(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 | -2.92%6.31B | ---- | 10.81%6.5B | ---- | 41.24%5.87B | ---- | -25.88%4.15B | -45.98%1.4B | 45.49%5.61B | 28.70%2.6B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -20.95%-1.68B | ---- | -34.84%-1.39B | ---- | 5.28%-1.03B | ---- | 1.83%-1.08B | -10.49%-564.49M | -27.24%-1.1B | -28.23%-510.91M |
Attributable subsidiary (profit) loss | 77.52%-91.92M | ---- | 41.02%-408.95M | ---- | -62.75%-693.33M | ---- | -143.34%-426.01M | -99.64%-205.91M | -158.37%-175.06M | -202.61%-103.14M |
Impairment and provisions: | -46.35%681.33M | ---- | 4.32%1.27B | ---- | 270.65%1.22B | ---- | -88.78%328.45M | 116.59%295.59M | 2,234.62%2.93B | -2.29%136.48M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | 17.43%49.03M | ---- | --41.75M | ---- |
-Impairmen of inventory (reversal) | 35.97%323.68M | ---- | 29.70%238.05M | ---- | 91.33%183.54M | ---- | 28.79%95.93M | 18.71%54.99M | 110.90%74.48M | -52.34%46.33M |
-Impairment of goodwill | ---- | ---- | 19.51%742.44M | ---- | --621.23M | ---- | ---- | ---- | --2.36B | ---- |
-Other impairments and provisions | 23.57%357.66M | ---- | -29.85%289.43M | ---- | 124.87%412.6M | ---- | -58.86%183.49M | 166.88%240.59M | 395.48%446.04M | 112.24%90.15M |
Revaluation surplus: | 478.04%629.03M | ---- | 70.35%-166.39M | ---- | -306.41%-561.24M | ---- | 10.08%271.9M | -73.18%46.84M | 2,984.64%247.01M | 236.69%174.61M |
-Other fair value changes | 478.04%629.03M | ---- | 70.35%-166.39M | ---- | -306.41%-561.24M | ---- | 10.08%271.9M | -73.18%46.84M | 2,984.64%247.01M | 236.69%174.61M |
Asset sale loss (gain): | 99.64%-1.14M | ---- | -405.43%-319.39M | ---- | -1,142.96%-63.19M | ---- | 99.85%-5.08M | -134.37%-6.21M | -376,165.77%-3.34B | 177.29%18.08M |
-Loss (gain) from sale of subsidiary company | 99.57%-1.05M | ---- | -96.86%-241.46M | ---- | -557.00%-122.66M | ---- | 99.45%-18.67M | ---- | -22,805.47%-3.42B | ---- |
-Loss (gain) on sale of property, machinery and equipment | 165.03%14.42M | ---- | -137.30%-22.18M | ---- | 337.71%59.46M | ---- | -82.72%13.59M | -134.37%-6.21M | 162.23%78.62M | 55.77%18.08M |
-Loss (gain) from selling other assets | 73.95%-14.52M | ---- | ---55.75M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 14.24%3.18B | ---- | 20.67%2.78B | ---- | 10.49%2.31B | ---- | -3.21%2.09B | -4.05%1.01B | 23.34%2.16B | 24.06%1.05B |
-Amortization of intangible assets | 5.37%109.79M | ---- | 24.15%104.19M | ---- | -3.83%83.93M | ---- | -3.04%87.27M | 9.97%49.03M | -5.97%90M | -3.03%44.58M |
-Other depreciation and amortization | -27.47%-121.74M | ---- | -5.79%-95.51M | ---- | -81.64%-90.27M | ---- | 52.01%-49.7M | 55.68%-23.45M | -14.82%-103.57M | -33.33%-52.92M |
Financial expense | 39.46%1.57B | ---- | 51.43%1.13B | ---- | 29.85%743.07M | ---- | -11.17%572.26M | 0.79%324.45M | 16.99%644.2M | 42.13%321.92M |
Exchange Loss (gain) | 69.42%77.38M | ---- | 240,500.00%45.68M | ---- | 99.99%-19K | ---- | -604.51%-299.95M | 119.22%5.82M | -195.99%-42.58M | -222.24%-30.31M |
Special items | 16.64%-58.41M | ---- | ---70.07M | ---- | ---- | ---- | -61.44%114.24M | -31.58%112.65M | 89.42%296.23M | 165.13%164.65M |
Operating profit before the change of operating capital | 13.28%10.62B | ---- | 20.36%9.38B | ---- | 36.35%7.79B | ---- | -20.80%5.71B | -36.63%2.42B | 23.46%7.21B | 26.70%3.82B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 244.15%1.67B | ---- | -88.08%-1.16B | ---- | -19.51%-615.59M | ---- | 71.52%-515.1M | 338.81%1.04B | -151.23%-1.81B | 155.32%236.37M |
Accounts receivable (increase)decrease | -154.04%-130.34M | ---- | 121.80%241.19M | ---- | -331.21%-1.11B | ---- | 140.53%478.44M | 65.33%-556.2M | -1,133.40%-1.18B | -152.16%-1.6B |
Accounts payable increase (decrease) | -205.20%-874.37M | ---- | -75.52%831.14M | ---- | 51.18%3.39B | ---- | -49.82%2.25B | -90.65%159.34M | 77.46%4.47B | -7.68%1.7B |
