(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 | (Q3)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -2.77%44.75M | 10.53%95.36M | 28.45%46.03M | 14.74%86.28M | -52.73%35.83M | -38.50%75.2M | 1.65%75.81M | 43.28%122.28M | 36.33%74.58M | 67.90%37.25M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 49.71%-1.21M | -9.12%-3.84M | -42.87%-2.4M | 29.17%-3.52M | 13.73%-1.68M | -20.86%-4.97M | -3,140.00%-1.94M | -7,244.64%-4.11M | -39.53%-60K | -18.75%-38K |
Revaluation surplus: | 267.58%305K | -137.50%-931K | 7.61%-182K | -609.09%-392K | -98.99%-197K | 352.94%77K | ---99K | --17K | ---- | ---- |
-Other fair value changes | 267.58%305K | -137.50%-931K | 7.61%-182K | -609.09%-392K | -98.99%-197K | 352.94%77K | ---99K | --17K | ---- | ---- |
Asset sale loss (gain): | ---4.72M | -3,022.22%-2.37M | ---- | 242.11%81K | ---- | -416.67%-57K | -25.00%3K | 123.38%18K | --4K | --4K |
-Loss (gain) from sale of subsidiary company | ---4.74M | -5,820.00%-2.29M | ---- | --40K | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | -183.33%-15K | -25.00%3K | 12.50%18K | --4K | --4K |
-Loss (gain) from selling other assets | --16K | -292.68%-79K | ---- | 197.62%41K | ---- | ---42K | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 22.81%10.41M | 48.49%16.99M | 62.63%8.47M | 102.69%11.44M | 109.07%5.21M | 39.94%5.65M | 16.01%2.49M | 1.31%4.03M | 9.65%2.15M | -2.54%998K |
-Amortization of intangible assets | 30.14%3.9M | 90.13%6.22M | 105.00%2.99M | 157.92%3.27M | 281.20%1.46M | 76.50%1.27M | 23.95%383K | 104.26%719K | 618.60%309K | 633.33%154K |
Financial expense | 30.44%2M | 135.63%3.56M | 193.30%1.53M | 128.79%1.51M | 65.71%522K | -88.30%660K | -89.56%315K | -29.03%5.64M | -26.81%3.02M | -7.30%1.51M |
Exchange Loss (gain) | -105.83%-212K | -39.41%-237K | 62.55%-103K | -104.63%-170K | -118.58%-275K | -60.33%3.67M | --1.48M | --9.26M | ---- | ---- |
Special items | -77.71%549K | -60.59%6.34M | -76.77%2.46M | -83.17%16.08M | --10.6M | --95.51M | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | -7.06%51.87M | 3.20%114.87M | 11.58%55.81M | -36.66%111.31M | -35.92%50.02M | 28.15%175.73M | -2.05%78.05M | 17.14%137.13M | 31.19%79.68M | 60.13%39.72M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -5,269.51%-101.81M | 63.67%-72.73M | 97.92%-1.9M | -20.91%-200.19M | -29.72%-90.99M | -110.78%-165.57M | -160.23%-70.15M | -172.26%-78.55M | 23.66%-26.96M | -119.13%-20.85M |
Accounts payable increase (decrease) | -232.51%-50.94M | -35.70%70.82M | 108.36%38.44M | 87.92%110.14M | -45.01%18.45M | 614.72%58.61M | 327.70%33.55M | -145.05%-11.39M | -34.01%7.84M | 129.21%4.2M |
prepayments (increase)decrease | 249.98%141.21M | -360.02%-106.93M | -168.42%-94.15M | 121.14%41.12M | 187.74%137.62M | 15.89%-194.49M | -239.66%-156.86M | -728.02%-231.22M | -393.43%-46.18M | -302.76%-46.21M |
Special items for working capital changes | 37.58%-2.72M | -15.41%-39.7M | -221.24%-4.36M | -566.19%-34.4M | 98.76%-1.36M | 197.42%7.38M | -4,425.16%-109.01M | 112.58%2.48M | -128.99%-2.41M | -21.29%12.08M |
Cash from business operations | 711.38%37.61M | -220.30%-33.67M | -105.41%-6.15M | 123.65%27.99M | 150.68%113.74M | 34.82%-118.33M | -1,973.08%-224.41M | -375.73%-181.54M | -55.46%11.98M | -128.31%-11.06M |
Other taxs | 11.78%-6.36M | -194.90%-16.23M | -24.87%-7.21M | 0.49%-5.51M | -7.38%-5.78M | -28.00%-5.53M | -24.45%-5.38M | 52.78%-4.32M | 52.75%-4.32M | ---- |
Net cash from operations | 333.79%31.25M | -321.96%-49.9M | -112.38%-13.37M | 118.15%22.48M | 146.98%107.96M | 33.36%-123.87M | -3,100.71%-229.79M | -427.88%-185.86M | -56.86%7.66M | -128.31%-11.06M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -70.51%700K | 32.89%3.81M | 41.56%2.37M | -55.85%2.86M | -13.73%1.68M | 151.43%6.49M | 3,140.00%1.94M | 4,507.14%2.58M | 39.53%60K | 18.75%38K |
