(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 | -2.61%170.51M | -43.43%158.63M | 136.91%175.08M | -39.71%280.43M | -201.92%-474.27M | -36.54%465.14M | -28.42%465.32M | -16.50%732.97M | 50.78%650.06M | -22.10%877.84M |
Profit adjustment | ||||||||||
Interest expense - adjustment | ---- | ---- | ---- | ---- | --52.4M | 476.23%80.77M | ---- | -53.30%14.02M | ---- | -42.59%30.01M |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | -784.18%-59.84M | 20.36%-5.17M | -2,361.09%-6.77M | ---6.49M | 95.35%-275K |
Investment loss (gain) | 98.01%-2.12M | 99.48%-15.19M | 55.91%-106.29M | ---2.92B | ---241.05M | ---- | ---- | ---- | -126.66%-140.15M | 6.42%-123.71M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | -30.48%-481.32M | ---239.63M | ---368.87M | ---- | ---- |
Impairment and provisions: | -44.26%154.96M | -19.11%500.46M | -79.36%278.02M | -24.86%618.73M | 301.28%1.35B | -22.27%823.43M | 7.15%335.75M | 50.94%1.06B | 11.39%313.33M | 176.39%701.79M |
-Other impairments and provisions | -44.26%154.96M | -19.11%500.46M | -79.36%278.02M | -24.86%618.73M | 301.28%1.35B | -22.27%823.43M | 7.15%335.75M | 50.94%1.06B | 11.39%313.33M | 176.39%701.79M |
Revaluation surplus: | -14.02%-241.81M | -428.97%-212.74M | -491.22%-212.07M | -119.44%-40.22M | -126.49%-35.87M | 263.47%206.89M | 348.78%135.42M | 57.81%-126.56M | 59.34%-54.43M | -1,029.54%-300M |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | 263.47%206.89M | 348.78%135.42M | 57.81%-126.56M | 59.34%-54.43M | -1,029.54%-300M |
Asset sale loss (gain): | ---- | --46.91K | ---22.75K | ---- | ---- | -203.76%-333.95M | 24.96%-41.2M | -3,493.95%-109.94M | -5,490,000.00%-54.9M | 98.10%-3.06M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | -203.81%-333.95M | 24.94%-41.2M | -3,489.81%-109.92M | ---54.88M | 98.10%-3.06M |
-Loss (gain) on sale of property, machinery and equipment | ---- | --46.91K | ---22.75K | ---- | ---- | ---- | ---- | -733.33%-19K | -1,800.00%-19K | -85.00%3K |
Depreciation and amortization: | -7.46%28.03M | 33.96%60.82M | 94.04%30.29M | 175.35%45.41M | 89.29%15.61M | 21.36%16.49M | 22.96%8.25M | 30.58%13.59M | 34.03%6.71M | 13.78%10.41M |
-Depreciation | ---- | ---- | ---- | ---- | ---- | 21.36%16.49M | 22.96%8.25M | 30.58%13.59M | 34.03%6.71M | 13.78%10.41M |
-Amortization of intangible assets | 50.32%5.87M | 30.49%8.18M | 32.77%3.91M | --6.27M | --2.94M | ---- | ---- | ---- | ---- | ---- |
-Other depreciation and amortization | 10.54%5.6M | 71.71%10.07M | --5.06M | --5.87M | ---- | ---- | ---- | ---- | ---- | ---- |
Financial expense | -31.04%22.15M | -53.75%54.3M | --32.13M | --117.41M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | ---- | ---- | ---- | ---- | ---- | 813.76%151.46M | 70.49%58.85M | 3,389.47%16.58M | 204.89%34.52M | -97.60%475K |
Operating profit before the change of operating capital | ---- | ---- | ---- | ---- | ---- | -29.02%869.07M | -4.15%717.59M | 2.58%1.22B | 36.40%748.63M | -0.15%1.19B |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -327.54%-95.75M | -208.92%-82.74M | -52.66%-22.4M | --75.96M | ---14.67M | ---- | ---- | ---- | ---- | ---- |
Accounts payable increase (decrease) | -270.59%-147.47M | 79.20%-74.38M | 79.22%-39.79M | ---357.55M | ---191.54M | ---- | ---- | ---- | ---- | ---- |
Financial assets at fair value (increase)decrease | 223.78%746.24M | 77.01%-371.98M | -9.81%-602.86M | -5,083.09%-1.62B | -286.93%-548.99M | 96.31%-31.22M | 170.23%293.68M | -3,010.52%-847.12M | -35.95%-418.2M | -166.84%-27.23M |
Buy and sell back financial assets (increase) decrease | ---- | ---- | ---- | ---- | ---- | -514.29%-590.46M | -251.54%-487.85M | -214.33%-96.12M | 77.57%-138.77M | -90.18%84.07M |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | -571.74%-1.83B | -318.48%-1.8B | 212.45%388.72M | -238.82%-430.02M | 60.48%-345.69M |
