DONGFENG GROUP
00489
CHINA SHENHUA
01088
CHINA COAL
01898
PETROCHINA
00857
CHINAHONGQIAO
01378
(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 | 36.18%61.37M | 25.48%145.14M | 8.08%45.07M | 129.62%115.67M | 111.08%41.7M | 127.36%50.38M | 175.55%19.75M | -84.47%22.16M | -123.65%-26.15M | -17.26%142.63M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -40.97%-42.17M |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-4.41M |
Investment loss (gain) | -53.01%-7.64M | -28.68%-4.94M | -21.08%-5M | 6.76%-3.84M | ---4.13M | -8.75%-4.12M | ---- | ---3.79M | ---3.79M | ---- |
Impairment and provisions: | 112.72%4.17M | 2,446.46%133.02M | -626.11%-32.77M | -109.26%-5.67M | -40.35%6.23M | 43.88%61.19M | -45.16%10.44M | -32.74%42.53M | 290.64%19.04M | 74.89%63.24M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -54.53%3.32M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 52.47%43.88M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --15.66M |
-Other impairments and provisions | 110.86%3.56M | -20.61%-28.96M | -720.00%-32.78M | -166.78%-24.01M | -36.82%5.29M | 7.99%35.95M | -55.63%8.37M | 8,414.20%33.29M | 628,824.69%18.86M | 325.00%391K |
Asset sale loss (gain): | -85.22%82.19K | -196,750.89%-500.85M | 299.62%556.19K | 38.69%-254.43K | -1,544.86%-278.62K | -554.84%-414.98K | 452.76%19.28K | -90.06%91.24K | -100.56%-5.47K | 4,731.58%918K |
-Loss (gain) on sale of property, machinery and equipment | -85.22%82.19K | -196,750.89%-500.85M | 299.62%556.19K | 38.69%-254.43K | -1,544.86%-278.62K | -554.84%-414.98K | 452.76%19.28K | -90.06%91.24K | -100.56%-5.47K | 4,731.58%918K |
Depreciation and amortization: | -0.77%68.26M | 19.36%147.61M | 47.42%68.8M | 5.46%123.66M | 48.19%46.67M | 77.35%117.26M | -4.98%31.49M | -15.69%66.12M | -0.51%33.14M | 13.56%78.42M |
-Amortization of intangible assets | 6.71%5.34M | 75.53%20.53M | -28.62%5M | -29.86%11.7M | -16.92%7M | 5.01%16.68M | 11.19%8.43M | 171.45%15.88M | 186.27%7.58M | 2.47%5.85M |
Financial expense | 105.89%266.42K | 99.40%-113.85K | 13.99%-4.53M | -160.54%-19.12M | 42.31%-5.26M | -166.17%-7.34M | -2,544.73%-9.12M | --11.09M | ---344.95K | ---- |
Exchange Loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 103.87%292K |
Operating profit before the change of operating capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1.34%238.92M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 146.45%153.62M | -2,454.49%-689.45M | -188.21%-330.7M | 103.80%29.28M | 84.41%-114.75M | -225.30%-771.51M | -175.01%-735.88M | -335.93%-237.17M | -1,822.02%-267.58M | -110.10%-54.41M |
Accounts receivable (increase)decrease | -68.82%-396M | 384.20%27.8M | -66.28%-234.57M | 97.27%-9.78M | 36.44%-141.07M | -1,094.66%-357.8M | -553.87%-221.96M | -112.62%-29.95M | 87.90%-33.95M | 120.93%237.34M |
Accounts payable increase (decrease) | -129.76%-142.38M | 493.05%835M | 20.39%478.49M | -141.38%-212.44M | -32.23%397.45M | 387.68%513.37M | 1,509.89%586.5M | 619.61%105.27M | -310.37%-41.6M | -103.71%-20.26M |
prepayments (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -441.24%-174.19M |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -334.76%-26.59M |
Cash from business operations | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -19.28%200.81M |
Other taxs | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -39.32%-13.57M |
