(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 | -10.00%266.05M | 10.36%643.85M | 104.52%295.61M | 203.91%583.39M | 160.32%144.54M | 18.75%191.96M | 112.80%55.52M | 1.82%161.65M | -75.30%26.09M | 11.03%158.76M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -148.46%-16.42M | -21.14%-19.93M | 25.48%-6.61M | -55.68%-16.45M | -203.66%-8.87M | 6.29%-10.57M | 54.92%-2.92M | 17.42%-11.28M | 40.72%-6.48M | -13.47%-13.66M |
Dividend (income)- adjustment | ---8.81M | -12.87%-8.29M | ---- | ---7.34M | ---- | ---- | ---- | -198.67%-672K | 76.06%-672K | ---225K |
Impairment and provisions: | 197.11%53.9M | -49.57%16.68M | 3,342.13%18.14M | 6.36%33.07M | -89.97%527K | 61.56%31.09M | -58.83%5.25M | 58.02%19.25M | 137.88%12.76M | 112.70%12.18M |
-Impairmen of inventory (reversal) | 107.11%24.7M | 274.79%20.81M | 875.49%11.93M | -24.25%5.55M | -126.52%-1.54M | 612.66%7.33M | 810.36%5.8M | -123.19%-1.43M | -77.01%637K | 150.65%6.17M |
-Impairment of trade receivables (reversal) | 369.87%29.19M | -115.02%-4.13M | 200.87%6.21M | 15.80%27.52M | 478.90%2.07M | 93.94%23.76M | -104.49%-545K | 103.76%12.25M | 367.42%12.13M | 84.11%6.01M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.42M | ---- | ---- |
Revaluation surplus: | 150.17%13.15M | 126.03%11.04M | -214.92%-26.21M | -572.53%-42.41M | -39.84%22.81M | 200.76%8.97M | 616.56%37.91M | -201.39%-8.91M | 152.43%5.29M | -286.78%-2.96M |
-Other fair value changes | 150.17%13.15M | 126.03%11.04M | -214.92%-26.21M | -572.53%-42.41M | -39.84%22.81M | 200.76%8.97M | 616.56%37.91M | -201.39%-8.91M | 152.43%5.29M | -286.78%-2.96M |
Asset sale loss (gain): | 23.04%2.59M | 843.63%14.08M | 62.74%2.1M | -74.83%1.49M | --1.29M | -12.35%5.93M | ---- | 120.22%6.76M | 102.82%1.55M | -4,125.03%-33.45M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---56.1M |
-Loss (gain) on sale of property, machinery and equipment | 23.04%2.59M | 843.63%14.08M | 62.74%2.1M | -74.83%1.49M | --1.29M | -12.35%5.93M | ---- | -70.15%6.76M | 34.17%1.55M | 2,625.99%22.65M |
Depreciation and amortization: | 5.29%321.51M | 1.93%563.92M | 12.68%305.37M | 3.10%553.26M | 5.76%271.01M | 19.61%536.65M | 13.90%256.25M | 9.99%448.68M | 26.86%224.98M | 5.19%407.94M |
-Amortization of intangible assets | -12.85%122.38M | 18.38%237.8M | 26.61%140.42M | 0.80%200.87M | 9.82%110.91M | 8.69%199.28M | 10.66%100.98M | 20.92%183.35M | 52.16%91.26M | 46.74%151.63M |
-Other depreciation and amortization | 21.72%-8.58M | -108.34%-17.25M | -218.94%-10.97M | 29.78%-8.28M | 12.18%-3.44M | -93.39%-11.79M | -38.83%-3.92M | -11.95%-6.1M | 6.59%-2.82M | -16.84%-5.45M |
Financial expense | 63.26%160.09M | 43.10%223.55M | 32.30%98.06M | 8.58%156.22M | 5.57%74.12M | -9.04%143.87M | -14.80%70.21M | -20.02%158.18M | -18.19%82.41M | -2.27%197.77M |
Special items | -1.81%4.78M | -1,581.43%-70.83M | 132.79%4.86M | 62.45%4.78M | -20.24%2.09M | 33.96%2.94M | 102.87%2.62M | -18.66%2.2M | 26.32%1.29M | -46.10%2.7M |