Cash from business operations | ---- | ---- | ---- | ---- | ---- | -336.84%-1.59B | -435.39%-1.28B | -25.96%669.8M | -252.10%-238.35M | -25.70%904.63M |
Other taxs | ---- | ---- | ---- | ---- | ---- | 66.31%-145.57M | 91.13%-21.12M | -24.08%-432.13M | 0.42%-238.03M | -30.16%-348.28M |
Special items of business | 85.92%-57.8M | -1,995.50%-1.35B | 90.15%-410.57M | --71.02M | ---4.17B | ---- | ---- | ---- | ---- | ---- |
Adjustment items of business operations | 235.65%634.75M | 100.45%17.23M | -413.63%-467.92M | ---3.8B | ---91.1M | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 165.68%576.95M | 64.32%-1.33B | 79.38%-878.49M | -115.08%-3.73B | -228.40%-4.26B | -828.71%-1.73B | -172.31%-1.3B | -57.28%237.67M | -55.31%-476.38M | -41.43%556.35M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 381.66%3.76M | -97.26%7.45M | -99.68%781.25K | 42.97%271.57M | 91.97%241.05M | 137.51%189.94M | 88.28%125.57M | 9.02%79.97M | 53.82%66.69M | 11.27%73.36M |
Sale of fixed assets | -92.89%5.8K | -24.48%81.56K | --81.56K | 63.64%108K | ---- | 6,500.00%66K | 7,000.00%71K | -99.82%1K | -90.00%1K | 5,370.00%547K |
Purchase of fixed assets | 25.50%-11.38M | -5.80%-29.34M | -92.47%-15.27M | -28.85%-27.73M | -270.88%-7.93M | -72.86%-21.52M | -4.65%-2.14M | -81.99%-12.45M | 45.39%-2.04M | 96.04%-6.84M |
Recovery of cash from investments | -74.73%227.46M | -75.70%938.38M | -68.44%900.29M | 313.95%3.86B | --2.85B | 110.28%932.98M | ---- | -13.58%443.69M | ---- | 1,590.60%513.42M |
Cash on investment | 96.10%-29.95M | ---541.14M | -37.28%-768.37M | ---- | -594.70%-559.7M | 30.56%-173.43M | 190.66%113.14M | 64.76%-249.76M | 57.90%-124.8M | 16.06%-708.67M |
Other items in the investment business | ---- | ---- | ---- | --16.72M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 61.60%189.91M | -90.89%375.43M | -95.35%117.51M | 344.25%4.12B | 967.30%2.53B | 254.95%928.03M | 493.39%236.64M | 303.97%261.46M | 76.58%-60.15M | 81.53%-128.19M |
Net cash before financing | 200.77%766.86M | -339.76%-953.59M | 56.13%-760.98M | 149.47%397.73M | -63.54%-1.73B | -261.06%-803.92M | -97.67%-1.06B | 16.57%499.13M | 4.79%-536.53M | 67.29%428.17M |
Cash flow from financing activities | ||||||||||
New borrowing | -74.38%180M | -51.38%972.5M | -64.88%702.5M | 25.00%2B | 25.00%2B | 128.57%1.6B | 128.57%1.6B | -47.76%700M | 59.09%700M | -19.66%1.34B |
Refund | 69.88%-602.5M | -25.00%-2B | -25.00%-2B | -1,500.00%-1.6B | -1,500.00%-1.6B | 89.13%-100M | 86.11%-100M | 37.41%-920M | -53.19%-720M | 4.92%-1.47B |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | -446.07%-76.54M | -241.15%-32.16M | 53.30%-14.02M | 39.26%-9.43M | 42.59%-30.01M |
Dividends paid - financing | 26.88%-23.49M | 52.16%-54.2M | 38.69%-32.13M | ---113.29M | ---52.4M | ---- | ---- | 30.13%-260.61M | ---- | 17.45%-372.99M |
Other items of the financing business | -56.54%-23.53M | -19.56%-36.41M | -10.04%-15.03M | ---30.45M | ---13.66M | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 65.08%-469.53M | -536.31%-1.12B | -502.67%-1.34B | -81.97%256.26M | -77.24%333.94M | 387.32%1.42B | 5,086.83%1.47B | 7.20%-494.63M | 35.35%-29.43M | -39.50%-533.01M |
Effect of rate | -79.41%0.07 | -80.72%0.16 | -19.05%0.34 | 100.00%0.83 | 100.00%0.42 | -129.79%-182K | -114.56%-68K | 105.09%611K | 103.71%467K | -134.66%-11.99M |
Net Cash | 114.12%297.33M | -416.78%-2.07B | -50.35%-2.11B | 5.95%653.99M | -444.15%-1.4B | 13,616.51%617.24M | 171.90%406.94M | 104.29%4.5M | 7.08%-565.96M | 16.90%-104.84M |
Begining period cash | -92.46%168.9M | 41.22%2.24B | 41.22%2.24B | 63.65%1.59B | 63.65%1.59B | 0.53%969.54M | 0.53%969.54M | -10.81%964.42M | -10.81%964.42M | -7.81%1.08B |
Cash at the end | 245.48%466.23M | -92.46%168.9M | -27.48%134.95M | 41.22%2.24B | -86.48%186.1M | 63.65%1.59B | 245.02%1.38B | 0.53%969.54M | -13.20%398.93M | -10.81%964.42M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | IAS | IAS | IAS | IAS | IAS |
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