(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 | ---- | -147.91%-171.01M | ---- | 173.78%356.93M | ---- | -112.02%-483.8M | ---- | 164.39%4.02B | ---- | 335.40%1.52B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 13.34%-10.05M | ---- | 15.54%-11.6M | ---- | -122.47%-13.74M | ---- | 75.32%-6.17M | ---- | 8.45%-25.02M |
Dividend (income)- adjustment | ---- | -59.18%-63.75M | ---- | ---40.05M | ---- | ---- | ---- | -298.03%-42M | ---- | ---10.55M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -163.60%-360K |
Impairment and provisions: | ---- | 887.63%48.96M | ---- | -87.73%4.96M | ---- | -94.25%40.41M | ---- | 976.47%702.82M | ---- | 74.78%65.29M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | 325.23%472K | ---- | --111K | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 943.90%48.13M | ---- | -88.49%4.61M | ---- | -94.30%40.07M | ---- | 976.56%702.89M | ---- | 2,670.05%65.29M |
-Impairment of trade receivables (reversal) | ---- | -18.90%236K | ---- | 285.35%291K | ---- | -118.06%-157K | ---- | ---72K | ---- | ---- |
-Other impairments and provisions | ---- | 967.27%587K | ---- | 77.42%55K | ---- | 129.81%31K | ---- | ---104K | ---- | ---- |
Revaluation surplus: | ---- | 66.73%-110.47M | ---- | -198.13%-332.07M | ---- | 114.76%338.39M | ---- | -94.49%-2.29B | ---- | -3,102.29%-1.18B |
-Derivative financial instruments fair value (increase) | ---- | 17.43%-164.79M | ---- | 3.04%-199.57M | ---- | ---205.82M | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | 140.99%54.31M | ---- | -124.35%-132.5M | ---- | 123.73%544.21M | ---- | -94.49%-2.29B | ---- | -3,102.29%-1.18B |
Asset sale loss (gain): | ---- | -1,508.28%-118.08M | ---- | 41.57%8.39M | ---- | -84.57%5.92M | ---- | 483.98%38.4M | ---- | 176.92%6.58M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -896.35%-66.77M | ---- | 41.57%8.39M | ---- | -84.57%5.92M | ---- | 896.03%38.4M | ---- | -69.15%3.86M |
-Loss (gain) from selling other assets | ---- | ---51.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 112.92%2.72M |
Depreciation and amortization: | ---- | 8.61%637.01M | ---- | 23.47%586.51M | ---- | 23.50%475.04M | ---- | 24.00%384.66M | ---- | 16.64%310.2M |
-Amortization of intangible assets | ---- | 6.99%1.96M | ---- | 6.52%1.83M | ---- | 43.05%1.72M | ---- | 16.38%1.2M | ---- | 14.29%1.03M |
Financial expense | ---- | -25.23%132.24M | ---- | 43.36%176.86M | ---- | -21.06%123.37M | ---- | -3.73%156.27M | ---- | 30.73%162.33M |
Exchange Loss (gain) | ---- | -224.32%-115.48M | ---- | 617.46%92.89M | ---- | -474.14%-17.95M | ---- | 1,179.47%4.8M | ---- | -99.41%375K |
Special items | ---- | -112.73%-13.85M | ---- | -76.78%108.82M | ---- | 586.78%468.64M | ---- | -1,317.89%-96.27M | ---- | -58.06%7.91M |
Operating profit before the change of operating capital | ---- | -77.35%215.5M | ---- | 1.64%951.62M | ---- | -67.42%936.28M | ---- | 234.24%2.87B | ---- | 510.79%859.82M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 400.97%500.92M | ---- | -116.69%-166.44M | ---- | 549.87%997.4M | ---- | 105.66%153.48M | ---- | -4,673.26%-2.71B |
Accounts receivable (increase)decrease | ---- | 29.07%402.78M | ---- | 186.67%312.07M | ---- | 31.51%-360.05M | ---- | -515.10%-525.67M | ---- | -449.12%-85.46M |
Accounts payable increase (decrease) | ---- | -547.92%-291.95M | ---- | -67.04%65.18M | ---- | -26.06%197.77M | ---- | 3.65%267.49M | ---- | 113.30%258.07M |
prepayments (increase)decrease | ---- | 105.83%304.03M | ---- | 144.01%147.71M | ---- | -407.13%-335.65M | ---- | 131.14%109.29M | ---- | -12,416.08%-350.95M |
Derivative financial instruments (increase) decrease | ---- | 167.14%291.7M | ---- | 28,026.34%109.19M | ---- | 99.14%-391K | ---- | -195.44%-45.63M | ---- | --47.81M |
Special items for working capital changes | ---- | 166.78%736.01M | ---- | -166.69%-1.1B | ---- | 960.29%1.65B | ---- | -83.43%155.86M | ---- | 470.66%940.52M |
Cash from business operations | ---- | 580.74%2.16B | ---- | -89.73%317.16M | ---- | 3.32%3.09B | ---- | 387.18%2.99B | ---- | -2,581.06%-1.04B |
Other taxs | ---- | 58.60%-133.85M | ---- | -4,995.89%-323.28M | ---- | 76.32%-6.34M | ---- | -240.18%-26.79M | ---- | -37,600.00%-7.88M |
