(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 | 88.88%-3.31M | -58.26%-49.88M | -172.92%-29.72M | 23.92%-31.52M | -812.23%-10.89M | -575.09%-41.43M | -87.82%1.53M | -26.45%8.72M | -63.22%12.56M | -81.14%11.86M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 37.93%-18K | -95.83%-47K | -93.33%-29K | 86.59%-24K | 72.73%-15K | -75.49%-179K | -139.13%-55K | 69.18%-102K | 75.53%-23K | -284.88%-331K |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | 89.82%-1.78M | 70.26%-1.88M | -2,069.06%-17.53M | -154.81%-6.31M | 90.44%-808K |
Investment loss (gain) | ---204K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 134.75%1.75M | -98.10%49K | -178.21%-5.04M | -71.14%2.58M | 197.46%6.44M | 166.29%8.93M | -28.66%2.17M | 3.52%3.35M | 158.16%3.04M | 794.48%3.24M |
Impairment and provisions: | -215.55%-2.31M | 25.76%-5.51M | -496.22%-733K | -124.70%-7.42M | -88.28%185K | 1,834.79%30.03M | -80.37%1.58M | -92.11%1.55M | 8,301.02%8.04M | 21,716.48%19.67M |
-Impairment of trade receivables (reversal) | -215.42%-2.31M | 9.60%-6.71M | -496.22%-733K | -124.68%-7.42M | --185K | 1,818.44%30.06M | ---- | -92.07%1.57M | ---- | --19.77M |
-Other impairments and provisions | ---1K | --1.2M | ---- | ---- | ---- | -126.67%-34K | -80.37%1.58M | 84.54%-15K | 8,301.02%8.04M | -6.59%-97K |
Revaluation surplus: | -62.43%1.46M | --322K | 2,173.80%3.88M | ---- | -109.77%-187K | ---- | -69.99%1.92M | ---- | 148.60%6.38M | ---- |
-Fair value of investment properties (increase) | ---- | --322K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | -62.43%1.46M | ---- | 2,173.80%3.88M | ---- | -109.77%-187K | ---- | -69.99%1.92M | ---- | 148.60%6.38M | ---- |
Asset sale loss (gain): | -100.99%-237K | -88.28%28K | 399,683.33%23.99M | 309.65%239K | -87.23%6K | 93.25%-114K | 370.00%47K | -320.05%-1.69M | 100.00%10K | 236.84%768K |
-Loss (gain) on sale of property, machinery and equipment | -946.43%-237K | -55.56%28K | 366.67%28K | 163.64%63K | -87.23%6K | ---99K | 370.00%47K | ---- | 100.00%10K | -88.33%30K |
-Loss (gain) from selling other assets | ---- | ---- | --23.96M | 1,273.33%176K | ---- | 99.11%-15K | ---- | -329.00%-1.69M | ---- | --738K |
Depreciation and amortization: | 1.88%1.19M | -11.52%2.22M | -9.22%1.17M | -23.72%2.51M | 2.38%1.29M | -38.85%3.29M | -61.15%1.26M | -26.76%5.38M | -12.53%3.25M | 151.35%7.34M |
-Depreciation | 0.00%1.14M | ---- | -8.37%1.14M | ---- | 2.47%1.24M | ---- | -62.08%1.21M | ---- | -12.88%3.2M | ---- |
-Amortization of intangible assets | 66.67%55K | -27.47%66K | -31.25%33K | -5.21%91K | 0.00%48K | -50.77%96K | 2.13%48K | 143.75%195K | 20.51%47K | -88.36%80K |
Financial expense | 210.47%1.25M | 200.59%1.52M | 267.89%401K | 88.10%506K | -20.44%109K | 85.52%269K | 149.09%137K | -47.08%145K | --55K | --274K |
Exchange Loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -101.85%-24K | ---- | -35.16%1.3M |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -384.60%-48.88M | ---- |
Operating profit before the change of operating capital | 92.93%-430K | -54.82%-51.3M | -98.95%-6.08M | -3,233.30%-33.13M | -145.63%-3.06M | -407.14%-994K | 130.62%6.7M | -100.45%-196K | -251.40%-21.89M | -51.66%43.31M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -148.87%-4.08M | 497.56%31.38M | 296.65%8.34M | 118.57%5.25M | 64.45%-4.24M | 30.60%-28.28M | ---11.93M | -52.16%-40.74M | ---- | ---26.77M |
Accounts payable increase (decrease) | 34.28%-2.77M | -183.29%-8.58M | 40.18%-4.22M | 76.13%-3.03M | 52.97%-7.05M | -174.82%-12.69M | -143.27%-14.99M | 230.47%16.96M | ---6.16M | ---13M |
prepayments (increase)decrease | 5,453.56%19.49M | -39.83%701K | 109.28%351K | -96.23%1.17M | -125.80%-3.78M | 899.10%30.92M | --14.67M | -227.94%-3.87M | ---- | --3.02M |
Financial assets at fair value (increase)decrease | ---- | 29.64%36.1M | ---- | 244.09%27.85M | ---- | -52.72%8.09M | ---- | 65.14%17.12M | ---- | --10.37M |