Operating profit before the change of operating capital | 15.26%796.81M | 8.54%1.37B | 36.22%691.32M | 38.99%1.27B | 19.46%507.51M | 17.40%910.86M | 22.36%424.84M | 6.42%775.86M | 7.34%347.22M | -0.39%729.07M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 11.47%-446.4M | -215.54%-397.81M | -132.81%-504.23M | 49.51%-126.07M | 19.59%-216.59M | -701.76%-249.68M | -150.18%-269.37M | -70.33%41.49M | -121.43%-107.67M | 257.84%139.83M |
Accounts receivable (increase)decrease | -183.44%-273.06M | -1,522.09%-452.38M | -167.76%-96.34M | 91.54%-27.89M | 58.41%-35.98M | -163.71%-329.79M | -425.37%-86.52M | -211.89%-125.06M | -89.58%26.59M | 208.53%111.77M |
Accounts payable increase (decrease) | -766.62%-631.93M | 5,820.95%662.61M | -39.90%94.8M | -95.90%11.19M | 23.67%157.74M | 2.46%272.96M | 21.78%127.54M | 60.20%266.39M | 4.88%104.73M | -55.74%166.29M |
prepayments (increase)decrease | 29.61%-68.45M | 41.27%-141.59M | -947.82%-97.25M | -558.44%-241.09M | -125.75%-9.28M | 146.13%52.59M | 233.67%36.04M | -2,681.88%-114.02M | -54.50%-26.96M | 129.48%4.42M |
Financial assets at fair value (increase)decrease | ---- | --9.62M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financial liabilities at fair value (increase)decrease | 750.86%987K | 174.74%636K | 190.00%116K | 68.34%-851K | 101.48%40K | 50.74%-2.69M | 50.58%-2.7M | ---5.46M | ---5.46M | ---- |
Special items for working capital changes | 150.24%63.09M | 50.15%-27.86M | -17,232.74%-125.58M | -160.45%-55.89M | -99.11%733K | 246.49%92.46M | 484.25%82.66M | -302.32%-63.12M | -343.90%-21.51M | -31.83%31.2M |
Cash from business operations | -1,403.56%-558.95M | 24.46%1.03B | -109.20%-37.18M | 10.54%825.42M | 29.34%404.17M | -3.79%746.71M | -1.40%312.5M | -34.37%776.09M | -48.99%316.94M | 24.33%1.18B |
Other taxs | -59.29%-40.24M | -70.75%-63.61M | 10.13%-25.26M | -33.18%-37.25M | -36.53%-28.11M | -114.44%-27.97M | -1,010.63%-20.59M | 37.09%-13.04M | 82.85%-1.85M | 23.78%-20.74M |
Net cash from operations | -859.64%-599.19M | 22.27%963.7M | -116.60%-62.44M | 9.66%788.16M | 28.83%376.06M | -5.81%718.74M | -7.36%291.91M | -34.32%763.05M | -48.39%315.09M | 25.75%1.16B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 148.46%16.42M | 21.14%19.93M | -25.48%6.61M | 55.68%16.45M | 203.66%8.87M | -6.29%10.57M | -54.92%2.92M | -17.00%11.28M | -33.60%6.48M | 11.83%13.59M |
Dividend received - investment | --8.81M | 12.87%8.29M | ---- | --7.34M | ---- | ---- | ---- | 198.67%672K | -76.06%672K | --225K |
Decrease in deposits (increase) | 175.55%274.53M | 10.11%-171.96M | 213.66%99.63M | -35.52%-191.29M | 2.83%-87.66M | -321.04%-141.16M | -154.12%-90.21M | 48.36%63.86M | ---35.5M | --43.04M |
Sale of fixed assets | 117.60%13.69M | 76.31%5.59M | -22.49%6.29M | -57.07%3.17M | 7.24%8.12M | -21.92%7.38M | 79.81%7.57M | 170.66%9.46M | 46.50%4.21M | -83.71%3.49M |
Purchase of fixed assets | -279.78%-576.47M | -69.05%-623.66M | 5.19%-151.79M | -31.48%-368.93M | -41.16%-160.11M | 32.62%-280.6M | 1.58%-113.42M | -16.94%-416.45M | 23.19%-115.25M | -18.20%-356.13M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --30.79M | ---- | ---- |
Purchase of intangible assets | 18.78%-102.93M | 3.99%-280.9M | 0.10%-126.73M | -14.69%-292.58M | -22.71%-126.86M | -11.54%-255.1M | 10.23%-103.37M | -9.99%-228.7M | -28.62%-115.16M | 4.43%-207.93M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.75M |
