(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 40.47%726.97M | 71.15%393.56M | 1,124.76%45.44M | -8.21%274.92M | 274.63%13.06M | 23.65%517.54M | 759.98%229.94M | -106.74%-4.43M | 120.85%299.51M | -102.97%-7.48M |
Net profit before non-cash adjustment | 47.45%343.7M | 113.81%84.57M | 291.00%135.28M | -29.25%68.76M | -10.80%55.09M | -78.30%233.09M | -60.42%39.56M | -83.89%34.6M | -85.20%97.18M | -40.06%61.76M |
Total adjustment of non-cash items | 57.14%542.1M | 84.33%128.95M | -15.61%120.98M | 147.28%168.83M | 94.53%123.34M | 154.50%344.99M | 238.17%69.96M | 205.58%143.35M | 113.46%68.27M | 4.24%63.41M |
-Depreciation and amortization | 18.63%241.58M | 12.29%62.03M | 12.32%59.97M | 24.92%60.31M | 26.85%59.27M | 15.05%203.64M | 37.67%55.24M | 32.04%53.4M | 12.86%48.28M | -12.92%46.72M |
-Reversal of impairment losses recognized in profit and loss | 2,007.29%18.06M | 1,477.03%13.55M | 2,511.90%4.39M | 244.19%124K | --0 | -104.74%-947K | -104.02%-984K | -24.66%168K | 95.41%-86K | ---45K |
-Share of associates | -206.97%-5.06M | -1,171.01%-1.75M | -10,100.00%-1.6M | -74.24%-1.04M | 27.87%-673K | 14.96%-1.65M | 25.81%-138K | 102.93%16K | 22.45%-594K | -112.05%-933K |
-Disposal profit | 100.20%308K | 94.39%-409K | 89.35%-3.07M | 96.15%-3.38M | 121.38%7.17M | 89.15%-157.44M | 95.55%-7.29M | 92.79%-28.79M | 89.32%-87.85M | 49.33%-33.52M |
-Net exchange gains and losses | -78.93%15.23M | 24.76%-13.38M | -111.09%-5.42M | 4.61%45.84M | -358.66%-11.82M | 496.10%72.28M | -36.74%-17.79M | 1,644.23%48.82M | 457.30%43.82M | -160.94%-2.58M |
-Other non-cash items | 18.72%271.99M | 68.45%68.92M | -4.36%66.7M | 3.51%66.98M | 29.09%69.4M | -64.30%229.11M | -33.82%40.91M | -68.37%69.74M | -77.46%64.7M | -25.75%53.76M |
Changes in working capital | -162.37%-158.83M | 49.49%180.03M | -15.59%-210.82M | -72.15%37.34M | -24.68%-165.38M | -166.86%-60.54M | 243.11%120.43M | -1,275.85%-182.38M | 1,099.46%134.06M | -250.50%-132.64M |
-Change in receivables | 54.23%-94M | 136.63%39.28M | 32.04%-72.6M | -63.09%54.32M | 16.94%-115M | 75.01%-205.37M | 76.32%-107.24M | -46.06%-106.83M | 184.89%147.16M | -13.03%-138.46M |
-Change in inventory | 173.25%38.54M | 87.12%-6.86M | 251.84%62.22M | -359.38%-96.59M | 27.36%79.76M | 87.74%-52.61M | -13.69%-53.24M | -602.03%-40.98M | 92.01%-21.03M | 149.22%62.63M |
-Change in prepaid assets | ---6.36M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Change in payables | -145.37%-111.33M | -49.53%134.46M | -3,939.98%-196.87M | 779.88%46.44M | -344.40%-95.36M | -81.05%245.36M | -1.34%266.41M | -107.74%-4.87M | -99.07%5.28M | -105.49%-21.46M |
-Changes in other current assets | 129.89%14.32M | 34.57%19.51M | 87.99%-3.57M | 1,154.24%33.16M | 1.61%-34.78M | 27.91%-47.92M | -90.04%14.5M | -163.56%-29.71M | 101.79%2.64M | 33.54%-35.35M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -25.21%-183.02M | -48.13%-43.91M | -5.64%-55.48M | -20.89%-39.65M | -40.93%-43.98M | -9.73%-146.17M | 27.39%-29.64M | -81.33%-52.52M | 9.92%-32.8M | -15.53%-31.21M |
Interest received (cash flow from operating activities) | 99.97%6.75M | 51.87%1.58M | 114.15%2.65M | 167.47%1.34M | 97.83%1.18M | -32.22%3.38M | -42.01%1.04M | 44.34%1.24M | -47.65%501K | -56.45%598K |
