(Q6)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -141.62%-314.57M | ---- | -75.23%755.73M | ---- | 59.68%3.05B | ---- | -52.99%1.91B | ---- | -35.47%4.06B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 22.20%-257.13M | ---- | 5.71%-330.51M | ---- | -25.12%-350.51M | ---- | -66.64%-280.15M | ---- | -243.21%-168.12M |
Dividend (income)- adjustment | ---- | -227.67%-27.63M | ---- | 64.23%-8.43M | ---- | -98.68%-23.57M | ---- | 85.55%-11.87M | ---- | -1,199.13%-82.09M |
Investment loss (gain) | ---- | -246.94%-126.28M | ---- | 86.99%-36.4M | ---- | 8.33%-279.67M | ---- | -34.21%-305.09M | ---- | -11.63%-227.33M |
Attributable subsidiary (profit) loss | ---- | 145.36%1.38M | ---- | -128.96%-3.04M | ---- | 682.70%10.5M | ---- | 102.64%1.34M | ---- | -2,712.26%-50.7M |
Impairment and provisions: | ---- | -18.23%513.3M | ---- | 81.90%627.76M | ---- | 41,530.49%345.12M | ---- | -115.92%-833K | ---- | 102.84%5.23M |
-Impairment of property, plant and equipment (reversal) | ---- | 24.15%388.25M | ---- | 39.50%312.72M | ---- | --224.18M | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | -56.09%41.15M | ---- | 1,158.71%93.71M | ---- | ---8.85M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | -62.09%83.91M | ---- | 70.54%221.34M | ---- | 15,681.27%129.79M | ---- | -115.92%-833K | ---- | 102.59%5.23M |
Revaluation surplus: | ---- | -40.10%159.36M | ---- | 357.85%266.05M | ---- | -171.95%-103.18M | ---- | 244.71%143.4M | ---- | -274.56%-99.09M |
-Derivative financial instruments fair value (increase) | ---- | 55.29%62.9M | ---- | 1,368.46%40.5M | ---- | -102.12%-3.19M | ---- | 34.92%150.65M | ---- | 473.80%111.66M |
-Other fair value changes | ---- | -57.23%96.46M | ---- | 325.58%225.55M | ---- | -1,278.53%-99.99M | ---- | 96.56%-7.25M | ---- | -6,269.61%-210.75M |
Asset sale loss (gain): | ---- | 39.88%-764.15M | ---- | -3,265.19%-1.27B | ---- | 96.02%-37.77M | ---- | -741.58%-950.21M | ---- | -153.88%-112.91M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | -3,917.84%-802.12M | ---- | 89.70%-19.96M | ---- | ---193.77M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -47.17%-722.26M | ---- | -2,382.79%-490.75M | ---- | 97.39%-19.77M | ---- | -531.03%-756.76M | ---- | -155.85%-119.93M |
-Loss (gain) from selling other assets | ---- | -292.45%-41.9M | ---- | 1,011.80%21.77M | ---- | 513.79%1.96M | ---- | -95.45%319K | ---- | 235.88%7.02M |
Depreciation and amortization: | ---- | 10.43%1.39B | ---- | 13.45%1.26B | ---- | -2.76%1.11B | ---- | -3.39%1.14B | ---- | 1.68%1.18B |
-Amortization of intangible assets | ---- | 2.37%69.86M | ---- | 868.45%68.24M | ---- | -6.37%7.05M | ---- | -39.65%7.53M | ---- | 7.96%12.47M |
-Other depreciation and amortization | ---- | 80.38%-4.09M | ---- | 6.74%-20.83M | ---- | -33.26%-22.33M | ---- | 2.02%-16.76M | ---- | -394.29%-17.1M |
Financial expense | ---- | -24.05%425.06M | ---- | 45.69%559.67M | ---- | 120.66%384.15M | ---- | 21.46%174.09M | ---- | -11.15%143.33M |
Exchange Loss (gain) | ---- | 204.04%27.39M | ---- | -171.57%-26.32M | ---- | 186.73%36.78M | ---- | -225.19%-42.41M | ---- | 60.00%-13.04M |
Special items | ---- | --2.25M | ---- | ---- | ---- | ---- | ---- | ---1.33B | ---- | ---- |
