(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 | 69.15%48M | 4.55%33.01M | 106.67%28.38M | 83.01%31.57M | -235.33%-425.64M | 113.13%17.25M | 90.98%-126.93M | -510.25%-131.4M | -380.03%-1.41B | -86.55%32.03M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -13.70%-7.62M | -10.33%-3.74M | -28.18%-6.7M | -36.28%-3.39M | -10.20%-5.23M | -10.20%-2.49M | 52.32%-4.74M | 66.51%-2.26M | 50.21%-9.95M | 43.83%-6.74M |
Dividend (income)- adjustment | 97.98%-81K | ---- | 48.43%-4M | 66.47%-2M | 57.05%-7.76M | ---5.96M | ---18.06M | ---- | ---- | ---- |
Investment loss (gain) | 3.65%-1.45M | 5.93%-555K | 82.00%-1.51M | ---590K | -546.03%-8.38M | ---- | -726.11%-1.3M | -122.57%-1.2M | ---157K | 228.71%5.34M |
Attributable subsidiary (profit) loss | -115.27%-3.97M | -1,201.79%-6.15M | 1,207.41%26.01M | 122.87%558K | ---2.35M | ---2.44M | ---- | ---- | ---- | ---- |
Impairment and provisions: | 145.35%27.89M | 87.05%-22.3M | -132.19%-61.49M | -702.55%-172.15M | 74.78%191M | -54.27%28.57M | -87.20%109.28M | 245.59%62.47M | 2,536.08%853.93M | -20.18%18.08M |
-Impairment of property, plant and equipment (reversal) | 452.23%9.24M | -60.23%208K | -239.23%-2.62M | -95.20%523K | --1.88M | -73.60%10.89M | ---- | --41.27M | --23.07M | ---- |
-Impairmen of inventory (reversal) | 169.67%47.08M | 109.26%11.22M | -88.05%17.46M | -1,647.02%-121.18M | 123.58%146.13M | -49.84%7.83M | -91.14%65.36M | 41.11%15.62M | 2,544.66%737.91M | -50.45%11.07M |
-Impairment of trade receivables (reversal) | 29.44%-32.1M | 34.50%-33.73M | -589.98%-45.5M | -893.67%-51.49M | -28.48%9.29M | 170.67%6.49M | -81.09%12.98M | -65.81%2.4M | 2,794.81%68.67M | 2,125.71%7.01M |
-Other impairments and provisions | 111.91%3.67M | ---- | -191.48%-30.82M | ---- | 8.92%33.7M | 5.01%3.36M | 27.40%30.94M | --3.2M | 1,045.42%24.28M | ---- |
Revaluation surplus: | ---- | ---- | -360.83%-2.84M | -61.53%-2.84M | -84.26%1.09M | -170.71%-1.76M | 196.79%6.93M | -77.40%2.49M | 346.27%2.33M | 301.56%11.01M |
-Other fair value changes | ---- | ---- | -360.83%-2.84M | -61.53%-2.84M | -84.26%1.09M | -170.71%-1.76M | 196.79%6.93M | -77.40%2.49M | 346.27%2.33M | 301.56%11.01M |
Asset sale loss (gain): | -274.28%-1.16M | 0.84%-118K | -407.92%-311K | -557.69%-119K | 87.04%101K | -99.22%26K | -99.19%54K | 2,858.04%3.31M | 452.16%6.66M | -86.47%112K |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.73M | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---742K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -42.77%-444K | 0.84%-118K | -407.92%-311K | -557.69%-119K | 129.19%101K | -94.55%26K | -113.72%-346K | 325.89%477K | 109.12%2.52M | -86.47%112K |
-Loss (gain) from selling other assets | --22K | ---- | ---- | ---- | ---- | ---- | -90.33%400K | --107K | --4.14M | ---- |
Depreciation and amortization: | -16.57%282.49M | -24.02%138.06M | -11.95%338.57M | -5.11%181.71M | -16.27%384.54M | -9.33%191.5M | 90.38%459.28M | 139.09%211.22M | 175.39%241.25M | 115.39%88.34M |
-Amortization of intangible assets | -8.92%6.76M | -6.48%3.46M | -7.49%7.42M | -7.89%3.7M | 5.82%8.02M | 4.80%4.02M | -0.34%7.58M | 5.65%3.83M | -14.25%7.61M | 9.47%3.63M |
Financial expense | -10.77%30.19M | -27.90%13.02M | -36.38%33.84M | -19.28%18.06M | -4.06%53.18M | -14.61%22.38M | 83.03%55.43M | 113.60%26.21M | 201.18%30.29M | 122.39%12.27M |
