(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 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 30.58%245.7M | 39.59%393.01M | 40.79%188.16M | 30.89%281.54M | 30.37%133.64M | 38.54%215.1M | --102.51M | 11.45%155.26M | 49.86%139.32M | --92.96M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -4.60%-2.39M | -47.01%-3.57M | -153.44%-2.28M | -781.82%-2.43M | -620.00%-900K | -175.00%-275K | ---125K | 25.93%-100K | 60.76%-135K | ---344K |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | 14.23%-1.84M | ---- | ---2.15M | ---- | ---- |
Attributable subsidiary (profit) loss | 11,461.54%1.5M | 185.02%176K | 110.00%13K | -123.28%-207K | -115.83%-130K | 2,016.67%889K | --821K | -72.37%42K | --152K | ---- |
Impairment and provisions: | -56.58%13.59M | 321.84%43.74M | 1,194.95%31.29M | -26.48%10.37M | -78.61%2.42M | 394.15%14.1M | --11.3M | 81.90%2.85M | -94.06%1.57M | --26.4M |
-Impairment of property, plant and equipment (reversal) | ---- | --20.64M | ---- | ---- | ---- | ---- | ---- | ---- | -72.03%351K | --1.26M |
-Impairmen of inventory (reversal) | 1,575.15%5.66M | 108.12%6.46M | 142.73%338K | -66.98%3.11M | -110.30%-791K | 591.83%9.4M | --7.68M | -64.91%1.36M | -67.07%3.87M | --11.76M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -119.85%-2.66M | --13.38M |
-Other impairments and provisions | -74.40%7.92M | 129.04%16.64M | 865.01%30.95M | 54.50%7.26M | -11.24%3.21M | 214.45%4.7M | --3.61M | --1.5M | ---- | ---- |
Revaluation surplus: | 47.21%-3.06M | -128.28%-7.47M | -145.34%-5.8M | 999.42%26.43M | 589.17%12.79M | -383.59%-2.94M | ---2.61M | 249.28%1.04M | 83.02%-694K | ---4.09M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---517K | ---- | ---- | ---1.94M | --2.36M | ---- | ---- |
-Other fair value changes | 47.21%-3.06M | -127.73%-7.47M | -145.34%-5.8M | 1,017.02%26.94M | 2,008.51%12.79M | -121.74%-2.94M | ---670K | -90.92%-1.33M | 83.02%-694K | ---4.09M |
Asset sale loss (gain): | -98.02%21K | -44.11%2.23M | 13.98%1.06M | 950.53%3.99M | 225.17%930K | -68.39%380K | --286K | 735.98%1.2M | -125.10%-189K | --753K |
-Loss (gain) on sale of property, machinery and equipment | -98.02%21K | -44.11%2.23M | 13.98%1.06M | 950.53%3.99M | 225.17%930K | -68.39%380K | --286K | 735.98%1.2M | -125.10%-189K | --753K |
Depreciation and amortization: | 21.03%32.32M | 23.94%59.11M | 9.18%26.7M | 1.83%47.69M | 1.30%24.46M | 2.49%46.83M | --24.14M | -25.75%45.7M | 55.94%61.55M | --39.47M |
-Depreciation | 0.00%88K | ---- | 0.00%88K | ---- | 0.00%88K | ---- | --88K | ---- | ---- | ---- |
-Amortization of intangible assets | 561.54%86K | -15.21%223K | -94.25%13K | -41.81%263K | -2.59%226K | 2.26%452K | --232K | -20.22%442K | 15.66%554K | --479K |
Financial expense | -35.22%4.83M | -46.98%13.65M | -49.31%7.46M | -26.36%25.74M | -15.82%14.71M | -25.75%34.95M | --17.47M | -0.78%47.08M | 402.19%47.45M | --9.45M |
Special items | 1.68%-1.05M | -28.58%-3.11M | 20.74%-1.07M | -8.09%-2.42M | 60.25%-1.35M | -44.79%-2.24M | ---3.4M | -54.50%-1.55M | 36.31%-1M | ---1.57M |
Operating profit before the change of operating capital | 18.71%291.45M | 27.40%497.77M | 31.61%245.52M | 28.11%390.71M | 24.05%186.56M | 22.29%304.97M | --150.39M | 0.55%249.38M | 52.13%248.01M | --163.02M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -195.30%-33.1M | 131.03%40.27M | 393.24%34.73M | -300.53%-129.79M | -43.59%7.04M | 46.02%-32.4M | --12.48M | -19.34%-60.04M | -50.08%-50.31M | ---33.52M |
Accounts receivable (increase)decrease | -23.36%-53.35M | -19.24%-61.55M | 16.68%-43.25M | -577.92%-51.62M | -315.47%-51.9M | 145.92%10.8M | --24.09M | 58.23%-23.52M | -108.61%-56.31M | ---26.99M |
Accounts payable increase (decrease) | 182.72%30.08M | 526.55%50.67M | 152.76%10.64M | 150.53%8.09M | 32.95%-20.17M | -92.56%3.23M | ---30.08M | 133.82%43.39M | -64.07%18.56M | --51.64M |
prepayments (increase)decrease | 86.69%-11.43M | -202.89%-19.31M | -8.38%-85.89M | 159.27%18.77M | -243.67%-79.25M | -4,769.62%-31.66M | ---23.06M | -92.83%678K | 177.85%9.45M | ---12.14M |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | ---- | ---- | -243.24%-142.57M | ---- | 515.39%99.53M | 65.51%-23.96M | ---69.46M |
Special items for working capital changes | --14.24M | 1,588.13%22.76M | ---- | -73.30%1.35M | ---- | 21.72%5.05M | ---3.42M | 119.70%4.15M | -60.00%1.89M | --4.72M |
