(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 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 250.46%172.65M | ---- | -410.08%-114.75M | ---- | -62.75%37.01M | ---- | 25.17%99.35M | ---- | -18.97%79.37M | 47.90%33.24M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -12.79%-6.45M | ---- | -11.27%-5.72M | ---- | -7.38%-5.14M | ---- | 58.85%-4.79M | ---- | 24.28%-11.63M | -12.66%-6.75M |
Attributable subsidiary (profit) loss | -1.44%3.02M | ---- | 139.35%3.07M | ---- | 24.93%-7.79M | ---- | 26.27%-10.38M | ---- | -50.39%-14.07M | -57.45%-7.23M |
Impairment and provisions: | -20.47%110.13M | ---- | 115.58%138.48M | ---- | 59.02%64.23M | ---- | -37.25%40.39M | ---- | 130.37%64.37M | -87.55%1.7M |
-Impairment of trade receivables (reversal) | -26.76%101.43M | ---- | 115.58%138.48M | ---- | 59.02%64.23M | ---- | -37.25%40.39M | ---- | 130.37%64.37M | -87.55%1.7M |
-Other impairments and provisions | --8.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | -137.23%-86K | ---- | 313.89%231K | ---- | -247.95%-108K | ---- | 191.25%73K | ---- | 98.01%-80K | 99.00%-20K |
-Loss (gain) from selling other assets | -137.23%-86K | ---- | 313.89%231K | ---- | -247.95%-108K | ---- | 191.25%73K | ---- | 95.96%-80K | 99.00%-20K |
Depreciation and amortization: | 1.16%13.11M | ---- | 130.06%12.96M | ---- | 12.06%5.63M | ---- | -28.84%5.03M | ---- | -16.07%7.06M | -23.00%3.48M |
-Depreciation | 1.12%12.61M | ---- | 137.95%12.47M | ---- | 12.47%5.24M | ---- | -30.43%4.66M | ---- | -16.80%6.7M | -23.98%3.29M |
-Other depreciation and amortization | 2.24%502K | ---- | 24.94%491K | ---- | 6.79%393K | ---- | 0.00%368K | ---- | 0.00%368K | 0.00%184K |
Financial expense | -6.79%65.13M | ---- | 83.86%69.88M | ---- | -0.15%38.01M | ---- | -7.46%38.07M | ---- | 11.20%41.14M | 25.39%20.73M |
Exchange Loss (gain) | -92.08%277K | ---- | 1,048.24%3.5M | ---- | -115.82%-369K | ---- | 440.58%2.33M | ---- | -231.73%-685K | -139.22%-200K |
Special items | 0.00%-3.5M | ---- | 13.14%-3.5M | ---- | -12.75%-4.03M | ---- | -190.50%-3.58M | ---- | ---1.23M | ---- |
Operating profit before the change of operating capital | 240.19%354.28M | ---- | -18.28%104.14M | ---- | -23.46%127.44M | ---- | 1.38%166.51M | ---- | 14.80%164.25M | -0.24%44.95M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -7,711.01%-17.73M | ---- | -103.59%-227K | ---- | 139.96%6.32M | ---- | -137.89%-15.82M | ---- | 272.05%41.74M | -189.78%-35.04M |
Accounts receivable (increase)decrease | -2.93%-295.48M | ---- | 19.01%-287.07M | ---- | -160.12%-354.45M | ---- | -436.85%-136.26M | ---- | 77.10%-25.38M | 99.32%49.47M |
Accounts payable increase (decrease) | 359.38%106.9M | ---- | -125.83%-41.21M | ---- | -25.59%159.56M | ---- | 392.27%214.42M | ---- | -67.69%43.56M | -28,204.20%-80.38M |
prepayments (increase)decrease | 213.89%93.35M | ---- | -693.75%-81.96M | ---- | 31.95%-10.33M | ---- | -1,110.93%-15.17M | ---- | -80.05%1.5M | 93.81%-6.52M |
Special items for working capital changes | -102.34%-9.9M | ---- | 4,531.35%423.81M | ---- | 82.28%-9.56M | ---- | 62.94%-53.99M | ---- | -54.55%-145.67M | 134.92%58.1M |
Cash from business operations | 96.98%231.42M | 79.21%-23.11M | 245.02%117.48M | -45.60%-111.16M | -150.73%-81.02M | -40.12%-76.35M | 99.62%159.69M | -278.18%-54.49M | 42.61%80M | 114.32%30.58M |
Other taxs | 45.48%-9.89M | 63.52%-6.49M | 12.39%-18.14M | 11.02%-17.79M | -4.59%-20.7M | -2.51%-19.99M | 50.35%-19.79M | 43.19%-19.5M | -98.55%-39.87M | -126.54%-34.33M |
