(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 | -87.26%653.17M | ---- | 57.98%5.13B | ---- | 219.12%3.24B | ---- | -52.05%1.02B | ---- | -34.46%2.12B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -11.53%-89.51M | ---- | -5.46%-80.26M | ---- | -19.99%-76.1M | ---- | -69.81%-63.42M | ---- | -74.72%-37.35M | ---- |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3.49%100.53M | ---- |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | 0.00%-7.2M | ---- | 33.33%-7.2M | ---- | ---10.8M | ---- |
Attributable subsidiary (profit) loss | -37.65%-34.97M | ---- | -25.18%-25.4M | ---- | -350.41%-20.29M | ---- | ---4.51M | ---- | ---- | ---- |
Impairment and provisions: | -13.15%219.42M | ---- | 248.24%252.65M | ---- | 4,205.89%72.55M | ---- | -112.22%-1.77M | ---- | 49.45%14.46M | ---- |
-Impairment of property, plant and equipment (reversal) | --49.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -200.00%-3.13M | ---- |
-Impairmen of inventory (reversal) | -4.09%174.67M | ---- | 160.49%182.13M | ---- | 4,494.47%69.92M | ---- | -115.04%-1.59M | ---- | 55.07%10.58M | ---- |
-Impairment of trade receivables (reversal) | -155.96%-2.59M | ---- | 349.89%4.63M | ---- | -1,443.33%-1.85M | ---- | -108.70%-120K | ---- | 601.45%1.38M | ---- |
-Impairment of goodwill | ---- | ---- | --37.53M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -106.18%-1.75M | ---- | 532.23%28.37M | ---- | 8,112.50%4.49M | ---- | -100.99%-56K | ---- | --5.63M | ---- |
Revaluation surplus: | ---- | ---- | 272.24%37.67M | ---- | -649.77%-21.87M | ---- | 62.63%3.98M | ---- | --2.45M | ---- |
-Other fair value changes | ---- | ---- | 272.24%37.67M | ---- | -649.77%-21.87M | ---- | 62.63%3.98M | ---- | --2.45M | ---- |
Asset sale loss (gain): | 105.85%69.67M | ---- | -1,654.32%-1.19B | ---- | 259.39%76.63M | ---- | -388.81%-48.08M | ---- | -81.19%16.65M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | -4,528.13%-1.21B | ---- | 167.02%27.38M | ---- | ---40.85M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 177.87%59M | ---- | -56.89%21.23M | ---- | 1,304.50%49.25M | ---- | -123.24%-4.09M | ---- | -80.13%17.59M | ---- |
-Loss (gain) from selling other assets | --10.67M | ---- | ---- | ---- | ---- | ---- | -230.80%-3.14M | ---- | ---948K | ---- |
Depreciation and amortization: | 27.79%1.21B | ---- | 32.07%950.25M | ---- | 5.62%719.53M | ---- | 15.45%681.27M | ---- | -11.45%590.11M | ---- |
-Depreciation | 31.14%1.19B | ---- | 34.01%904.31M | ---- | 5.55%674.81M | ---- | 15.69%639.35M | ---- | -15.21%552.65M | ---- |
-Amortization of intangible assets | -52.37%7.73M | ---- | 3.06%16.22M | ---- | -8.66%15.74M | ---- | 17.28%17.23M | ---- | 0.80%14.69M | ---- |
Financial expense | -90.55%1.66M | ---- | -78.48%17.56M | ---- | -21.95%81.61M | ---- | --104.56M | ---- | ---- | ---- |
Special items | -116.26%-79.88M | ---- | -116.58%-36.94M | ---- | 1,156.35%222.84M | ---- | 11.12%-21.1M | ---- | -26.25%-23.73M | ---- |