Adjustment items for working capital changes | ---- | ---- | ---- | ---- | --18.74M | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | 47.07%237.9M | 123.41%530.6M | 165.08%161.76M | 102.28%237.5M | -53.20%61.02M | -62.55%117.42M | --130.4M | 112.82%313.57M | 90.67%147.34M | --77.27M |
Other taxs | -30.04%-43.54M | -41.24%-39.44M | -126.01%-33.48M | -25.93%-27.92M | 5.37%-14.81M | -2.51%-22.17M | ---15.65M | -81.73%-21.63M | -468.39%-11.9M | ---2.09M |
Interest received - operating | 4.60%2.39M | 47.01%3.57M | 153.44%2.28M | 781.82%2.43M | 620.00%900K | 175.00%275K | --125K | -25.93%100K | -60.76%135K | --344K |
Interest paid - operating | 42.43%-4.49M | 47.74%-14.05M | 48.37%-7.79M | 27.80%-26.89M | -5.44%-15.09M | 23.91%-37.24M | ---14.31M | -9.87%-48.95M | -384.12%-44.55M | ---9.2M |
Net cash from operations | 56.60%192.27M | 159.66%480.68M | 283.40%122.78M | 217.65%185.12M | -68.16%32.02M | -76.03%58.28M | --100.57M | 167.07%243.09M | 37.24%91.02M | --66.32M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | 181.89%174.62M | --61.79M | 125.99%61.95M | -47,106.53%-238.39M | ---505K |
Sale of fixed assets | 130.36%569K | 63.55%1.26M | 40.34%247K | 613.89%771K | -9.74%176K | -82.86%108K | --195K | -90.33%630K | 35.24%6.52M | --4.82M |
Purchase of fixed assets | -53.86%-56.03M | -15.97%-131.91M | -36.63%-36.41M | -202.15%-113.75M | -76.81%-26.65M | 25.82%-37.65M | ---15.07M | 6.69%-50.75M | 18.97%-54.39M | ---67.12M |
Purchase of intangible assets | ---130K | -446.00%-273K | ---- | 56.14%-50K | ---- | 35.23%-114K | ---69K | 81.22%-176K | -432.39%-937K | ---176K |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2,593.02%-10.42M | ---387K | ---- |
Recovery of cash from investments | -21.57%193.06M | 69.83%357.48M | 193.04%246.16M | --210.49M | -87.56%84M | ---- | --675.41M | ---- | ---- | ---- |
Cash on investment | 72.41%-40M | -94.88%-500M | -32.80%-145M | ---256.57M | 85.61%-109.19M | ---- | ---758.86M | ---- | ---- | ---- |
Other items in the investment business | ---- | -43.10%198K | ---- | -89.97%348K | --308K | 0.17%3.47M | ---- | -0.17%3.47M | -25.05%3.47M | --4.63M |
Net cash from investment operations | 49.99%97.47M | -72.11%-273.24M | 226.55%64.99M | -213.04%-158.76M | -40.28%-51.36M | 2,890.67%140.44M | ---36.61M | 101.65%4.7M | -386.89%-284.12M | ---58.35M |
Net cash before financing | 54.31%289.74M | 687.00%207.44M | 1,071.27%187.77M | -86.74%26.36M | -130.23%-19.33M | -19.80%198.72M | --63.96M | 228.32%247.79M | -2,523.39%-193.1M | --7.97M |
Cash flow from financing activities | ||||||||||
New borrowing | 2.23%59.67M | -36.94%85.09M | 242.64%58.37M | -34.46%134.92M | -87.10%17.03M | -16.03%205.87M | --132.01M | -71.88%245.16M | 89.56%871.83M | --459.91M |
Refund | 50.00%-55.25M | 38.73%-231.59M | 33.93%-110.48M | -34.45%-377.98M | 21.03%-167.22M | 20.10%-281.13M | ---211.74M | 29.77%-351.87M | -63.36%-501M | ---306.68M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | --442.1M | ---- | ---- | ---- | ---- |
Dividends paid - financing | ---- | -76.47%-63.99M | ---- | 75.74%-36.26M | ---- | ---149.45M | ---- | ---- | ---- | ---30.77M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.26%149.97M | --155.03M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---26.94M | ---- | ---- | ---- | ---- |
Other items of the financing business | ---82.49M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3.92%-372.73M | ---387.94M |
Net cash from financing operations | -49.52%-78.6M | 24.43%-212.35M | 65.13%-52.57M | -248.47%-281M | -87.45%-150.77M | 275.16%189.27M | ---80.43M | -173.99%-108.05M | 230.76%146.03M | ---111.68M |
Effect of rate | ---- | -142.96%-183K | ---- | --426K | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 56.17%211.14M | 98.07%-4.91M | 179.48%135.2M | -165.63%-254.64M | -932.67%-170.1M | 177.66%387.99M | ---16.47M | 396.90%139.73M | 54.62%-47.06M | ---103.71M |
Begining period cash | -1.52%330.52M | -43.10%335.62M | -43.10%335.62M | 192.22%589.84M | 192.22%589.84M | 224.95%201.85M | --201.85M | -43.11%62.12M | -48.71%109.18M | --212.89M |
Cash at the end | 15.05%541.66M | -1.52%330.52M | 12.17%470.82M | -43.10%335.62M | 126.42%419.73M | 192.22%589.84M | --185.38M | 224.95%201.85M | -43.11%62.12M | --109.18M |
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 | Unqualified Opinion |
Auditor | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | 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