Sale of fixed assets | ---- | ---- | ---- | -72.50%11K | ---- | -11.11%40K | --7K | 136.84%45K | ---- | ---- |
Purchase of fixed assets | 6.44%-785K | -31.76%-3.85M | -12.47%-839K | -6.84%-2.92M | 71.69%-746K | -5,370.00%-2.74M | -26,250.00%-2.64M | 95.94%-50K | 99.08%-10K | ---- |
Purchase of intangible assets | -16.49%-2.12M | 13.53%-11.36M | 73.41%-1.82M | -27.73%-13.14M | ---6.84M | -580.16%-10.28M | ---- | 71.56%-1.51M | 100.99%39K | ---- |
Sale of subsidiaries | --2.57M | ---2.07M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -50.00%20M | -4.90%83M | 94.17%40M | -85.14%87.28M | --20.6M | 3.79%587.46M | ---- | --566M | ---- | ---- |
Cash on investment | 65.52%-20M | 29.53%-68M | -93.33%-58M | 83.93%-96.5M | ---30M | -5.35%-600.56M | ---- | ---570.04M | ---- | ---- |
Net cash from investment operations | 101.97%361K | 106.81%1.53M | -19.42%-18.28M | -14.36%-22.41M | -2,138.45%-15.31M | -558.11%-19.59M | -868.54%-684K | 54.01%-2.98M | 101.79%89K | 100.98%38K |
Net cash before financing | 199.87%31.61M | -62,929.87%-48.38M | -134.16%-31.65M | 100.05%77K | 140.20%92.65M | 24.03%-143.46M | -3,075.06%-230.48M | -476.07%-188.84M | -39.34%7.75M | -131.33%-11.02M |
Cash flow from financing activities | ||||||||||
New borrowing | 71.08%392.68M | 253.59%814.21M | 108.68%229.53M | -77.86%230.27M | -74.64%109.99M | 71.90%1.04B | 384.66%433.74M | 93.10%605.13M | -49.80%89.5M | 29.42%50.37M |
Refund | -200.49%-359.33M | -256.80%-714.56M | -99.34%-119.58M | 82.87%-200.27M | 88.14%-59.99M | -120.05%-1.17B | -509.35%-505.61M | -54.90%-531.25M | 56.08%-82.98M | 64.88%-28.59M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --776.17M | ---- | ---- |
Interest paid - financing | -128.48%-3.5M | -135.63%-3.56M | -193.30%-1.53M | 17.17%-1.51M | -65.71%-522K | 66.41%-1.82M | 88.30%-315K | 26.44%-5.43M | 7.04%-2.69M | -2.68%-1.42M |
Dividends paid - financing | ---- | 29.66%-42.86M | 29.66%-42.86M | 42.45%-60.94M | 42.45%-60.94M | -605.91%-105.89M | -605.91%-105.89M | 15.38%-15M | -60.22%-15M | -143.78%-6.65M |
Absorb investment income | ---- | 100.00%1.17M | --1.17M | --585K | ---- | ---- | ---- | --70K | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | 77.40%-1.55M | ---- | 80.98%-6.86M | ---- | ---36.05M | ---- | ---- |
Pledged bank deposit (increase) decrease | ---- | ---- | 200.00%20M | -113.79%-20M | -123.53%-20M | 200.38%145M | 15,354.55%85M | -4,286.96%-144.45M | -84.06%550K | ---- |
Net cash from financing operations | -70.37%24.24M | 176.28%45.66M | 338.90%81.81M | 40.91%-59.87M | 63.71%-34.25M | -115.66%-101.32M | -734.38%-94.35M | 1,315.99%647.01M | 44.98%-11.31M | 130.89%13.35M |
Effect of rate | 105.83%212K | 39.41%237K | -17.60%103K | 104.63%170K | 108.45%125K | 60.33%-3.67M | ---1.48M | ---9.26M | ---- | ---- |
Net Cash | 11.33%55.85M | 95.46%-2.72M | -14.11%50.16M | 75.57%-59.79M | 117.98%58.4M | -153.43%-244.78M | -9,021.88%-324.83M | 15,402.74%458.16M | 54.23%-3.56M | 129.00%2.33M |
Begining period cash | -1.65%147.35M | -28.47%149.83M | -28.47%149.83M | -54.26%209.45M | -54.26%209.45M | 4,997.32%457.89M | 4,997.32%457.89M | -25.00%8.98M | -25.00%8.98M | -25.00%8.98M |
Cash at the end | 1.66%203.41M | -1.65%147.35M | -25.33%200.09M | -28.47%149.83M | 103.66%267.97M | -54.26%209.45M | 2,326.82%131.58M | 4,997.32%457.89M | 29.19%5.42M | 187.79%11.32M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | 28.96%249.07M | ---- | --193.15M | ---- | ---- | --312.18M | 6,357.72%618.84M | ---- | 199.25%11.92M |
Cash and cash equivalent balance | ---- | -1.65%147.35M | ---- | -28.47%149.83M | ---- | -54.26%209.45M | --312.18M | 4,678.17%457.89M | ---- | 187.79%11.32M |
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 | -- | -- |
Auditor | -- | 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