(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 | -24.26%54.65M | -69.61%38.89M | -22.80%72.15M | -31.56%127.94M | 11.33%93.46M | 72.47%186.93M | 162.77%83.94M | 38.42%108.38M | 4.22%31.95M | 76.17%78.3M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -142.86%-1.33M | -35.53%-1.29M | 0.36%-546K | 76.77%-954K | 80.32%-548K | 21.69%-4.11M | -856.70%-2.78M | -7,284.51%-5.24M | -755.88%-291K | ---71K |
Impairment and provisions: | 335.89%40.85M | 1,413.76%119.03M | 135.60%9.37M | 175.51%7.86M | 24.86%3.98M | 48.34%2.85M | 192.56%3.19M | 401.04%1.92M | 104.32%1.09M | 140.00%384K |
-Other impairments and provisions | 335.89%40.85M | 1,413.76%119.03M | 135.60%9.37M | 175.51%7.86M | 24.86%3.98M | 48.34%2.85M | 192.56%3.19M | 401.04%1.92M | 104.32%1.09M | 140.00%384K |
Asset sale loss (gain): | 650.00%120K | 99.78%-4K | 128.57%16K | -170.46%-1.81M | -69.57%7K | 982.70%2.57M | 666.67%23K | 11,750.00%237K | --3K | -60.00%2K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | -251.52%-3.48M | ---- | --2.3M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 650.00%120K | -100.24%-4K | 128.57%16K | 518.89%1.67M | -69.57%7K | 13.92%270K | 666.67%23K | 11,750.00%237K | --3K | -60.00%2K |
Depreciation and amortization: | -1.62%12.29M | -10.82%24.05M | -15.50%12.49M | 3.48%26.97M | 6.57%14.79M | 285.48%26.06M | 526.04%13.87M | 132.66%6.76M | 82.84%2.22M | 57.00%2.91M |
-Amortization of intangible assets | -4.90%8.13M | -24.37%16.15M | -26.86%8.55M | 1.93%21.35M | 31.40%11.69M | 863.22%20.95M | 1,310.14%8.9M | 225.60%2.18M | 213.93%631K | 69.97%668K |
Financial expense | -30.43%862K | -16.08%2.33M | -29.52%1.24M | 14,526.32%2.78M | 8,690.00%1.76M | -58.70%19K | 0.00%20K | -88.27%46K | -88.76%20K | -53.17%392K |
Exchange Loss (gain) | 90.72%-132K | -46.82%-947K | -30.67%-1.42M | -136.09%-645K | -219.28%-1.09M | -89.03%1.79M | --913K | --16.29M | ---- | ---- |
Operating profit before the change of operating capital | 15.02%107.31M | 12.28%182.05M | -16.95%93.3M | -24.98%162.14M | 13.28%112.35M | 68.32%216.12M | 183.49%99.18M | 56.75%128.39M | 7.50%34.98M | 73.19%81.91M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -5,904.00%-1.5M | -41.62%1.48M | -103.82%-25K | 127.18%2.54M | 319.06%655K | -66,578.57%-9.34M | -5,880.00%-299K | -156.00%-14K | -400.00%-5K | 204.17%25K |
Accounts receivable (increase)decrease | 12.19%-173.73M | 71.86%-126.89M | -49.14%-197.83M | -34,935.04%-450.9M | -267.70%-132.65M | -119.03%-1.29M | -166.94%-36.08M | 111.34%6.76M | 216.18%53.89M | -10.04%-59.63M |
Accounts payable increase (decrease) | -9,077.40%-37.35M | -43.00%70.09M | 102.59%416K | 402.11%122.97M | -493.01%-16.07M | -28.83%24.49M | -85.89%4.09M | -48.37%34.41M | 418.23%29M | 169.40%66.64M |
prepayments (increase)decrease | -227.96%-18.58M | 79.36%-13.5M | 73.75%-5.67M | -298.39%-65.37M | -549.53%-21.58M | -315.85%-16.41M | -9.45%-3.32M | 1,239.73%7.6M | 52.26%-3.04M | 61.29%-667K |
Special items for working capital changes | -102.52%-317K | -55.31%25.14M | -70.78%12.6M | 78.42%56.26M | 12,254.44%43.12M | -25.82%31.53M | -96.22%349K | 54.94%42.5M | 208.24%9.24M | 36.51%27.43M |
Cash from business operations | -27.73%-124.16M | 180.28%138.38M | -585.02%-97.21M | -170.33%-172.37M | -122.20%-14.19M | 11.58%245.1M | -48.48%63.92M | 89.83%219.66M | 1,168.44%124.07M | 321.52%115.72M |
Other taxs | -91.15%-19.87M | -14.12%-16.95M | 26.78%-10.39M | 67.36%-14.86M | 55.59%-14.19M | 9.28%-45.52M | -12.19%-31.96M | -948.09%-50.17M | -1,196.27%-28.49M | 45.24%-4.79M |
Interest received - operating | 143.30%1.33M | 36.83%1.29M | -0.55%545K | -61.62%945K | -80.32%548K | 36.63%2.46M | 856.70%2.78M | 2,438.03%1.8M | 755.88%291K | --71K |