Operating profit before the change of operating capital | ---- | -42.62%1.03B | ---- | -56.76%1.79B | ---- | 816.06%4.14B | ---- | -90.26%452.11M | ---- | -36.70%4.64B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 196.45%174.02M | ---- | 59.05%-180.43M | ---- | ---440.64M | ---- | ---- | ---- | -423.94%-884.81M |
Accounts receivable (increase)decrease | ---- | -915.96%-813.91M | ---- | 94.36%-80.11M | ---- | ---1.42B | ---- | ---- | ---- | -348.24%-2.41B |
Accounts payable increase (decrease) | ---- | 104.16%125.23M | ---- | -407.11%-3.01B | ---- | ---593.57M | ---- | ---- | ---- | 262.01%890.29M |
Special items for working capital changes | ---- | -94.90%87.17M | ---- | 3,357.22%1.71B | ---- | ---52.46M | ---- | ---- | ---- | -146.76%-736.79M |
Cash from business operations | 102.17%1.44B | 162.08%600.08M | -5.66%710.4M | -86.00%228.97M | 194.36%753.01M | 261.67%1.64B | -289.53%-798.01M | -69.86%452.11M | -49.81%421.04M | -84.38%1.5B |
Other taxs | -2,829.41%-96.61M | 28.27%-136.87M | 94.95%-3.3M | 64.74%-190.81M | 63.03%-65.36M | -23.67%-541.13M | -69.59%-176.77M | 70.05%-437.55M | 90.43%-104.23M | -5.29%-1.46B |
Interest received - operating | 34.19%145.65M | 57.93%235.79M | 26.67%108.53M | 4.76%149.3M | 4.48%85.68M | -7.30%142.52M | -12.48%82M | 122.41%153.75M | 251.59%93.7M | 133.92%69.13M |
Interest paid - operating | -6.90%-231.84M | 7.41%-452.37M | -3.24%-216.87M | -21.95%-488.56M | -19.35%-210.06M | -40.50%-400.62M | 2.90%-176.01M | -87.60%-285.15M | -106.95%-181.28M | -7.34%-151.99M |
Net cash from operations | 109.33%1.25B | 181.90%246.62M | 6.30%598.77M | -136.02%-301.11M | 152.70%563.27M | 815.40%835.9M | -566.24%-1.07B | -165.84%-116.84M | 173.66%229.24M | -100.54%-43.95M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 5.17%6.51M | -56.30%14.48M | -69.83%6.19M | -71.60%33.13M | -71.68%20.53M | 50.43%116.67M | 46.14%72.49M | 339.38%77.56M | 1,024.57%49.61M | --17.65M |
Dividend received - investment | -82.76%2.94M | --4.05M | --17.04M | ---- | ---- | --9.6M | --9.6M | ---- | ---- | ---- |
Loan receivable (increase) decrease | -529.07%-84.57M | 100.18%41K | -75.44%19.71M | 85.50%-22.17M | 124.38%80.25M | 41.04%-152.82M | -393.86%-329.14M | 33.39%-259.19M | 142.99%112.01M | 49.99%-389.14M |
Decrease in deposits (increase) | -22.14%1.09B | -9.37%-518.59M | 241.41%1.4B | -155.16%-474.16M | ---990M | -101.37%-185.83M | ---- | 11,594.21%13.53B | ---1.3B | ---117.7M |
Sale of fixed assets | 15,500.68%68.49M | 1,409.78%756.04M | --439K | 551.35%50.08M | ---- | 6,703.54%7.69M | ---- | -99.94%113K | -96.38%133K | 54,918.34%192.01M |
Purchase of fixed assets | -139.39%-746.52M | 64.51%-727.21M | 67.91%-311.84M | -50.94%-2.05B | -81.48%-971.76M | -31.46%-1.36B | -383.69%-535.47M | -61.66%-1.03B | 44.34%-110.71M | -89.87%-638.74M |
Purchase of intangible assets | 99.65%-2.64M | -600.57%-746.92M | -10,302.38%-751.26M | -5,199.01%-106.62M | -2,526.18%-7.22M | 99.89%-2.01M | 99.98%-275K | -23.22%-1.78B | -80.77%-1.62B | ---1.45B |
Sale of subsidiaries | -28.60%214.2M | -72.89%300M | -72.36%300M | 1,291.14%1.11B | 1,264.12%1.09B | 33.32%79.55M | --79.55M | 635.70%59.67M | ---- | 114.93%8.11M |
Acquisition of subsidiaries | ---- | ---- | ---- | 2,127.18%168.2M | --232.3M | 108.52%7.55M | ---- | ---88.61M | ---- | ---- |
