(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 | (FY)Dec 31, 2018 | (Q6)Jun 30, 2018 | (FY)Dec 31, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -23.46%142.4M | -33.34%102.34M | -54.98%186.04M | 113.83%153.53M | 147.59%413.26M | 75.54%-1.11B | -120.01%-868.37M | -149.92%-4.54B | 7.68%4.34B | 10.86%9.09B |
Profit adjustment | ||||||||||
Interest expense - adjustment | -43.71%573.99M | -61.15%1.74B | -64.13%1.02B | 35.91%4.49B | 74.96%2.84B | -15.88%3.3B | -19.67%1.62B | 17.38%3.92B | 58.40%2.02B | 1,699.09%3.34B |
Dividend (income)- adjustment | ---- | -1,033.89%-16.33M | ---14.25M | -20.00%-1.44M | ---- | -36.36%-1.2M | -36.36%-1.2M | -37.50%-880K | ---880K | 28.49%-640K |
Investment loss (gain) | -1,914.65%-162.28M | -1,662.64%-30.34M | ---8.06M | 99.29%-1.72M | ---- | -140.22%-240.78M | ---- | -225.48%-100.23M | -34.96%-23.42M | 26.26%-30.8M |
Impairment and provisions: | -12.16%3.84B | 56.74%8.88B | -1.24%4.37B | -72.84%5.66B | -64.17%4.43B | -10.73%20.85B | 434.62%12.36B | 591.55%23.35B | 43.11%2.31B | 22.84%3.38B |
-Other impairments and provisions | -12.16%3.84B | 56.74%8.88B | -1.24%4.37B | -72.84%5.66B | -64.17%4.43B | -10.73%20.85B | 434.62%12.36B | 591.55%23.35B | 43.11%2.31B | 22.84%3.38B |
Revaluation surplus: | ---- | 99.93%-113K | ---- | 95.07%-158.42M | ---- | -121.59%-3.21B | ---- | -616.27%-1.45B | ---- | 1,271.00%280.84M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -100.12%-116K | ---- | --98.35M |
-Other fair value changes | ---- | 99.93%-113K | ---- | 95.07%-158.42M | ---- | -121.61%-3.21B | ---- | -894.46%-1.45B | ---- | 860.91%182.49M |
Asset sale loss (gain): | -17.72%12.77M | -143.05%-108.02M | 155,340.00%15.52M | 259.69%250.93M | 99.99%-10K | -291.56%-157.14M | -49,459.48%-75.52M | -1,456.67%-40.13M | --153K | -147.43%-2.58M |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---77.62M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -17.72%12.77M | 1,198.10%41.67M | 9,623.93%15.52M | 38.01%3.21M | ---163K | 121.10%2.33M | ---- | --1.05M | --153K | ---- |
-Loss (gain) from selling other assets | ---- | -160.43%-149.69M | ---- | 255.35%247.72M | -92.72%153K | -287.20%-159.46M | --2.1M | -1,497.48%-41.18M | ---- | -147.30%-2.58M |
Depreciation and amortization: | -8.21%242.87M | -10.17%503.54M | -8.15%264.58M | 0.78%560.55M | 4.91%288.06M | 30.17%556.21M | 30.60%274.58M | 5.98%427.29M | 5.79%210.24M | 5.75%403.19M |
-Depreciation | -8.21%242.87M | -10.17%503.54M | -8.15%264.58M | 0.78%560.55M | 4.91%288.06M | 30.17%556.21M | 30.60%274.58M | 5.98%427.29M | 5.79%210.24M | 5.75%403.19M |
Unrealized exchange loss (gain) | -43.92%-11.34M | 72.79%-20.31M | 75.20%-7.88M | -221.64%-74.64M | -22.31%-31.78M | -37.97%61.36M | -102.16%-25.98M | -37.71%98.93M | --1.2B | 307.84%158.81M |
Special items | 2,551.29%280.61M | 139.07%486.36M | 105.36%10.58M | 162.05%203.44M | 88.05%-197.4M | 77.37%-327.86M | -840.99%-1.65B | -148.90%-1.45B | -112.93%-175.59M | 10.92%2.96B |