Adjustment items | ---244.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | -66.14%1.71B | ---- | 17.65%5.05B | ---- | 158.49%4.29B | ---- | -40.12%1.66B | ---- | -31.65%2.77B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -1,210.09%-279.36M | ---- | 97.07%-21.32M | ---- | -902.02%-727.68M | ---- | -20.88%90.73M | ---- | 184.01%114.67M | ---- |
Developing property (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 134.85%427.81M | ---- |
Accounts receivable (increase)decrease | 345.74%551.26M | ---- | 112.86%123.67M | ---- | -677.90%-961.81M | ---- | -147.03%-123.64M | ---- | 943.46%262.88M | ---- |
Accounts payable increase (decrease) | -235.15%-730.36M | ---- | -56.33%540.42M | ---- | 350.72%1.24B | ---- | 741.23%274.56M | ---- | -91.87%32.64M | ---- |
Advance payment increase (decrease) | -137.67%-241.78M | ---- | 87.67%-101.73M | ---- | -234.92%-825.09M | ---- | 175.87%611.53M | ---- | -163.33%-806M | ---- |
Special items for working capital changes | -31.43%330.31M | ---- | -62.15%481.74M | ---- | 1,161.05%1.27B | ---- | -2,429.02%-119.97M | ---- | -94.18%5.15M | ---- |
Adjustment items for working capital changes | --244.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -73.92%1.58B | ---- | 41.62%6.07B | ---- | 79.14%4.29B | ---- | -14.81%2.39B | ---- | -36.48%2.81B | ---- |
Other taxs | 78.99%-207.99M | ---- | -164.87%-989.76M | ---- | -180.94%-373.68M | ---- | 72.26%-133.01M | ---- | 12.85%-479.46M | ---- |
Special items of business | ---- | -71.98%713.11M | ---- | 110.45%2.55B | ---- | 16.81%1.21B | ---- | -18.40%1.04B | ---- | -27.01%1.27B |
Net cash from operations | -72.93%1.38B | -71.98%713.11M | 29.85%5.08B | 110.45%2.55B | 73.14%3.91B | 16.81%1.21B | -2.99%2.26B | -18.40%1.04B | -39.84%2.33B | -27.01%1.27B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 11.53%89.51M | 30.86%44.74M | 5.46%80.26M | -2.24%34.19M | 19.99%76.1M | 17.44%34.97M | 69.81%63.42M | 106.55%29.78M | 74.72%37.35M | 73.43%14.42M |
Dividend received - investment | -12.03%6.72M | -12.00%6.72M | 6.01%7.63M | 6.00%7.63M | -66.20%7.2M | --7.2M | 97.22%21.3M | ---- | --10.8M | --10.8M |
Decrease in deposits (increase) | -642.58%-12.56M | 135.94%52.67M | -101.05%-1.69M | -361.93%-146.56M | 773.45%161.18M | 278.79%55.95M | -65.76%18.45M | -122.46%-31.29M | 116.32%53.89M | 309.47%139.31M |
Sale of fixed assets | 212.84%190.3M | -46.98%12.35M | -27.33%60.83M | 2.88%23.29M | 178.66%83.71M | 278.53%22.64M | -66.00%30.04M | -45.33%5.98M | 133.45%88.36M | -80.10%10.94M |
Purchase of fixed assets | 50.30%-1.91B | 54.22%-733.83M | 2.83%-3.85B | -50.46%-1.6B | -128.04%-3.96B | -43.26%-1.07B | -16.72%-1.74B | -32.38%-743.74M | -69.61%-1.49B | -48.01%-561.83M |
Selling intangible assets | --40.69M | ---- | ---- | ---- | ---- | --8.5M | ---- | ---- | --5.5M | ---- |
Purchase of intangible assets | 98.38%-1.27M | 18.74%-10.59M | 33.20%-78.37M | 79.30%-13.03M | 20.03%-117.32M | -1.36%-62.93M | -19.53%-146.7M | 52.75%-62.09M | -22.26%-122.73M | -486.14%-131.41M |
Sale of subsidiaries | -98.78%11.36M | ---- | 50,516.31%933.87M | ---- | 101.95%1.85M | ---- | ---94.86M | ---94.86M | ---- | ---- |
