(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 | -1.09%-247.6M | -7.81%-524.32M | -14.19%-244.93M | -52.72%-486.34M | -69.93%-214.49M | 62.23%-318.45M | -360.83%-126.23M | 62.99%-843.2M | -58.73%48.39M | -1,066.93%-2.28B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 58.33%-5K | 21.74%-18K | -9.09%-12K | -15.00%-23K | 21.43%-11K | 97.93%-20K | 99.56%-14K | 81.27%-964K | -116.44%-3.19M | -146.08%-5.15M |
Interest expense - adjustment | 5.39%114.37M | --226.08M | 30.43%108.52M | ---- | 369.83%83.2M | ---- | --17.71M | ---- | ---- | ---- |
Impairment and provisions: | -14.94%393K | -10.20%-3.21M | 162.52%462K | -138.05%-2.91M | -179.38%-739K | -48.81%7.65M | -27.55%931K | -48.49%14.94M | 628.81%1.29M | --29.01M |
-Impairmen of inventory (reversal) | ---- | -39.10%-3.04M | ---- | -372.32%-2.18M | ---- | -83.96%802K | ---- | --5M | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 1.37%-2.67M | ---- | -163.63%-2.71M | ---- | 16.46%4.25M | ---- | 141.53%3.65M | ---- | --1.51M |
-Other impairments and provisions | -14.94%393K | 26.28%2.5M | 162.52%462K | -23.74%1.98M | -179.38%-739K | -58.76%2.6M | -27.55%931K | -77.12%6.29M | 628.81%1.29M | --27.5M |
Asset sale loss (gain): | -89.59%82K | -38.69%309K | --788K | -78.51%504K | ---- | --2.35M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -89.59%82K | -38.69%309K | --788K | -78.51%504K | ---- | --2.35M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 5.55%15.15M | -1.03%28.7M | 5.04%14.35M | 0.06%29M | -0.83%13.66M | 0.82%28.98M | -56.79%13.78M | -6.08%28.75M | -2.95%31.88M | -28.41%30.61M |
-Depreciation | 4.05%14.14M | -0.91%27.14M | 18.18%13.59M | 4.28%27.39M | -8.46%11.5M | 0.04%26.26M | -59.14%12.57M | -8.05%26.25M | -3.70%30.75M | -31.16%28.55M |
-Amortization of intangible assets | 228.97%352K | -30.65%215K | -90.30%107K | 1.31%310K | 620.92%1.1M | -44.77%306K | 21.43%153K | 244.10%554K | 59.49%126K | --161K |
Financial expense | 8.31%100.26M | -4.43%194.88M | -10.41%92.57M | 50.43%203.91M | 95.25%103.32M | 40.85%135.56M | 67.04%52.92M | 35.65%96.24M | 10.80%31.68M | 40.70%70.95M |
Unrealized exchange loss (gain) | -87.74%192K | -82.88%707K | --1.57M | --4.13M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | ---- | ---- | ---433K | 319.09%23.91M | ---- | 37,933.33%5.71M | ---- | -100.00%15K | ---- | --764.7M |
Operating profit before the change of operating capital | 36.69%-17.17M | 66.26%-76.87M | -80.12%-27.12M | -64.81%-227.82M | 63.20%-15.06M | 80.37%-138.23M | -137.17%-40.91M | 49.27%-704.22M | -37.82%110.05M | -524.91%-1.39B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 397.16%35.13M | 126.11%3.88M | -37.53%7.07M | -159.88%-14.85M | -43.05%11.31M | -93.49%24.81M | 120.56%19.86M | 85.06%380.8M | -942.89%-96.6M | 337.70%205.78M |
Accounts receivable (increase)decrease | -64.01%2.83M | 125.11%286K | 4,586.86%7.85M | -156.53%-1.14M | -100.97%-175K | -110.15%-444K | 388.38%18.12M | -97.34%4.38M | 71.65%-6.28M | 352.96%164.71M |
Accounts payable increase (decrease) | 79.10%-27.81M | -1,630.91%-32.59M | -381.08%-133.08M | -94.93%2.13M | 1.64%-27.66M | 1,106.96%41.98M | -190.84%-28.12M | -102.75%-4.17M | 21.73%30.96M | 801.10%151.34M |
prepayments (increase)decrease | 1.03%-20.64M | -78.93%3.15M | -203.88%-20.86M | 192.27%14.96M | -34.19%-6.86M | -113.10%-16.21M | -111.29%-5.12M | -75.40%123.73M | 178.96%45.31M | 431.67%502.94M |
Special items for working capital changes | -8.70%-50K | 640.21%524K | 8.00%-46K | 21.77%-97K | 18.03%-50K | -105.47%-124K | -69.44%-61K | 2,412.24%2.27M | 38.98%-36K | 26.32%-98K |
Cash from business operations | 83.32%-27.72M | 55.20%-101.63M | -331.69%-166.18M | -157.10%-226.83M | -6.27%-38.5M | 55.27%-88.22M | -143.44%-36.23M | 45.75%-197.21M | -26.56%83.4M | -1,007.72%-363.54M |