Special items for working capital changes | ---900K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---14.15M |
Cash from business operations | 801.55%11.32M | 537.51%8.3M | 91.10%-1.61M | 35.53%-1.9M | -226.84%-18.13M | 72.57%-2.94M | 80.22%-5.55M | -486.50%-10.73M | -294.03%-28.05M | -96.90%2.78M |
Other taxs | ---- | 81.97%-639K | 74.65%-898K | 24.82%-3.54M | 20.64%-3.54M | 62.98%-4.71M | 64.40%-4.46M | -10.13%-12.73M | -4.00%-12.54M | 36.09%-11.56M |
Interest received - operating | -37.93%18K | 95.83%47K | 93.33%29K | -72.41%24K | -72.73%15K | 38.10%87K | 139.13%55K | -80.97%63K | -75.53%23K | 284.88%331K |
Net cash from operations | 556.65%11.33M | 242.34%7.71M | 88.54%-2.48M | 28.44%-5.42M | -117.56%-21.66M | 67.65%-7.57M | 75.46%-9.96M | -176.83%-23.4M | -1,724.51%-40.56M | -111.81%-8.45M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | -96.43%101K | -96.43%101K | 58.63%2.83M | 50.85%2.83M | -87.86%1.78M | -69.63%1.88M | 431.27%14.7M | 123.32%6.18M | -30.10%2.77M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | 133.33%7M | -95.00%100K | -85.00%3M | -90.00%2M | 0.00%20M |
Sale of fixed assets | --361K | 258.33%19K | ---- | -103.53%-12K | ---- | 1,316.67%340K | ---- | -88.00%24K | --9K | --200K |
Purchase of fixed assets | 92.36%-12K | -778.13%-562K | -185.45%-157K | 87.72%-64K | 86.59%-55K | -864.81%-521K | -1,476.92%-410K | 83.98%-54K | 61.19%-26K | 88.74%-337K |
Purchase of intangible assets | ---1.63M | ---- | ---- | ---- | ---- | ---- | ---- | -12.75%-168K | ---19K | 65.43%-149K |
Sale of subsidiaries | ---- | --25.33M | ---- | ---- | ---- | 357.00%4.5M | ---- | ---1.75M | ---- | ---- |
Acquisition of subsidiaries | ---21.5M | ---24.53M | ---- | ---- | ---- | ---- | ---- | ---- | 86.01%-2M | ---- |
Recovery of cash from investments | -94.92%1.29M | --20.58M | --25.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | --22.69M | 5.66%-20M | ---- | 25.96%-21.2M | ---- | -165.94%-28.63M | -226.48%-32M | 131.51%43.42M | 127.20%25.3M | -40.73%-137.8M |
Other items in the investment business | ---- | ---- | ---- | ---1.42M | ---- | ---- | ---- | --1.02M | ---- | ---- |
Net cash from investment operations | -95.26%1.2M | 104.74%941K | 811.64%25.3M | -27.92%-19.87M | 109.12%2.78M | -125.80%-15.53M | -196.80%-30.43M | 152.19%60.19M | 137.16%31.44M | -45.27%-115.32M |
Net cash before financing | -45.07%12.53M | 134.22%8.65M | 220.82%22.82M | -9.45%-25.28M | 53.24%-18.89M | -162.80%-23.1M | -342.73%-40.39M | 129.72%36.78M | 88.89%-9.12M | -1,486.03%-123.77M |
Cash flow from financing activities | ||||||||||
New borrowing | 401.62%10.26M | -101.83%-400K | ---3.4M | 16,869.23%21.8M | ---- | -131.48%-130K | ---- | --413K | 829.55%5.41M | ---- |
Refund | ---8.8M | 21.91%-6.19M | ---- | -223.53%-7.92M | ---- | -684.62%-2.45M | ---- | 94.92%-312K | ---- | ---6.14M |
Interest paid - financing | ---1.22M | ---441K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 77.78%-10M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 18.00%1.48M |
Net cash from financing operations | 80.02%-941K | -180.54%-9.24M | -259.54%-4.71M | 322.23%11.47M | -79.95%-1.31M | -36.76%-5.16M | -121.06%-728K | 81.15%-3.77M | 127.18%3.46M | -114.79%-20.02M |
Effect of rate | -80.85%9K | -86.01%20K | -37.33%47K | 355.36%143K | 426.09%75K | 60.84%-56K | -142.59%-23K | 86.89%-143K | 104.56%54K | 45.50%-1.09M |
Net Cash | -35.98%11.59M | 95.78%-583K | 189.66%18.11M | 51.11%-13.82M | 50.89%-20.2M | -185.61%-28.26M | -625.57%-41.12M | 122.96%33.01M | 94.02%-5.67M | -212.76%-143.79M |
Begining period cash | -4.27%12.61M | -50.93%13.17M | -50.93%13.17M | -51.33%26.85M | -51.33%26.85M | 147.41%55.16M | 147.41%55.16M | -86.66%22.3M | -86.66%22.3M | 301.32%167.18M |
Cash at the end | -22.71%24.21M | -4.27%12.61M | 365.74%31.33M | -50.93%13.17M | -52.03%6.73M | -51.33%26.85M | -15.96%14.02M | 147.41%55.16M | -76.56%16.68M | -86.66%22.3M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | 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