8.54M | -248.46%-5.98M | -62.98%-1.7M |
Sale of subsidiaries | 634.16%2.67M | --31K | --363K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | 97.94%-3.13M | 99.36%-1.73M | 64.19%-152.28M | -1,044.41%-270.92M | -1,244.15%-425.29M | ---23.67M | -385.05%-31.64M | ---- |
Recovery of cash from investments | -69.53%621.94M | -62.49%356.43M | -19.50%2.04B | -8.31%950.24M | -17.53%2.54B | 55.29%1.04B | 167.26%3.07B | 130.88%667.38M | 293.12%1.15B | 352.81%289.06M |
Cash on investment | 69.68%-617.3M | 62.49%-354.5M | 20.30%-2.04B | 0.20%-945.1M | 18.22%-2.55B | -42.94%-947.01M | -174.91%-3.12B | -140.21%-662.5M | -288.91%-1.14B | -332.97%-275.8M |
Other items in the investment business | ---- | ---- | 96.80%-2M | 85.79%-5.49M | ---62.47M | ---38.63M | ---- | ---- | ---- | ---30.34M |
Net cash from investment operations | 122.26%4.32M | 106.23%1.35M | 88.99%-19.42M | 83.38%-21.64M | 72.10%-176.4M | -249.31%-130.2M | -138.08%-632.31M | -134.22%-37.28M | 207.65%1.66B | 106.53%108.92M |
Net cash before financing | 165.18%142.58M | 105.86%9.33M | 144.17%53.77M | -39.87%-159.26M | 77.66%-121.72M | -13,155.06%-113.86M | -167.81%-544.89M | 99.88%-859K | 287.87%803.58M | 55.76%-738.52M |
Cash flow from financing activities | ||||||||||
Refund | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2,070.27%-1.61B | ---80M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | -3.30%707.27M | ---- | --731.41M | ---- |
Interest paid - financing | 48.66%-497K | 58.17%-284K | 22.68%-968K | -55.38%-679K | -16.90%-1.25M | 26.80%-437K | 98.92%-1.07M | 98.95%-597K | -34.13%-99.41M | -294.10%-57.09M |
Dividends paid - financing | 45.21%-27.15M | -439.38%-3.51M | 47.16%-49.56M | ---650K | -212.77%-93.79M | ---- | ---29.99M | ---- | ---- | ---- |
Absorb investment income | 127.27%1.2M | ---- | -86.80%528K | --167K | --4M | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | 15.76%-7.31M | 31.38%-3.89M | 20.26%-8.67M | -36.21%-5.67M | 62.87%-10.88M | -2.49%-4.17M | 19.78%-29.3M | -73.53%-4.06M | -1,006.58%-36.52M | -44.21%-2.34M |
Net cash from financing operations | 42.47%-33.75M | -12.41%-7.68M | 42.43%-58.67M | -48.52%-6.84M | -115.75%-101.92M | 1.27%-4.6M | 164.02%646.91M | 96.66%-4.66M | -166.33%-1.01B | -108.41%-139.44M |
Effect of rate | -86.80%123K | -45.00%1.3M | 109.53%932K | 129.24%2.36M | 61.64%-9.78M | -176.49%-8.07M | -506.86%-25.49M | --10.55M | ---4.2M | ---- |
Net Cash | 2,320.11%108.83M | 100.99%1.65M | 97.81%-4.9M | -40.21%-166.09M | -319.21%-223.63M | -2,046.07%-118.46M | 149.30%102.02M | 99.37%-5.52M | -118.88%-206.94M | -8,204.51%-877.95M |
Begining period cash | -0.49%810.36M | -0.49%810.36M | -22.28%814.33M | -22.28%814.33M | 7.88%1.05B | 7.88%1.05B | -17.86%971.21M | -17.86%971.21M | 1,266.89%1.18B | 1,266.89%1.18B |
Cash at the end | 13.45%919.31M | 25.01%813.31M | -0.49%810.36M | -29.38%650.6M | -22.28%814.33M | -5.64%921.21M | 7.88%1.05B | 220.71%976.24M | -17.86%971.21M | 300.91%304.4M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 218.96%979.49M | -17.57%974.75M | 303.39%307.09M |
Bank deposits | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -20.82%-3.25M | -1,670.00%-3.54M | -1,245.00%-2.69M |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 220.71%976.24M | -17.86%971.21M | 300.91%304.4M |
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