Other taxs | ---19.49M | ---607K | ---- | ---- | ---- | -1,688.83%-9.61M | ---4.83M | 30.44%-537K | ---- | ---772K |
Interest received - operating | ---- | -21.74%18K | ---- | 15.00%23K | -21.43%11K | -97.93%20K | -99.56%14K | -81.27%964K | 116.44%3.19M | 146.08%5.15M |
Interest paid - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 81.57%-865K | ---- |
Net cash from operations | 71.59%-47.2M | 54.93%-102.22M | -331.81%-166.18M | -131.88%-226.8M | 6.22%-38.48M | 50.30%-97.81M | -147.88%-41.04M | 45.21%-196.79M | -21.77%85.72M | -1,306.83%-359.17M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -58.33%5K | ---- | --12K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | -114.81%-24K | -83.51%152K | -80.27%162K | 194.56%922K | 215.80%821K | -101.46%-975K | -101.06%-709K | 2,449.96%66.81M | 5,182.82%67.04M | -58.99%2.62M |
Purchase of fixed assets | 40.82%-4.62M | -18.35%-20M | -162.39%-7.81M | 6.91%-16.9M | 75.40%-2.98M | -1,103.91%-18.16M | -114.76%-12.1M | 98.11%-1.51M | -238.70%-5.64M | 26.33%-79.91M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | -128.96%-925K | 57.65%-371K | -154.09%-404K | 8.94%-876K | 79.72%-159K | ---962K |
Other items in the investment business | ---- | 14.27%-2.61M | ---- | -142.94%-3.04M | ---- | -58.11%7.08M | ---- | 133.26%16.91M | ---- | ---50.83M |
Net cash from investment operations | 39.23%-4.64M | -18.07%-22.46M | -147.89%-7.64M | -53.15%-19.02M | 76.68%-3.08M | -115.27%-12.42M | -121.58%-13.22M | 163.01%81.33M | 5,294.57%61.24M | -1.57%-129.08M |
Net cash before financing | 70.17%-51.85M | 49.28%-124.67M | -318.17%-173.82M | -123.01%-245.82M | 23.39%-41.57M | 4.53%-110.23M | -136.92%-54.26M | 76.35%-115.45M | 35.59%146.96M | -401.63%-488.25M |
Cash flow from financing activities | ||||||||||
New borrowing | -37.05%107.01M | -29.52%219.45M | 362.83%170M | -83.42%311.39M | -90.85%36.73M | 157.93%1.88B | 14.05%401.32M | -49.92%728.28M | -9.78%351.89M | 38.36%1.45B |
Refund | ---50M | -39.53%-90M | ---- | 95.99%-64.5M | ---- | -151.36%-1.61B | 23.76%-312.23M | 35.83%-639.84M | -38.76%-409.54M | -6.58%-997.13M |
Interest paid - financing | -49.89%-1.97M | 81.96%-2.3M | 91.68%-1.32M | 87.88%-12.72M | 39.00%-15.82M | -115.53%-104.95M | 15.83%-25.94M | 16.68%-48.69M | -29.43%-30.81M | -27.95%-58.44M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2.86%-39.36M | ---- | -7.69%-40.51M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---11.5M |
Other items of the financing business | ---- | 101.97%93K | ---- | -173.28%-4.73M | ---- | 190.24%6.46M | ---- | 78.22%-7.16M | --6.78M | -264.28%-32.86M |
Net cash from financing operations | -67.42%54.65M | -44.84%126.05M | 735.30%167.74M | 73.47%228.54M | -60.11%20.08M | 347.13%131.75M | 150.63%50.34M | -117.00%-53.31M | -281.93%-99.43M | 4,351.68%313.69M |
Effect of rate | -106.84%-3.06M | 72.95%-1.06M | 39.12%-1.48M | -474.64%-3.93M | -785.31%-2.43M | -79.44%1.05M | -87.04%354K | 245.73%5.1M | 376.79%2.73M | -75.42%1.48M |
Net Cash | 146.11%2.8M | 107.99%1.38M | 71.70%-6.08M | -180.28%-17.28M | -449.21%-21.49M | 112.75%21.52M | -108.23%-3.91M | 3.32%-168.77M | -70.85%47.53M | -66.71%-174.56M |
Begining period cash | 3.24%10.12M | -68.38%9.81M | -68.38%9.81M | 267.35%31.02M | 267.35%31.02M | -95.09%8.44M | -97.94%8.44M | -50.14%172.11M | 18.81%410.11M | -22.24%345.19M |
Cash at the end | 339.19%9.87M | 3.24%10.12M | -68.36%2.25M | -68.38%9.81M | 45.42%7.1M | 267.35%31.02M | -98.94%4.89M | -95.09%8.44M | -9.52%460.37M | -50.14%172.11M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.52%460.37M | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.52%460.37M | ---- |
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 |
Auditor | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | 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