Net cash from operations | 122.98%221.53M | 77.04%-29.6M | 197.67%99.35M | -33.85%-128.95M | -172.71%-101.72M | -30.21%-96.34M | 248.62%139.9M | -1,873.57%-73.99M | 11.43%40.13M | 98.36%-3.75M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -81.44%1.04M | -91.10%480K | -41.38%5.63M | 50.33%5.39M | 1,307.04%9.6M | 580.83%3.59M | 77.14%682K | 153.37%527K | -92.41%385K | 37.75%208K |
Loan receivable (increase) decrease | 865.77%493.14M | -5.93%203.62M | -416.42%-64.4M | 69,920.65%216.44M | -127.06%-12.47M | -100.67%-310K | 200.00%46.08M | 276.70%46.08M | ---46.08M | ---26.08M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 765.45%5.64M | ---- |
Recovery of cash from investments | 33.24%906K | 3,497.37%1.37M | 7.59%680K | 3,900.00%38K | 20.38%632K | 98.00%-1K | -68.10%525K | -103.54%-50K | -74.60%1.65M | --1.41M |
Cash on investment | -1,173.20%-330.12M | 64.17%-5.24M | -633.47%-25.93M | -2,323.88%-14.62M | 88.22%-3.54M | 93.59%-603K | 37.56%-30.02M | 67.80%-9.41M | 51.27%-48.07M | -329.87%-29.21M |
Net cash from investment operations | 296.35%164.98M | -3.39%200.23M | -1,354.41%-84.02M | 7,650.93%207.26M | -133.46%-5.78M | -92.80%2.67M | 119.97%17.27M | 169.21%37.15M | 1.66%-86.47M | -14,890.78%-53.67M |
Net cash before financing | 2,422.04%386.5M | 117.89%170.62M | 114.26%15.33M | 183.61%78.31M | -168.40%-107.5M | -154.22%-93.67M | 439.15%157.16M | 35.83%-36.84M | 10.74%-46.34M | 74.93%-57.42M |
Cash flow from financing activities | ||||||||||
New borrowing | 26.64%1.95B | 29.65%1.32B | 164.32%1.54B | 174.19%1.01B | -8.32%583.8M | 28.05%370.05M | -11.72%636.77M | 25.65%289M | 6.68%721.31M | -43.73%230M |
Refund | -68.22%-2.28B | -46.11%-1.55B | -119.42%-1.36B | -182.63%-1.06B | 9.19%-618.6M | -39.38%-376.22M | -8.08%-681.19M | -71.61%-269.93M | 0.59%-630.29M | 38.15%-157.29M |
Issuing shares | ---- | ---- | ---- | ---- | --91.66M | --91.66M | ---- | ---- | -11.79%15.66M | --5.1M |
Interest paid - financing | -4.41%-66.17M | -6.09%-33.75M | -75.95%-63.37M | -40.06%-31.82M | 3.06%-36.02M | -23.02%-22.72M | 9.38%-37.16M | 9.38%-18.47M | -13.20%-41M | -30.13%-20.38M |
Absorb investment income | 819.58%8.74M | --8.74M | --950K | ---- | ---- | ---- | -98.00%4M | --4M | 10,644.87%199.96M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | 3.74%-3.78M | -147.03%-3.78M | -10.30%-3.93M | ---1.53M | ---3.56M | ---- |
Other items of the financing business | -67.51%-7.12M | 149.81%5.38M | 2.52%-4.25M | -111.82%-10.8M | -32.12%-4.36M | -292.31%-5.1M | 98.30%-3.3M | -135.55%-1.3M | -492.75%-193.89M | 146.29%3.66M |
Net cash from financing operations | -441.56%-396.33M | -179.75%-259.81M | 1,087.43%116.04M | -274.07%-92.87M | 111.26%9.77M | 32,235.76%53.35M | -234.66%-86.77M | -99.72%165K | 687.03%64.44M | -54.29%59.12M |
Effect of rate | 0.00%2K | 150.00%5K | 200.00%2K | 140.00%2K | 81.82%-2K | -200.00%-5K | -103.83%-11K | -97.11%5K | 155.95%287K | 133.79%173K |
Net Cash | -107.48%-9.83M | -512.42%-89.18M | 234.42%131.36M | 63.88%-14.56M | -238.82%-97.72M | -9.90%-40.31M | 288.95%70.39M | -2,257.59%-36.68M | 128.78%18.1M | 101.70%1.7M |
Begining period cash | 147.81%220.23M | 147.81%220.23M | -38.80%88.87M | -38.28%88.87M | 97.27%145.22M | 95.61%144M | 33.29%73.62M | 33.29%73.62M | -53.45%55.23M | -53.45%55.23M |
Cash at the end | -4.46%210.41M | 76.37%131.06M | 363.70%220.23M | -28.33%74.31M | -67.02%47.5M | 180.67%103.68M | 95.61%144M | -35.31%36.94M | 33.29%73.62M | 210.56%57.1M |
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 | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- |
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