Acquisition of subsidiaries | -228.85%-971.02M | ---- | ---295.28M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---352.85M | ---- | ---- | -19.52%-119.52M | -19.52%-119.52M | ---100M | ---100M | ---- | ---- |
Other items in the investment business | -76.35%54.85M | ---15.64M | 204.22%231.9M | ---- | -1,290.63%-222.5M | 83.33%-10M | -246.13%-16M | 60.00%-60M | --10.95M | -2,529.54%-150M |
Adjustment items of investment business | ---131.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 9.37%-2.63B | 41.30%-996.43M | 28.88%-2.91B | -50.41%-1.7B | -108.54%-4.09B | -6.86%-1.13B | -39.71%-1.96B | -58.17%-1.06B | 30.69%-1.4B | -28.55%-667.77M |
Net cash before financing | -157.81%-1.26B | -133.42%-283.33M | 1,360.12%2.18B | 949.19%847.69M | -157.40%-172.69M | 488.71%80.79M | -67.57%300.84M | -103.46%-20.79M | -49.85%927.6M | -50.69%601.17M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | -48.58%420M | 26.43%1.07B | 9.19%816.76M | -28.29%848M | 66.22%748M | -24.96%1.18B | -56.65%450M |
Refund | ---- | ---- | 73.47%-624.1M | 48.22%-373.5M | -210.47%-2.35B | -99.71%-721.35M | 43.19%-757.76M | 31.94%-361.21M | -1.49%-1.33B | 25.45%-530.75M |
Issuing shares | ---- | ---- | ---- | ---- | --2.96B | ---- | ---- | --1.99B | ---- | ---- |
Interest paid - financing | 89.16%-1.66M | 91.11%-1.53M | 81.25%-15.3M | 67.48%-17.16M | 21.95%-81.61M | 13.34%-52.76M | -4.01%-104.56M | -11.46%-60.88M | -3.49%-100.53M | -41.69%-54.62M |
Dividends paid - financing | -26.39%-1.25B | 80.07%-50.7M | -203.40%-990.33M | -217.32%-254.35M | 49.80%-326.41M | 63.92%-80.16M | 30.16%-650.2M | 25.59%-222.17M | -62.10%-930.97M | -404.59%-298.56M |
Absorb investment income | ---- | ---- | --3.5M | ---- | ---- | ---- | 4,965.94%1.99B | ---- | -90.67%39.2M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | -20.83%-16.78M | ---18.31M | ---13.88M | ---- | ---- | ---- | ---- | ---109.94M |
Other items of the financing business | 23.01%-240.89M | -2,051.77%-711.7M | -25.58%-312.89M | -369.02%-33.08M | 12.68%-249.16M | 97.33%-7.05M | -68.95%-285.35M | ---264.01M | ---168.9M | ---- |
Net cash from financing operations | 23.03%-1.51B | -176.92%-771.95M | -296.36%-1.96B | -508.46%-278.77M | -3.06%999.52M | -102.51%-45.82M | 178.41%1.03B | 435.22%1.82B | -12,803.65%-1.31B | -183.86%-543.86M |
Net Cash | -1,397.17%-2.77B | -285.49%-1.06B | -74.19%213.44M | 1,526.46%568.92M | -37.92%826.82M | -98.06%34.98M | 443.85%1.33B | 3,045.23%1.8B | -120.83%-387.36M | -96.93%57.3M |
Begining period cash | 4.18%5.32B | 4.18%5.32B | 19.34%5.1B | 19.34%5.1B | 45.25%4.28B | 45.25%4.28B | -11.63%2.94B | -11.63%2.94B | 126.44%3.33B | 126.44%3.33B |
Cash at the end | -52.08%2.55B | -24.87%4.26B | 4.18%5.32B | 31.57%5.67B | 19.34%5.1B | -9.17%4.31B | 45.25%4.28B | 40.07%4.75B | -11.63%2.94B | 1.49%3.39B |
Cash balance analysis | ||||||||||
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 | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- |
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