(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 | ---- | -7.14%-208.28M | ---- | -126.66%-194.4M | ---- | 38.63%729.14M | ---- | 84.70%525.98M | ---- | 29.76%284.77M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 17.95%-36.53M | ---- | -27.96%-44.52M | ---- | -10.01%-34.79M | ---- | -21.47%-31.63M | ---- | 3.27%-26.04M |
Impairment and provisions: | ---- | 138.43%55.19M | ---- | -191.47%-143.6M | ---- | 2,893.38%156.99M | ---- | 73.72%-5.62M | ---- | -160.65%-21.38M |
-Impairmen of inventory (reversal) | ---- | 130.22%43.67M | ---- | -191.67%-144.52M | ---- | 1,473.78%157.66M | ---- | 60.24%-11.48M | ---- | -184.07%-28.86M |
-Impairment of trade receivables (reversal) | ---- | 1,149.57%11.52M | ---- | 238.23%922K | ---- | -111.39%-667K | ---- | -21.67%5.86M | ---- | 703.01%7.48M |
Asset sale loss (gain): | ---- | 43.40%684K | ---- | -80.02%477K | ---- | 870.33%2.39M | ---- | -38.65%246K | ---- | -27.36%401K |
-Loss (gain) on sale of property, machinery and equipment | ---- | 43.40%684K | ---- | 8.16%477K | ---- | 79.27%441K | ---- | -38.65%246K | ---- | -27.36%401K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | --1.95M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | 3.58%425.81M | ---- | 1.33%411.09M | ---- | 54.77%405.69M | ---- | 11.46%262.12M | ---- | 18.77%235.17M |
-Depreciation | ---- | 3.99%438.4M | ---- | 1.50%421.58M | ---- | --415.36M | ---- | ---- | ---- | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 27.21%3.07M | ---- | -78.04%2.41M |
-Other depreciation and amortization | ---- | -20.02%-12.59M | ---- | -8.56%-10.49M | ---- | -7.49%-9.66M | ---- | -29.52%-8.99M | ---- | -47.06%-6.94M |
Financial expense | ---- | 0.71%273.13M | ---- | 0.75%271.2M | ---- | 22.67%269.19M | ---- | -3.56%219.45M | ---- | 7.59%227.54M |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -8.57%8.24M | ---- | -5.01%9.01M |
Operating profit before the change of operating capital | ---- | 69.86%510.01M | ---- | -80.36%300.25M | ---- | 56.17%1.53B | ---- | 37.96%978.78M | ---- | 9.60%709.47M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -236.17%-477.99M | ---- | 154.39%351.03M | ---- | -46.22%-645.33M | ---- | -569.10%-441.34M | ---- | -90.70%-65.96M |
Accounts receivable (increase)decrease | ---- | 83.58%-35.94M | ---- | 32.38%-218.88M | ---- | -183.40%-323.66M | ---- | -170.92%-114.21M | ---- | 199.92%161.04M |
Accounts payable increase (decrease) | ---- | 75.76%326.5M | ---- | 259.18%185.77M | ---- | 139.33%51.72M | ---- | 87.48%-131.5M | ---- | -335.74%-1.05B |
Special items for working capital changes | ---- | 12.79%28.7M | ---- | -88.74%25.44M | ---- | -27.40%225.96M | ---- | -50.48%311.27M | ---- | 41.32%628.51M |
Cash from business operations | 88.13%-46.62M | -45.42%351.28M | -99.14%-392.6M | -23.13%643.61M | -165.21%-197.15M | 38.86%837.3M | 188.98%302.33M | 57.52%603M | -58.74%104.62M | -41.58%382.81M |
Other taxs | 75.69%-10.67M | 61.94%-51.63M | 67.28%-43.86M | 16.79%-135.66M | -27.97%-134.06M | -155.78%-163.03M | -84.70%-104.76M | 25.04%-63.74M | 36.79%-56.72M | -11.15%-85.03M |
Interest received - operating | -33.34%21.54M | 3.82%41.42M | 21.19%32.3M | 21.21%39.9M | 46.73%26.66M | 11.59%32.92M | 23.99%18.17M | -33.33%29.5M | -6.23%14.65M | 64.38%44.24M |
Interest paid - operating | 5.13%-143.83M | 0.65%-273.79M | -40.16%-151.62M | -1.71%-275.57M | 16.64%-108.17M | -18.95%-270.95M | -16.21%-129.76M | -1.66%-227.78M | -2.14%-111.66M | -9.43%-224.07M |