Interest received - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 53.00%34.36M |
Special items of business | -40.63%11.92M | -234.81%-6.64M | 11,683.19%20.08M | 155.14%4.92M | 104.51%170.45K | -149.34%-8.93M | -128.77%-3.78M | --18.09M | --13.15M | ---- |
Adjustment items of business operations | -1,661.70%-258.24M | 432.18%93.2M | -106.47%-14.66M | 104.39%17.51M | 171.08%226.56M | -1,586.87%-398.98M | 0.77%-318.75M | ---23.65M | ---321.23M | ---- |
Net cash from operations | -4,639.38%-246.32M | 285.84%86.57M | -97.61%5.43M | 105.50%22.44M | 170.30%226.73M | -7,236.21%-407.91M | -4.69%-322.53M | -102.51%-5.56M | -75.24%-308.08M | -15.25%221.6M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | 22.22%5.39M | ---- | 0.00%4.41M | ---- | 0.00%4.41M | ---- | 0.00%4.41M | ---- | 0.00%4.41M |
Sale of fixed assets | 102,048.45%84.84M | 40,458.55%267.64M | -81.25%83.06K | -94.78%659.88K | 66.88%442.89K | 23,750.72%12.64M | 465.85%265.4K | -97.48%53K | -63.07%46.9K | 2,117.89%2.11M |
Purchase of fixed assets | 35.20%-12.71M | 47.88%-28.22M | -269.04%-19.61M | 60.20%-54.14M | -31.80%-5.31M | -116.29%-136.04M | 77.41%-4.03M | 38.60%-62.9M | 57.12%-17.85M | -304.51%-102.44M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2,814.00%-5.83M |
Other items in the investment business | ---256M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -841.46%-183.87M | 598.85%244.81M | -300.89%-19.53M | 58.76%-49.07M | -29.33%-4.87M | -103.63%-118.99M | 78.84%-3.77M | 42.57%-58.43M | 57.94%-17.8M | -384.08%-101.75M |
Net cash before financing | -2,950.15%-430.19M | 1,343.94%331.37M | -106.36%-14.1M | 94.94%-26.64M | 167.99%221.86M | -723.34%-526.9M | -0.13%-326.3M | -153.40%-64M | -49.40%-325.88M | -50.16%119.85M |
Cash flow from financing activities | ||||||||||
Dividends paid - financing | ---- | -148.36%-37.85M | ---- | ---15.24M | ---- | ---- | ---- | 21.06%-60.4M | ---- | -393.41%-76.52M |
Absorb investment income | --19.3M | ---- | ---- | --15M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | --19.3M | -15,630.56%-37.85M | ---- | ---240.62K | ---- | ---- | ---- | 21.06%-60.4M | ---- | -393.41%-76.52M |
Effect of rate | -24.06%1.02M | -91.96%924.38K | -82.82%1.35M | 496.06%11.5M | 4,196.13%7.84M | -7,622.84%-2.9M | -524.10%-191.48K | -116.20%-37.58K | -1,634.04%-30.68K | -97.04%232K |
Net Cash | -2,813.31%-410.89M | 1,191.99%293.52M | -106.36%-14.1M | 94.90%-26.88M | 167.99%221.86M | -323.55%-526.9M | -0.13%-326.3M | -387.07%-124.4M | -49.40%-325.88M | -80.74%43.33M |
Begining period cash | 25.31%1.46B | -1.31%1.16B | -1.31%1.16B | -31.01%1.18B | -31.01%1.18B | -6.79%1.71B | -6.79%1.71B | 2.43%1.83B | 2.43%1.83B | 14.96%1.79B |
Cash at the end | -8.92%1.05B | 25.31%1.46B | -18.31%1.15B | -1.31%1.16B | 1.91%1.41B | -31.01%1.18B | -8.30%1.38B | -6.79%1.71B | -4.09%1.51B | 2.43%1.83B |
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) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Lixin Certified Public Accountants (Special General Partnership) | -- | Lixin Certified Public Accountants (Special General Partnership) | -- | Deloitte Huayong Certified Public Accountants (Special General Partnership) | -- | Deloitte Huayong Certified Public Accountants (Special General Partnership) | -- | Deloitte Huayong Certified Public Accountants (Special General Partnership) |
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.