Operating profit before the change of operating capital | -15.74%4.92B | 4.11%11.54B | -24.58%5.84B | -43.79%11.08B | -33.45%7.74B | -2.52%19.71B | 17.70%11.64B | 3.28%20.22B | 15.76%9.89B | 39.38%19.58B |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 151.49%304.06M | -129.52%-827.61M | -94.50%120.91M | 315.28%2.8B | 909.63%2.2B | 179.70%675.19M | 67.75%-271.56M | 64.07%-847.12M | -128.45%-842.18M | 49.44%-2.36B |
Loans and payments (increase) decrese | 123.28%10.17B | 42.12%-51.45B | -98.75%-43.7B | -29.05%-88.89B | 61.13%-21.99B | 55.85%-68.88B | -70.74%-56.57B | -75.87%-156.01B | 47.85%-33.13B | -244.68%-88.71B |
Special items of changes in operating assets | 77.45%-1.93B | 65.62%-5.35B | 28.23%-8.58B | -45.78%-15.55B | -852.48%-11.96B | -83.18%-10.67B | -79.95%1.59B | -487.52%-5.82B | 156.28%7.92B | 4.05%-991.13M |
Borrowing from the central bank increase (decrese) | -144.93%-171.22M | 104.05%1.33B | 101.16%381.08M | -200.01%-32.93B | -265.26%-32.94B | 16,607.24%32.93B | 8,929.20%19.93B | -164.80%-199.5M | -226.62%-225.75M | --307.85M |
Customer's deposits increase (decrese) | -65.41%8.64B | 9.33%36.13B | 211.31%24.98B | 188.23%33.05B | 450.85%8.02B | -141.69%-37.46B | -84.44%1.46B | 13.31%89.85B | -80.93%9.36B | -14.54%79.3B |
Special items for changes in operating liabilities | ---- | ---- | ---- | ---- | ---9.61B | ---- | ---- | -25.82%7.12B | -49.83%4.09B | 143.78%9.6B |
Cash from business operations | 204.65%21.93B | 90.47%-8.62B | 64.19%-20.96B | -42.02%-90.44B | -163.27%-58.53B | -39.39%-63.68B | -654.80%-22.23B | -373.16%-45.69B | 75.50%-2.95B | -78.92%16.73B |
Other taxs | 2.79%-63.06M | 98.10%-31.73M | 96.46%-64.87M | 43.29%-1.67B | 29.04%-1.83B | 21.36%-2.95B | -25.33%-2.58B | -5.60%-3.75B | -2.88%-2.06B | -16.31%-3.55B |
Special items of business | -165.77%-32.24B | 226.70%70.66B | 627.99%49.01B | 606.81%21.63B | 125.12%6.73B | -114.80%-4.27B | -8,044.71%-26.8B | 3,243.80%28.84B | 94.99%-329.07M | -97.16%862.4M |
Net cash from operations | -137.03%-10.37B | 187.97%62.01B | 152.19%27.99B | 0.59%-70.49B | -3.90%-53.63B | -244.12%-70.9B | -867.27%-51.62B | -246.80%-20.6B | 74.09%-5.34B | -86.84%14.04B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | 1,033.89%16.33M | --14.25M | 20.00%1.44M | ---- | 36.36%1.2M | 36.36%1.2M | 37.50%880K | --880K | -28.49%640K |
Sale of fixed assets | -43.56%15.69M | 251.73%48.31M | 8,616.30%27.81M | 878.28%13.74M | -77.07%319K | -94.71%1.4M | -94.18%1.39M | --26.53M | --23.9M | ---- |
Purchase of fixed assets | -35.78%-71.33M | -47.14%-227.17M | -69.27%-52.54M | 83.49%-154.38M | 94.55%-31.04M | -14.03%-935.35M | 0.00%-569.05M | -16.23%-820.24M | -76.88%-569.07M | 30.82%-705.69M |
Recovery of cash from investments | 12.20%34.87B | -64.91%54.75B | -50.92%31.08B | -30.16%156.03B | -53.70%63.32B | -23.27%223.41B | -37.64%136.76B | -1.99%291.16B | 7.28%219.31B | -51.16%297.08B |
Cash on investment | -1.13%-33.78B | 30.95%-70.48B | 31.61%-33.4B | 15.53%-102.07B | 38.92%-48.84B | 54.25%-120.83B | 62.19%-79.97B | 29.56%-264.1B | 9.76%-211.5B | 49.61%-374.92B |