Special items of business | -166.59%-650.4M | ---- | 185.31%976.67M | ---- | -172.27%-1.14B | ---- | 206.77%1.58B | ---- | -835.07%-1.48B | ---- |
Net cash from operations | -166.59%-650.4M | 33,147.52%2.03B | 185.31%976.67M | -100.20%-6.13M | -172.27%-1.14B | 4.04%3.08B | 206.77%1.58B | 382.47%2.96B | -835.07%-1.48B | -2,598.59%-1.05B |
Cash flow from investment activities | ||||||||||
Interest received - investment | -37.46%3.85M | -13.34%10.05M | 19.21%6.16M | -15.54%11.6M | -16.93%5.17M | 122.47%13.74M | 47.98%6.22M | -75.32%6.17M | -74.18%4.2M | -8.45%25.02M |
Dividend received - investment | ---- | 59.18%63.75M | ---- | --40.05M | ---- | ---- | ---- | 99.01%21M | ---- | --10.55M |
Decrease in deposits (increase) | ---48K | -1,207.45%-7.73M | ---- | -93.63%698K | -90.38%609K | 678.31%10.96M | 108.86%6.33M | -100.21%-1.9M | -109.54%-71.49M | 248.33%914.98M |
Sale of fixed assets | -99.90%35K | 870.83%108.76M | 4,741.50%36.75M | -22.63%11.2M | -78.43%759K | -29.31%14.48M | 46.56%3.52M | 361.49%20.48M | 435.94%2.4M | -91.55%4.44M |
Purchase of fixed assets | -19.16%-497.94M | 1.02%-969.13M | -1.67%-417.86M | 32.97%-979.15M | 30.10%-411.01M | 14.71%-1.46B | -64.68%-587.97M | -77.32%-1.71B | 10.12%-357.05M | 27.53%-965.94M |
Selling intangible assets | ---- | --65.14M | --40.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | -3,080.40%-25.48M | 3.46%-13.26M | -104.34%-801K | -14.43%-13.74M | 92.04%-392K | 62.17%-12.01M | 62.98%-4.92M | -100.51%-31.74M | 55.60%-13.3M | -2,077.17%-15.83M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | -40.62%-36.99M | -39.58%-37.5M | -461.04%-26.31M | ---26.87M | 94.68%-4.69M |
Other items in the investment business | ---- | -93.33%361K | -95.95%61K | --5.42M | --1.51M | ---- | ---- | -90.21%3.49M | ---- | 761.17%35.66M |
Net cash from investment operations | -54.92%-519.57M | 19.68%-742.06M | 16.85%-335.38M | 37.18%-923.92M | 34.34%-403.36M | 14.58%-1.47B | -32.94%-614.33M | -41,177.33%-1.72B | -232.96%-462.1M | 100.21%4.19M |
Net cash before financing | -282.44%-1.17B | 237.96%1.28B | 141.42%641.29M | -157.73%-930.05M | -259.65%-1.55B | 29.89%1.61B | 149.84%969.75M | 218.76%1.24B | -1,130.18%-1.95B | 45.40%-1.04B |
Cash flow from financing activities | ||||||||||
New borrowing | 61.49%4.78B | -51.53%5.3B | -60.43%2.96B | 50.27%10.94B | 78.88%7.47B | -26.25%7.28B | -52.35%4.18B | 31.28%9.87B | 296.37%8.77B | 210.81%7.52B |
Refund | 22.74%-4.18B | 17.09%-7.64B | -1.68%-5.41B | -24.53%-9.22B | -8.45%-5.32B | 30.03%-7.4B | 24.55%-4.91B | -77.86%-10.58B | -263.43%-6.5B | -431.54%-5.95B |
Issuing shares | ---- | --1.35B | --1.35B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 44.52%-40.05M | 20.33%-120.64M | -22.80%-72.18M | -36.74%-151.43M | -44.26%-58.78M | 39.46%-110.74M | 73.54%-40.75M | 11.75%-182.92M | -91.06%-153.98M | -76.45%-207.29M |
Dividends paid - financing | ---- | ---- | ---- | 14.24%-573.59M | ---573.59M | -16.65%-668.84M | ---- | ---573.39M | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -29.46%39.92M | ---- | -26.02%56.59M |
Other items of the financing business | ---- | 0.01%-8.26M | ---- | 4.85%-8.26M | ---- | -124.24%-8.68M | --120M | -23.83%35.8M | ---- | 1,688.91%47M |
Net cash from financing operations | 142.54%507.38M | -225.32%-1.18B | -179.36%-1.19B | 196.02%944.43M | 321.37%1.5B | 32.43%-983.56M | -132.83%-678.88M | -201.01%-1.46B | 526.64%2.07B | 14.73%1.44B |
Effect of rate | -99.37%141K | 243.27%21.97M | 7,052.73%22.25M | -398.63%-15.33M | 225.40%311K | -289.58%-3.08M | -102.25%-248K | 104.00%1.62M | 280.94%11.04M | -78.29%-40.59M |
Net Cash | -20.17%-662.59M | 592.14%99.57M | -1,115.61%-551.4M | -97.71%14.39M | -115.59%-45.36M | 391.29%627.41M | 138.36%290.87M | -154.28%-215.39M | -76.48%122.03M | 160.45%396.83M |
Begining period cash | 11.69%1.16B | -0.09%1.04B | -0.09%1.04B | 149.85%1.04B | 149.85%1.04B | -33.91%416.65M | -33.91%416.65M | 129.93%630.42M | 129.93%630.42M | -71.24%274.17M |
Cash at the end | -2.30%499.11M | 11.69%1.16B | -48.70%510.88M | -0.09%1.04B | 40.81%995.93M | 149.85%1.04B | -7.36%707.27M | -33.91%416.65M | -2.98%763.49M | 129.93%630.42M |
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 | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants |
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