Tax refund paid | -25.74%-87.49M | -175.20%-28.76M | -14.76%-24.18M | -111.03%-20.76M | 51.14%-13.79M | 16.20%-69.58M | -246.35%-10.45M | -160.01%-21.07M | 83.12%-9.84M | -18.49%-28.22M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 51.79%463.22M | 68.93%322.47M | 58.88%-31.58M | -16.13%215.86M | 34.36%-43.53M | 47.22%305.17M | 386.05%190.89M | -359.83%-76.79M | 514.06%257.38M | -132.74%-66.31M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 12.60%-48.01M | -43.17%-34M | 75.87%-1.9M | 35.24%-4.4M | 53.35%-7.71M | -442.25%-54.93M | -162.24%-23.75M | 50.76%-7.85M | 95.68%-6.8M | 50.29%-16.53M |
Net intangibles purchase and sale | 27.58%-343.98M | -7.93%-119.42M | 75.86%-43.57M | -95.75%-117.48M | 48.72%-63.52M | 44.36%-474.98M | 36.65%-110.64M | -36.83%-180.46M | ---60.02M | 69.79%-123.86M |
Net business purchase and sale | 103.68%1.4M | --0 | --0 | --0 | 110.70%1.4M | -102.74%-38.09M | 107.06%573K | --0 | -103.38%-25.58M | -91.03%-13.08M |
Net changes in other investments | 41.59%-33.13M | 74.91%-3.44M | ---3.38M | ---2.45M | 44.51%-23.86M | -57.02%-56.72M | -9.65%-13.72M | ---- | ---- | 43.57%-43M |
Investing cash flow | 32.17%-423.71M | -6.32%-156.86M | 74.06%-48.84M | -34.56%-124.33M | 52.31%-93.69M | -227.98%-624.71M | 6.10%-147.53M | -137.71%-188.32M | -113.75%-92.39M | 62.67%-196.47M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -93.34%40.35M | -459.89%-55M | -127.17%-49.49M | -119.93%-53M | 38.52%197.83M | 6.32%606.24M | 109.51%15.28M | 532.96%182.18M | 2,259.34%265.97M | -81.81%142.82M |
Increase or decrease of lease financing | -1.71%-1.49M | -193.31%-1.49M | --0 | ---- | ---- | 22.40%-1.47M | 53.86%-508K | ---957K | ---- | ---- |
Cash dividends paid | ---5.53M | --0 | ---- | ---5.53M | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -16.27%-39.08M | 21.43%-3.87M | 24.32%-3.91M | 24.36%-4.4M | -51.94%-26.91M | 92.59%-33.61M | 98.80%-4.92M | 25.62%-5.17M | 23.25%-5.81M | 38.06%-17.71M |
Net other fund-raising expenses | 167.84%44.07M | 103.42%1.83M | -58.16%61.86M | 100.06%98K | ---19.72M | -353.29%-64.95M | -112.90%-53.49M | 182.19%147.85M | 30.44%-159.32M | ---- |
Financing cash flow | -92.43%38.32M | -34.12%-58.52M | -97.39%8.45M | -162.30%-62.83M | 20.86%151.21M | 160.88%506.21M | 72.07%-43.64M | 152.67%323.9M | 112.64%100.84M | -83.04%125.11M |
Net cash flow | ||||||||||
Beginning cash position | 46.90%585.27M | -5.09%555.62M | 19.35%628.34M | 130.54%599.11M | 46.90%585.27M | -25.46%398.4M | -24.80%585.43M | -39.11%526.47M | -72.60%259.88M | -25.46%398.4M |
Current changes in cash | -58.31%77.82M | 38,759.93%107.09M | -222.41%-71.97M | -89.20%28.7M | 110.17%14M | 237.21%186.68M | 99.93%-277K | 168.31%58.79M | 417.40%265.82M | -133.26%-137.66M |
Effect of exchange rate changes | --0 | 239.29%380K | -553.61%-753K | -31.19%534K | 81.37%-161K | 563.41%190K | 566.67%112K | 388.24%166K | 1,275.76%776K | -5,860.00%-864K |
End cash Position | 13.30%663.09M | 13.30%663.09M | -5.09%555.62M | 19.35%628.34M | 130.54%599.11M | 46.90%585.27M | 46.90%585.27M | -24.80%585.43M | -39.11%526.47M | -72.60%259.88M |
Free cash flow | 130.77%71.11M | 230.93%168.94M | 70.94%-77.05M | -50.46%93.98M | 44.50%-114.76M | 68.76%-231.13M | 118.02%51.05M | -124.09%-265.11M | 262.94%189.71M | 14.89%-206.78M |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
No Data