Net cash from operations | -33.30%-142.7M | 165.88%122.72M | -284.58%-107.05M | -192.20%-186.29M | -180.14%-27.84M | 17.96%202.05M | -63.77%34.74M | 54.31%171.29M | 795.89%95.87M | 304.34%111M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | ---- | --5.58M | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 505.22%142.72M | 2,422.39%142.72M | 48.62%-35.22M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | 200.00%170M | --170M | ---170M | ---- | ---- |
Sale of fixed assets | -99.71%1K | --573K | 695.45%350K | ---- | -88.51%44K | ---- | 120.11%383K | ---- | --174K | 224.13%1.77M |
Purchase of fixed assets | -10.39%-3.56M | 16.95%-7.41M | 47.93%-3.23M | -3.14%-8.92M | 8.54%-6.19M | 0.23%-8.65M | -422.05%-6.77M | -68.13%-8.67M | -225.06%-1.3M | -0.41%-5.16M |
Purchase of intangible assets | 6.23%-376K | 63.02%-1.96M | 88.87%-401K | 29.72%-5.31M | -333.98%-3.6M | -504.00%-7.55M | -505.84%-830K | -134.96%-1.25M | -95.71%-137K | 11.48%-532K |
Sale of subsidiaries | ---- | ---- | ---- | -141.58%-5.81M | ---- | --13.97M | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | -1,398.62%-271.96M | ---271.96M | 9.80%-18.15M | ---- | ---20.12M |
Recovery of cash from investments | ---- | --1.01M | ---- | ---- | ---- | ---- | ---- | -89.88%3.1M | -82.27%17.1M | --30.62M |
Cash on investment | ---- | ---- | ---- | ---1M | ---- | ---- | ---- | ---- | 77.88%-14M | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 102.09%657K |
Net cash from investment operations | -20.12%-3.94M | 62.97%-7.79M | 66.40%-3.28M | 78.67%-21.04M | 91.07%-9.75M | -88.73%-98.61M | -175.52%-109.17M | -86.76%-52.25M | 277.34%144.56M | 73.39%-27.98M |
Net cash before financing | -32.90%-146.63M | 155.43%114.93M | -193.53%-110.33M | -300.42%-207.32M | 49.50%-37.59M | -13.10%103.44M | -130.96%-74.44M | 43.38%119.04M | 880.00%240.42M | 206.87%83.02M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | --68.94M | --68.94M | ---- | ---- | -98.84%1.47M | ---- | -31.35%126.56M |
Refund | 0.00%-6.89M | -33.66%-13.82M | -100.00%-6.89M | ---10.34M | ---3.45M | ---- | ---- | 76.09%-39.82M | 38.54%-38.36M | -20.92%-166.58M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --431.08M | ---- | ---- |
Interest paid - financing | 28.37%-861K | 23.70%-2.14M | 64.08%-1.2M | ---2.8M | ---3.35M | ---- | ---- | 97.96%-8K | ---- | 53.17%-392K |
Dividends paid - financing | ---- | -322.38%-5.85M | -452.35%-7.65M | 94.67%-1.39M | -17.87%-1.39M | ---25.99M | ---1.18M | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.67%330K | ---- | --98.79M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---18.67M | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---34.3M | ---- | ---- | ---- | ---- |
Net cash from financing operations | 48.39%-8.41M | -143.08%-23.44M | -126.81%-16.29M | 190.25%54.41M | 5,271.23%60.76M | -116.10%-60.29M | 96.94%-1.18M | 541.28%374.38M | -99.93%-38.36M | 27.59%58.38M |
Effect of rate | -90.72%132K | 46.82%947K | 30.67%1.42M | 136.09%645K | 219.28%1.09M | 89.03%-1.79M | ---913K | ---16.29M | ---- | ---- |
Net Cash | -22.44%-155.04M | 159.83%91.49M | -646.37%-126.62M | -454.36%-152.91M | 130.65%23.18M | -91.25%43.15M | -137.42%-75.61M | 248.95%493.42M | 3,678.37%202.07M | 542.91%141.4M |
Begining period cash | 16.95%637.78M | -21.83%545.34M | -21.83%545.34M | 6.30%697.61M | 6.30%697.61M | 266.39%656.24M | 266.39%656.24M | 374.98%179.11M | 374.98%179.11M | -45.85%37.71M |
Cash at the end | 14.93%482.87M | 16.95%637.78M | -41.80%420.14M | -21.83%545.34M | 24.52%721.87M | 6.30%697.61M | 52.09%579.72M | 266.39%656.24M | 785.29%381.18M | 374.98%179.11M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | 16.93%638.15M | ---- | -21.77%545.73M | ---- | --697.61M | ---- | ---- | 785.29%381.18M | 374.98%179.11M |
Cash and cash equivalent balance | ---- | 16.93%638.15M | ---- | -21.77%545.73M | ---- | --697.61M | ---- | ---- | 785.29%381.18M | 374.98%179.11M |
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
No Data