Acquisition of subsidiaries | ---- | 1,990.84%62.78M | ---- | ---3.32M | ---3.32M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -31.03%1.6M | 1,196.15%6.07M | --2.31M | -94.80%468K | ---- | -83.04%9M | ---- | 622.48%53.1M | ---- | --7.35M |
Cash on investment | 69.07%-9.28M | -200.00%-60M | -50.00%-30M | 50.62%-20M | 0.00%-20M | -21.76%-40.5M | -47.71%-20M | ---33.26M | ---13.54M | ---- |
Other items in the investment business | -96.39%1.15M | 85.93%69.6M | 318.73%31.89M | 3,755.10%37.43M | 126.84%7.62M | -94.73%971K | -89.70%3.36M | 357.15%18.42M | --32.58M | --4.03M |
Net cash from investment operations | -130.22%-372.47M | -18.86%-964.28M | 56.67%-161.79M | -17.67%-811.26M | -19.22%-373.34M | -40.46%-689.44M | -32.98%-313.16M | 0.86%-490.84M | -3.79%-235.5M | 13.61%-495.09M |
Net cash before financing | -333.34%-971.66M | 97.50%-578K | -8,349.71%-224.23M | -178.82%-23.1M | 112.79%2.72M | -89.24%29.3M | -126.71%-21.26M | -59.17%272.21M | -79.26%79.59M | 90.03%666.75M |
Cash flow from financing activities | ||||||||||
New borrowing | 32.29%3.37B | 40.88%6.37B | 33.35%2.54B | -15.55%4.52B | -24.84%1.91B | 2.36%5.35B | 0.45%2.54B | 71.02%5.23B | 137.43%2.53B | 1.68%3.06B |
Refund | -23.23%-2.88B | -14.95%-4.92B | -29.95%-2.34B | 18.40%-4.28B | 27.43%-1.8B | -1.79%-5.24B | 3.86%-2.48B | -39.92%-5.15B | -75.58%-2.58B | -14.39%-3.68B |
Issuing shares | -92.26%7.05M | 104,238.46%94.95M | --91.08M | -26.02%91K | ---- | 459.09%123K | 459.09%123K | --22K | --22K | ---- |
Interest paid - financing | -59.95%-156.84M | -43.10%-223.55M | -32.30%-98.06M | -8.72%-156.22M | -1.93%-74.12M | 8.96%-143.69M | 11.50%-72.72M | 20.74%-157.84M | 18.78%-82.17M | 0.97%-199.13M |
Dividends paid - financing | ---- | ---171.66M | ---- | ---- | ---- | ---- | ---- | -3.85%-24.8M | ---- | ---23.88M |
Other items of the financing business | ---60.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -32.64%-3.74M | ---- |
Net cash from financing operations | 36.38%266.09M | 1,306.22%1.14B | 499.00%195.1M | 296.28%80.93M | 328.74%32.57M | 63.14%-41.23M | 89.46%-14.24M | 86.90%-111.87M | 66.35%-135.12M | -105.18%-854.01M |
Effect of rate | -102.33%-900K | -135.39%-10.31M | -12.33%38.68M | 212.09%29.13M | 197.91%44.12M | 51.96%-25.99M | -319.94%-45.07M | -226.23%-54.1M | 61.14%20.49M | -52.19%42.86M |
Net Cash | -2,322.33%-705.58M | 1,866.77%1.14B | -182.54%-29.13M | 584.78%57.83M | 199.42%35.29M | -107.44%-11.93M | 36.09%-35.5M | 185.62%160.35M | -209.85%-55.54M | -186.48%-187.27M |
Begining period cash | 258.41%1.56B | 24.90%436.19M | 24.90%436.19M | -9.79%349.23M | -9.79%349.23M | 37.82%387.15M | 37.82%387.15M | -33.95%280.9M | -33.95%280.9M | 6.05%425.31M |
Cash at the end | 92.23%856.87M | 258.41%1.56B | 3.99%445.75M | 24.90%436.19M | 39.81%428.64M | -9.79%349.23M | 24.70%306.59M | 37.82%387.15M | -41.48%245.86M | -33.95%280.9M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | 24.70%306.59M | 37.82%387.15M | --245.86M | --280.9M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | 24.70%306.59M | 37.82%387.15M | --245.86M | --280.9M |
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