Exchange Loss (gain) | -41.89%2.02M | -86.39%1.9M | 152.14%3.48M | 1,136.32%13.98M | 51.79%-6.67M | -120.33%-1.35M | -665.97%-13.84M | 2,240.97%6.64M | 133.53%2.45M | -75.14%-310K |
Special items | -121.06%-1.27M | -212.47%-3.18M | 3.73%6.04M | -56.46%2.82M | 5,345.95%5.82M | 61.67%6.48M | -100.03%-111K | --4.01M | 2,943.25%331.55M | ---- |
Operating profit before the change of operating capital | 4.33%375.03M | 121.76%149.96M | 100.02%359.47M | -73.19%67.62M | -61.43%179.72M | 38.97%252.22M | 799.35%466.01M | 13.33%181.48M | -91.08%51.82M | -47.22%160.13M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -83.82%39.43M | -11.03%142.2M | 176.99%243.71M | 2,481.20%159.83M | -76.59%-316.53M | 91.39%-6.71M | 29.10%-179.25M | 39.18%-77.98M | -212.61%-252.82M | -1,769.83%-128.21M |
Accounts receivable (increase)decrease | -70.40%8.56M | -70.52%13.97M | 134.73%28.91M | 120.68%47.4M | 131.56%12.32M | -1,491.92%-229.22M | -125.30%-39.03M | -141.18%-14.4M | 156.35%154.25M | 128.44%34.96M |
Accounts payable increase (decrease) | 94.41%-25.89M | 64.39%-80.19M | -244.83%-463.38M | -213.99%-225.15M | -0.07%319.96M | 64.82%197.52M | 229.99%320.19M | 187.01%119.84M | -296.99%-246.31M | -487.81%-137.74M |
prepayments (increase)decrease | -107.61%-9.57M | -142.89%-21.52M | 287.64%125.69M | 3,778.28%50.19M | -167.99%-66.98M | -99.21%1.29M | 30.80%98.52M | 215.53%162.86M | 129.02%75.32M | -87.30%-140.97M |
Special items for working capital changes | 92.95%-4.12M | 121.29%8.27M | -219.26%-58.43M | -365.97%-38.87M | 167.26%49M | 124.50%14.61M | -314.27%-72.85M | ---59.63M | -58.93%34M | ---- |
Cash from business operations | 62.50%383.44M | 248.57%212.7M | 32.96%235.97M | -73.44%61.02M | -70.10%177.47M | -26.42%229.71M | 423.04%593.59M | 247.37%312.17M | -205.14%-183.75M | -361.94%-211.83M |
Other taxs | 97.76%-122K | -102.82%-118K | 46.91%-5.44M | 174.14%4.19M | 73.16%-10.24M | 68.98%-5.65M | 40.54%-38.16M | 63.41%-18.2M | 48.23%-64.18M | 24.37%-49.74M |
Net cash from operations | 66.28%383.32M | 226.01%212.58M | 37.85%230.53M | -70.90%65.21M | -69.89%167.23M | -23.78%224.07M | 324.03%555.43M | 212.39%293.97M | -588.08%-247.93M | -1,832.48%-261.57M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 13.70%7.62M | 10.33%3.74M | 28.18%6.7M | 36.28%3.39M | 10.20%5.23M | 10.20%2.49M | -52.32%4.74M | -67.04%2.26M | -54.51%9.95M | -50.69%6.84M |
Dividend received - investment | -95.87%81K | ---- | -83.96%1.96M | -81.18%1.95M | 7.14%12.22M | --10.38M | --11.4M | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -239.85%-3.27M | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | -93.17%630K | ---- | -90.78%9.23M | -99.79%210K |
Sale of fixed assets | -94.57%1.49M | -67.10%740K | 540.50%27.41M | -30.16%2.25M | 16.09%4.28M | 58.15%3.22M | 114.43%3.69M | 651.29%2.04M | 190.37%1.72M | -23.01%271K |
Purchase of fixed assets | -327.55%-336.39M | -1,348.86%-256.33M | 23.86%-78.68M | 67.09%-17.69M | 25.70%-103.34M | 50.46%-53.76M | 28.13%-139.07M | -7.25%-108.5M | -91.12%-193.5M | -138.05%-101.17M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.79M | ---- |
Purchase of intangible assets | -71.32%-8.93M | -150.80%-5.77M | 10.06%-5.21M | 53.08%-2.3M | -190.23%-5.79M | -5,062.11%-4.9M | 75.71%-2M | 97.31%-95K | -64.18%-8.22M | -23.13%-3.54M |
