(Q6)Jun 30, 2024 | (Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q3)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -76.22%63.52M | -48.82%1.12B | ---- | ---- | -37.22%267.12M | 23.82%2.2B | -26.43%425.47M | ---- | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | -110.98%-736.59M | ---- | ---- | ---- | -56.54%-349.14M | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | 180.71%24.67M | 76.31%-28.79M | ---- | ---- | 10.20%-30.57M | 51.91%-121.52M | ---34.04M | ---- | ---- |
Impairment and provisions: | ---- | ---- | 191.05%188.28M | ---- | ---- | ---- | --64.69M | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | 191.05%188.28M | ---- | ---- | ---- | --64.69M | ---- | ---- | ---- |
Revaluation surplus: | ---- | ---- | -318.25%-51.27M | ---- | ---- | ---- | 84.71%-12.26M | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | -318.25%-51.27M | ---- | ---- | ---- | 84.71%-12.26M | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | -318.16%-217.83M | ---- | ---- | ---- | 81.37%-52.09M | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | -3,994.49%-216.97M | ---- | ---- | ---- | 97.71%-5.3M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | 98.17%-858K | ---- | ---- | ---- | 3.08%-46.79M | ---- | ---- | ---- |
Depreciation and amortization: | ---- | 18.06%745.54M | 17.43%2.67B | ---- | ---- | 4.50%631.5M | 21.51%2.27B | 18.90%604.32M | ---- | ---- |
-Depreciation | ---- | 18.06%745.54M | 17.43%2.67B | ---- | ---- | 4.50%631.5M | 21.51%2.27B | 18.90%604.32M | ---- | ---- |
Financial expense | ---- | ---- | 66.76%209.42M | ---- | ---- | ---- | 14.02%125.58M | ---- | ---- | ---- |
Exchange Loss (gain) | ---- | ---- | 55.71%259.94M | ---- | ---- | ---- | 260.90%166.94M | ---- | ---- | ---- |
Special items | ---- | --4.89M | -11.05%150.36M | ---- | ---- | ---- | 87.21%169.04M | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | -3.39%838.61M | -20.06%3.57B | ---- | ---- | -12.83%868.05M | 53.52%4.46B | 4.84%995.76M | ---- | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | -29.70%-1.01B | ---- | ---- | ---- | -117.37%-781.76M | ---- | ---- | ---- |
Accounts receivable (increase)decrease | ---- | ---- | -165.93%-30.61M | ---- | ---- | ---- | 95.52%-11.51M | ---- | ---- | ---- |
Accounts payable increase (decrease) | ---- | ---- | -41.19%465.99M | ---- | ---- | ---- | 900.25%792.31M | ---- | ---- | ---- |
Special items for working capital changes | ---- | ---- | -92.34%68.5M | ---- | ---- | ---- | 37.33%894.54M | ---- | ---- | ---- |
Cash from business operations | -69.91%434.82M | -3.39%838.61M | -42.93%3.06B | -61.21%1.45B | -61.21%1.45B | -12.83%868.05M | 77.32%5.35B | 4.84%995.76M | 146.82%3.73B | 146.82%3.73B |
Other taxs | -184.05%-33.43M | ---- | 132.07%17.18M | 262.67%39.77M | 262.67%39.77M | ---- | 24.41%-53.57M | ---- | 38.88%-24.45M | 38.88%-24.45M |
Interest received - operating | -11.55%190.13M | ---- | 133.68%496.4M | 125.54%214.96M | 125.54%214.96M | ---- | 1.23%212.43M | ---- | 10.15%95.31M | 10.15%95.31M |
Interest paid - operating | -0.09%-102.21M | ---- | -27.69%-210.95M | -26.45%-102.12M | -26.45%-102.12M | ---- | -12.69%-165.21M | ---- | -52.70%-80.76M | -52.70%-80.76M |
Special items of business | ---- | -454.01%-368.59M | ---- | -25.11%800.7M | ---- | 84.62%-66.53M | ---- | -156,585.51%-432.45M | 91.14%1.07B | ---- |
Net cash from operations | -69.38%489.3M | -41.36%470.02M | -37.20%3.36B | -49.87%2.4B | -57.00%1.6B | 42.29%801.52M | 77.56%5.35B | -40.68%563.31M | 132.00%4.78B | 147.21%3.72B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 197.83%1.37M | ---- | 8.38%8.93M | ---- | --461K | ---- | --8.24M | ---- | ---- | ---- |
Restricted cash (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -67.35%33.3M | -67.35%33.3M |
Sale of fixed assets | 1,566.36%1.83M | -46.67%56K | -94.46%3.59M | -92.86%3.59M | -99.70%110K | -99.28%105K | -72.02%64.82M | -54.33%14.55M | -75.67%50.27M | -81.88%36.37M |