Net cash from investment operations | 144.11%1.03B | -129.53%-15.89B | -116.18%-2.34B | -47.05%53.82B | -74.31%14.45B | 286.97%101.64B | 673.99%56.22B | 133.44%26.27B | 124.01%7.26B | 42.56%-78.55B |
Net cash before financing | -136.39%-9.33B | 376.73%46.11B | 165.47%25.65B | -154.21%-16.66B | -950.60%-39.18B | 442.89%30.74B | 138.96%4.61B | 108.78%5.66B | 103.79%1.93B | -114.52%-64.51B |
Cash flow from financing activities | ||||||||||
Issuance of bonds | -28.13%47.28B | -54.02%116.04B | -60.54%65.79B | 38.04%252.38B | 204.66%166.71B | 41.74%182.83B | -8.56%54.72B | -19.11%129B | 25.48%59.84B | 456.76%159.48B |
Interest paid - financing | 0.00%-196M | 12.92%-303.5M | 17.68%-196M | 40.64%-348.52M | 41.17%-238.09M | -16.92%-587.15M | 79.51%-404.71M | -39.90%-502.2M | -1,780.85%-1.97B | -241.83%-358.96M |
Dividends paid - financing | ---40M | -2.63%-639.73M | ---- | -620.18%-623.34M | 88.10%-9.92M | 94.48%-86.55M | -31,227.44%-83.33M | -75.65%-1.57B | 99.24%-266K | -7.97%-892.85M |
Absorb investment income | ---- | ---- | ---- | --12.09B | ---- | ---- | ---- | --7.23B | ---- | ---- |
Issuance expenses and redemption of securities expenses | 48.04%-46.86B | 48.05%-153.44B | 39.66%-90.19B | -78.90%-295.34B | -123.74%-149.48B | -24.65%-165.09B | -1.73%-66.81B | -28.47%-132.44B | ---65.67B | ---103.09B |
Other items of the financing business | 44.04%-28.91M | ---- | ---51.65M | ---- | ---- | ---- | ---- | ---- | ---- | --9.9B |
Net cash from financing operations | 100.63%156.2M | -20.36%-38.45B | -245.41%-24.65B | -288.28%-31.95B | 234.25%16.95B | 887.63%16.97B | -61.69%-12.63B | -97.36%1.72B | -116.42%-7.81B | 73.55%65.03B |
Effect of rate | 354.53%20.36M | 69.74%-24.01M | 74.80%-8M | -29.31%-79.35M | 0.22%-31.74M | -269.73%-61.36M | -96.28%-31.8M | 113.03%36.15M | 85.81%-16.2M | -1,055.45%-277.38M |
Net Cash | -1,013.99%-9.18B | 115.76%7.66B | 104.52%1B | -201.90%-48.61B | -177.22%-22.23B | 546.43%47.71B | -36.37%-8.02B | 1,325.76%7.38B | -77.89%-5.88B | -93.00%517.66M |
Begining period cash | 40.53%26.48B | -72.10%18.84B | -72.10%18.84B | 239.60%67.53B | 239.60%67.53B | 59.48%19.89B | 59.48%19.89B | 1.96%12.47B | 1.96%12.47B | 154.63%12.23B |
Cash at the end | -12.69%17.32B | 40.53%26.48B | -56.18%19.84B | -72.10%18.84B | 282.51%45.27B | 239.60%67.53B | 80.06%11.84B | 59.48%19.89B | -25.39%6.57B | 1.96%12.47B |
Cash balance analysis | ||||||||||
Charge interest - cash balance | ---- | ---- | ---- | ---- | ---- | -17.30%39.18B | ---- | 20.75%47.38B | ---- | 45.99%39.24B |
Interest payment - cash balance | ---- | ---- | ---- | ---- | ---- | -32.19%-27.31B | ---- | -60.48%-20.66B | ---- | -24.17%-12.87B |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | -55.58%11.87B | ---- | 1.34%26.72B | ---- | 59.70%26.36B |
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 | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | -- | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | KPMG |
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