Sale of subsidiaries | --115K | ---- | ---- | ---- | ---714K | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -90.42%8.02M | -96.82%1.57M | 871.65%83.73M | 2,148.77%49.25M | 564.38%8.62M | 10,850.00%2.19M | -98.71%1.3M | --20K | 1,027.26%100.16M | ---- |
Cash on investment | ---600K | -327.92%-604K | ---- | 112.55%265K | -25.63%-1.26M | -242.64%-2.11M | 99.29%-999K | 101.29%1.48M | 49.80%-139.76M | -3,733.33%-115M |
Other items in the investment business | 102,951.00%102.85M | ---- | -100.07%-100K | ---- | 6,082.65%142.57M | ---- | --2.31M | ---- | ---- | ---- |
Net cash from investment operations | -730.46%-225.74M | -791.62%-256.66M | -42.07%35.81M | 187.32%37.11M | 152.38%61.81M | 58.66%-42.5M | 45.34%-118M | 51.59%-102.81M | 8.89%-215.9M | -408.81%-212.38M |
Net cash before financing | -40.83%157.58M | -143.09%-44.08M | 16.28%266.33M | -43.65%102.32M | -47.64%229.04M | -5.02%181.57M | 194.31%437.43M | 140.33%191.17M | -149.14%-463.83M | -665.09%-473.95M |
Cash flow from financing activities | ||||||||||
New borrowing | -5.35%279.21M | -20.35%179.21M | 47.50%295M | 87.50%225M | -25.73%200M | -54.01%120M | -42.71%269.28M | -15.78%260.91M | --470M | --309.81M |
Refund | 34.38%-218.23M | 68.30%-74.06M | 9.79%-332.58M | -29.61%-233.66M | -97.44%-368.67M | -7.74%-180.27M | 6.06%-186.72M | 10.22%-167.32M | -408.10%-198.77M | -446.35%-186.36M |
Interest paid - financing | -9.94%-24.66M | 24.31%-7.81M | 37.58%-22.43M | 23.30%-10.31M | -9.10%-35.94M | 12.04%-13.44M | -62.08%-32.94M | -70.72%-15.29M | -102.11%-20.32M | -62.28%-8.95M |
Dividends paid - financing | ---1.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.98%-196.71M | -218.38%-196.71M |
Absorb investment income | ---- | ---- | --8.29M | ---- | ---- | ---- | -65.64%1M | 159.77%3.34M | -80.96%2.91M | -85.72%1.29M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 53.73%-13.45M | -12.68%-13.45M |
Pledged bank deposit (increase) decrease | -124.02%-20.4M | -123.51%-19.29M | --84.92M | --82.05M | ---- | ---- | ---- | -1,360.87%-116.32M | ---- | --9.23M |
Other items of the financing business | -5.40%-10.07M | 71.56%-3.29M | -149.06%-9.56M | -114.01%-11.58M | 106.85%19.48M | 869.49%82.67M | -1,409.60%-284.41M | ---10.74M | -1,580.64%-18.84M | ---- |
Net cash from financing operations | 5.46%-204.4M | 64.74%-23.41M | 48.26%-216.2M | 52.49%-66.4M | 26.98%-417.86M | 43.17%-139.75M | -196.06%-572.28M | -101.72%-245.9M | -182.14%-193.3M | -139.37%-121.9M |
Effect of rate | 90.51%-1.1M | -194.19%-2.99M | -13.62%-11.6M | 177.09%3.17M | -114.91%-10.21M | -407.71%-4.11M | -131.39%-4.75M | 129.58%1.34M | -63.75%15.13M | -128.52%-4.52M |
Net Cash | -193.40%-46.83M | -287.94%-67.5M | 126.55%50.13M | -14.11%35.92M | -40.02%-188.82M | 176.39%41.82M | 79.48%-134.85M | 90.81%-54.74M | -1,437.09%-657.13M | -251.42%-595.85M |
Begining period cash | 7.47%554.08M | 7.47%554.08M | -27.85%515.55M | -27.85%515.55M | -16.34%714.57M | -16.34%714.57M | -42.91%854.16M | -42.91%854.16M | 6.47%1.5B | 6.47%1.5B |
Cash at the end | -8.65%506.16M | -12.81%483.6M | 7.47%554.08M | -26.27%554.63M | -27.85%515.55M | -6.06%752.27M | -16.34%714.57M | -10.61%800.76M | -42.91%854.16M | -50.64%895.8M |
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 | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- |
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