Net cash from operations | 67.69%-179.58M | -75.29%67.28M | -34.66%-555.77M | -37.59%272.28M | -580.01%-412.72M | 27.94%436.24M | 275.11%85.98M | 189.08%340.97M | -169.98%-49.1M | -70.58%117.95M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | ---- | -6.36%1.44M | ---- | 160.58%1.54M | ---- | -58.47%591K | ---- | 152.30%1.42M | ---- | -24.50%564K |
Purchase of fixed assets | 9.58%-267.77M | 1.99%-638.89M | 0.57%-296.15M | -5.60%-651.84M | -1.34%-297.85M | -9.18%-617.24M | -25.04%-293.92M | -0.69%-565.34M | -19.48%-235.05M | 23.80%-561.47M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | --34.87M | ---- | ---- | ---- | ---- |
Purchase of intangible assets | ---- | -295.51%-27.66M | ---- | 90.19%-6.99M | ---- | -433.15%-71.3M | ---- | 69.72%-13.37M | ---- | 72.04%-44.16M |
Other items in the investment business | 64.51%-15.98M | 31.08%10.65M | -784.56%-45.04M | -1.73%8.12M | 183.48%6.58M | -17.50%8.27M | -485.38%-7.88M | -78.98%10.02M | -90.34%2.05M | 71.94%47.68M |
Net cash from investment operations | 16.83%-283.75M | -0.82%-654.46M | -17.14%-341.18M | -0.68%-649.17M | 3.49%-291.27M | -13.67%-644.81M | -29.52%-301.8M | -1.77%-567.27M | -32.72%-233.01M | 29.81%-557.39M |
Net cash before financing | 48.34%-463.33M | -55.80%-587.18M | -27.41%-896.96M | -80.70%-376.89M | -226.21%-704M | 7.83%-208.58M | 23.50%-215.81M | 48.50%-226.3M | -167.66%-282.11M | -11.77%-439.44M |
Cash flow from financing activities | ||||||||||
New borrowing | 63.41%2.91B | 11.20%11.32B | -14.51%1.78B | -2.94%10.18B | 18.51%2.08B | 1.55%10.49B | 70.60%1.76B | 68.17%10.33B | 25.89%1.03B | 34.55%6.14B |
Refund | ---- | -15.58%-7.66B | ---- | 13.72%-6.63B | ---- | 3.02%-7.68B | ---- | -73.41%-7.92B | ---- | -24.24%-4.57B |
Issuing shares | ---- | ---- | ---- | ---- | ---- | --54.48M | ---- | ---- | ---- | ---- |
Dividends paid - financing | 0.00%-20M | 78.70%-20M | 68.77%-20M | 29.24%-93.88M | 9.97%-64.04M | -209.95%-132.66M | -73.28%-71.13M | 45.62%-42.8M | ---41.05M | -38.25%-78.7M |
Absorb investment income | ---- | --4.15M | --4.14M | ---- | ---- | --35.71M | ---- | ---- | ---- | ---- |
Pledged bank deposit (increase) decrease | ---- | -7.20%-3.18B | ---- | -16.86%-2.96B | ---- | -11.09%-2.54B | ---- | -85.94%-2.28B | ---- | -162.76%-1.23B |
Other items of the financing business | -138.56%-2.37B | -113.16%-19.14M | 17.17%-994.57M | 475.73%145.38M | 0.57%-1.2B | -72.98%25.25M | -74.62%-1.21B | -51.73%93.46M | -7.81%-691.56M | --193.6M |
Net cash from financing operations | -33.06%514.54M | -30.12%444.39M | -5.84%768.64M | 155.49%635.9M | 71.01%816.28M | 44.96%248.89M | 60.87%477.34M | -62.69%171.69M | 68.41%296.72M | 26.25%460.22M |
Effect of rate | ---- | -81.32%1.24M | ---- | 388.08%6.65M | ---- | 42.52%-2.31M | ---- | -491.33%-4.02M | ---- | -58.91%1.03M |
Net Cash | 139.91%51.21M | -155.13%-142.79M | -214.27%-128.32M | 542.47%259.01M | -57.06%112.29M | 173.83%40.32M | 1,690.52%261.52M | -362.81%-54.6M | -79.37%14.61M | 172.54%20.78M |
Begining period cash | -34.79%265.31M | 188.15%406.86M | 188.15%406.86M | 36.83%141.2M | 36.83%141.2M | -36.23%103.19M | -36.23%103.19M | 15.57%161.81M | 15.57%161.81M | -15.74%140M |
Cash at the end | 13.63%316.52M | -34.79%265.31M | 9.89%278.54M | 188.15%406.86M | -30.50%253.48M | 36.83%141.2M | 106.74%364.71M | -36.23%103.19M | -16.31%176.41M | 15.57%161.81M |
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
No Data