Purchase of fixed assets | -39.47%-4.27B | -43.57%-1.91B | -23.63%-7.63B | -27.48%-5.31B | -51.22%-3.06B | 33.78%-1.33B | -49.80%-6.17B | -13.45%-2B | -77.08%-4.17B | -48.19%-2.02B |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | -45.71%6.33M | ---- | 30.36%6.33M | --6.33M |
Purchase of intangible assets | -306.81%-3.47M | -71.21%-1.36M | 96.56%-3.04M | 98.40%-1.4M | 86.01%-852K | 25.42%-792K | 59.82%-88.44M | 99.07%-1.06M | 17.19%-87.38M | 94.20%-6.09M |
Sale of subsidiaries | -64.13%36.04M | -12.07%19.44M | 290.69%208.54M | 372.57%171.96M | 697.58%100.49M | 30.13%22.11M | -86.70%53.38M | -48.16%16.99M | -90.13%36.39M | -96.34%12.6M |
Recovery of cash from investments | -58.83%2.44B | -75.91%738.43M | -41.91%9.14B | 3.24%7.82B | 42.16%5.93B | -62.36%3.07B | 166.25%15.73B | 321.08%8.14B | 84.52%7.58B | 90.45%4.17B |
Cash on investment | 77.80%-1.17B | 89.69%-179.12M | 60.32%-7.93B | 41.12%-6.73B | 26.24%-5.29B | 79.78%-1.74B | -122.04%-20B | -381.66%-8.59B | -58.29%-11.43B | -31.18%-7.18B |
Other items in the investment business | ---- | ---- | ---- | -7.05%6.84M | ---- | -67.76%284K | ---- | 100.86%881K | 124.16%7.36M | ---- |
Net cash from investment operations | -27.55%-2.97B | -5,974.82%-1.33B | 40.26%-6.21B | 49.37%-4.04B | 53.00%-2.33B | 100.93%22.61M | -56.14%-10.39B | -39.45%-2.42B | -62.02%-7.97B | -20.54%-4.95B |
Net cash before financing | -240.32%-2.48B | -204.15%-858.33M | 43.51%-2.85B | 48.61%-1.64B | 40.93%-727.76M | 144.39%824.13M | -38.43%-5.04B | -136.28%-1.86B | -11.52%-3.19B | 52.64%-1.23B |
Cash flow from financing activities | ||||||||||
New borrowing | -38.83%1.63B | -66.09%588.84M | 23.73%4.66B | -2.02%2.99B | 58.04%2.66B | 144.62%1.74B | 100.81%3.76B | 91.43%709.98M | 103.13%3.05B | 95.49%1.68B |
Refund | -0.12%-1.34B | 58.84%-465.09M | -171.94%-2.92B | -76.38%-1.73B | -101.12%-1.34B | -1,142.99%-1.13B | 27.95%-1.07B | -55.73%-90.9M | 31.36%-982.36M | 43.53%-667.57M |
Issuing shares | -95.68%383K | -94.42%142K | -2.30%56.78M | -2.88%55.17M | 598.98%8.87M | 93.98%2.55M | 909.83%58.12M | 267.79%1.31M | 952.30%56.8M | -60.99%1.27M |
Absorb investment income | ---- | ---- | -39.58%725.1M | 7.77%725.1M | -50.74%331.42M | -37.16%331.42M | -39.14%1.2B | -61.78%527.4M | 13.60%672.79M | 83.15%672.79M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---276.36M | ---- | ---276.36M | ---255.23M |
Other items of the financing business | -6,535.21%-176.03M | -1,200.73%-71.67M | -105.24%-2.02M | -135.63%-12.84M | -107.14%-2.65M | -313.90%-5.51M | -59.65%38.6M | -98.58%2.58M | 141.97%36.02M | 147.85%37.15M |
Net cash from financing operations | -94.43%90.55M | -95.20%44.17M | -31.76%2.47B | -20.02%1.98B | 14.70%1.62B | -18.88%920.86M | 53.32%3.61B | -38.55%1.14B | 386.08%2.48B | 1,971.09%1.42B |
Effect of rate | 50.21%-134.61M | -301.60%-52.18M | -52.18%-334.59M | 1.53%-324.1M | -105.00%-270.35M | -76.32%25.88M | -630.76%-219.86M | 554.39%109.28M | -1,431.27%-329.14M | -545.48%-131.88M |
Net Cash | -366.01%-2.39B | -146.66%-814.16M | 73.21%-382.94M | 148.76%345.12M | 385.86%897.03M | 341.87%1.74B | -11.12%-1.43B | -167.97%-721.47M | 69.85%-707.83M | 106.90%184.63M |
Begining period cash | -10.35%6.22B | -10.35%6.22B | -19.22%6.93B | -19.22%6.93B | -19.22%6.93B | -8.11%6.93B | -12.67%8.58B | 0.55%7.54B | -12.67%8.58B | -12.67%8.58B |
Cash at the end | -51.13%3.69B | -38.54%5.35B | -10.35%6.22B | -7.84%6.95B | -12.45%7.56B | 25.54%8.7B | -19.22%6.93B | -19.22%6.93B | 0.55%7.54B | 20.27%8.63B |
Cash balance analysis | ||||||||||
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
Auditor | -- | -- | Ernst & Young Huaming (Special General Partnership), Ernst & Young | -- | -- | -- | Ernst & Young Huaming (Special General Partnership), 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
No Data