Recovery of cash from investments | 148.27%37M | -26.85%47.6M | -125.55%-76.66M | -94.57%65.08M | 117.30%300.04M | 1,804.91%1.2B | 4,339.24%138.07M | -153.39%-70.34M | -103.39%-3.26M | 157.85%131.74M |
Cash on investment | 68.53%-60.53M | -85.33%204.29M | -387.77%-192.37M | 154.98%1.39B | 1,006.59%66.85M | 81.24%-2.53B | 101.98%6.04M | -684.23%-13.5B | -131.19%-305.24M | -2,066.57%-1.72B |
Other items in the investment business | -806.25%-939.79M | 91.37%-7.8M | 129.66%133.07M | -406.69%-90.37M | -122.43%-448.68M | 98.29%-17.84M | 174.40%2B | -128.07%-1.04B | -273.72%-2.69B | 162.92%3.71B |
Net cash from investment operations | -176.23%-414.91M | -1,021.05%-674M | 186.06%544.32M | 102.59%73.18M | -143.88%-632.5M | 31.20%-2.83B | 124.56%1.44B | -1,525.62%-4.11B | -3,542.40%-5.87B | 96.44%-252.85M |
Net cash before financing | -26.64%838.52M | -87.51%-427.38M | 1,751.12%1.14B | 88.56%-227.93M | -118.58%-69.23M | 52.88%-1.99B | 106.60%372.51M | -1,324.26%-4.23B | -3,908.60%-5.64B | -129.49%-296.81M |
Cash flow from financing activities | ||||||||||
New borrowing | -1.68%17.67B | 9.43%29.93B | 0.46%17.97B | -2.57%27.35B | -1.27%17.89B | 29.03%28.08B | 43.23%18.12B | 29.38%21.76B | 105.63%12.65B | 171.75%16.82B |
Refund | 13.05%-14.64B | 4.33%-27.94B | -6.76%-16.83B | -15.08%-29.2B | -12.31%-15.77B | -52.70%-25.38B | -125.58%-14.04B | -21.24%-16.62B | -21.38%-6.22B | -144.28%-13.71B |
Dividends paid - financing | ---- | 78.55%-114.76M | 39.96%-7.27M | 16.90%-534.9M | 32.74%-12.11M | -17.52%-643.65M | -120.94%-18M | 50.97%-547.72M | ---8.15M | 31.78%-1.12B |
Absorb investment income | --5M | -97.50%4M | ---- | 264.23%159.78M | --49M | -71.47%43.87M | ---- | 25,962.71%153.77M | --1.77M | -99.51%590K |
Issuance expenses and redemption of securities expenses | ---70.13M | -181.24%-107.17M | ---- | --131.91M | 137.35%49.22M | ---- | ---131.8M | ---- | ---- | ---- |
Pledged bank deposit (increase) decrease | ---- | 160.05%181.21M | ---- | ---301.74M | ---1.04B | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -930.30%-2.07B | -108.26%-5.62M | --248.81M | -93.71%68.02M | ---- | 162.98%1.08B | -418.08%-2.8B | -2,182.91%-1.72B | -3,931.95%-539.8M | 119.18%82.43M |
Net cash from financing operations | -35.53%883.64M | 182.64%1.94B | 17.82%1.37B | -174.09%-2.34B | 3.13%1.16B | 4.84%3.16B | -80.79%1.13B | 45.88%3.02B | 480.88%5.87B | 315.95%2.07B |
Effect of rate | -75.24%6.83M | -121.99%-14.99M | -41.91%27.59M | 338.98%68.14M | 612.85%47.5M | -142.54%-28.51M | -150.85%-9.26M | 329.62%67.02M | 1,033.54%18.22M | -47.18%15.6M |
Net Cash | -31.49%1.72B | 158.68%1.51B | 129.74%2.51B | -319.80%-2.57B | -27.09%1.09B | 196.48%1.17B | 544.29%1.5B | -168.47%-1.21B | -73.24%232.91M | 3,490.43%1.77B |
Begining period cash | 70.28%3.62B | -54.08%2.12B | -54.08%2.12B | 32.73%4.63B | 32.73%4.63B | -24.72%3.49B | -24.72%3.49B | 62.76%4.63B | 62.76%4.63B | 2.85%2.85B |
Cash at the end | 14.59%5.35B | 70.28%3.62B | -19.11%4.67B | -54.08%2.12B | 15.89%5.77B | 32.73%4.63B | 1.95%4.98B | -24.72%3.49B | 31.34%4.88B | 62.76%4.63B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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