prepayments (increase)decrease | -179.74%-366.98M | ---- | 152.98%460.19M | ---- | 15.91%-868.69M | ---- | 0.05%-1.03B | 307.48%722.22M | -1,840.75%-1.03B | -208.64%-348.08M |
Special items for working capital changes | -76.35%131.85M | ---- | -14.83%557.42M | ---- | 413.97%654.46M | ---- | -240.95%-208.45M | -89.75%-224.24M | 1,042.00%147.88M | -253.80%-118.18M |
Cash from business operations | 7.20%11.05B | 78.05%4.74B | 11.46%10.31B | -24.17%2.66B | 38.44%9.25B | -1.28%3.51B | -14.50%6.68B | -3.54%3.56B | 4.46%7.81B | -9.66%3.69B |
Other taxs | -47.25%-1.37B | -25.45%-725.3M | -3.06%-930.4M | -10.27%-578.16M | -19.96%-902.79M | 4.59%-524.32M | 23.97%-752.6M | 30.08%-549.54M | -49.41%-989.85M | -69.26%-785.98M |
Interest paid - operating | -27.44%-1.33B | -71.08%-567.72M | -30.41%-1.04B | -16.56%-331.84M | -38.04%-800.86M | 8.81%-284.7M | -12.30%-580.17M | -18.77%-312.19M | -13.79%-516.63M | -20.01%-262.85M |
Net cash from operations | 0.20%8.35B | 96.71%3.45B | 10.45%8.33B | -35.13%1.75B | 41.08%7.54B | 0.27%2.7B | -15.21%5.35B | 2.14%2.7B | -0.88%6.31B | -22.35%2.64B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 27.11%1.26B | ---- | -19.43%993.96M | ---- | 30.29%1.23B | ---- | -19.75%946.86M | 19.95%600.66M | 36.59%1.18B | 10.96%500.77M |
Dividend received - investment | -38.19%72.08M | -84.26%5.59M | -45.21%116.6M | -0.54%35.51M | --212.82M | --35.7M | ---- | ---- | 109.57%3.35M | 55.19%2.48M |
Loan receivable (increase) decrease | -122.70%-128.23M | ---- | 44.17%565M | ---- | -91.73%391.9M | ---- | 84.36%4.74B | -9.25%1.03B | --2.57B | --1.14B |
Decrease in deposits (increase) | 107.99%884.06M | 68.56%-2.72B | -90.02%-11.07B | -225.63%-8.66B | -481.12%-5.82B | -120.65%-2.66B | 58.22%-1B | 1,675.77%12.89B | -144.80%-2.4B | -171.71%-817.71M |
Sale of fixed assets | -38.33%69.6M | ---- | 0.00%112.87M | ---- | -10.59%112.87M | ---- | 79.06%126.24M | 569.28%30.78M | -61.09%70.5M | -91.56%4.6M |
Purchase of fixed assets | -139.59%-1.53B | 0.78%-1.85B | -13.24%-640.35M | 27.38%-1.87B | 7.50%-565.47M | -448.74%-2.57B | 45.00%-611.33M | 41.45%-468.24M | -57.75%-1.11B | -68.84%-799.74M |
Purchase of intangible assets | -19.15%-272.14M | ---- | -97.78%-228.4M | ---- | 57.44%-115.48M | ---- | 64.60%-271.32M | 86.34%-58.64M | -109.29%-766.52M | -258.76%-429.4M |
Sale of subsidiaries | 411.19%832.14M | 477.42%832.14M | 150.44%162.78M | 121.71%144.11M | 333.33%65M | --65M | -99.48%15M | ---- | --2.88B | ---- |
Acquisition of subsidiaries | -99.77%922K | ---- | 148.90%405.95M | 63.06%-348.72M | -3,140.57%-830.14M | -217.45%-944.14M | 99.61%-25.62M | -10,332.06%-297.42M | -2,676.89%-6.58B | -103.06%-2.85M |
Recovery of cash from investments | -48.54%12.03B | ---200M | 4.61%23.38B | ---- | -18.72%22.35B | ---- | 196.21%27.49B | -98.81%63.39M | -17.17%9.28B | -40.03%5.33B |
Cash on investment | 63.17%-10.59B | ---36M | 11.69%-28.76B | ---- | -22.46%-32.57B | 79.04%-3B | -15.96%-26.6B | -29.16%-14.31B | -330.65%-22.93B | -397.68%-11.08B |
Other items in the investment business | -2,907.40%-2.91B | -169.18%-321.04M | 2.23%103.63M | 477.49%464.05M | 1,782.86%101.37M | -200.85%-122.93M | -98.00%5.38M | -8.93%121.9M | 103.04%269.65M | 101.51%133.85M |
Net cash from investment operations | 98.08%-285.83M | 58.04%-4.29B | 3.74%-14.86B | -11.28%-10.23B | -420.22%-15.44B | -2,168.13%-9.2B | 127.51%4.82B | 93.27%-405.45M | -314.25%-17.53B | -460.93%-6.02B |
Net cash before financing | 223.50%8.06B | 90.05%-843.74M | 17.30%-6.53B | -30.61%-8.48B | -177.64%-7.9B | -383.33%-6.49B | 190.62%10.17B | 167.71%2.29B | -626.44%-11.22B | -245.45%-3.38B |
Cash flow from financing activities | ||||||||||
New borrowing | 35.61%49.09B | -9.98%7.52B | 35.06%36.2B | 299.61%8.36B | 190.85%26.8B | -75.73%2.09B | -34.32%9.22B | 55.73%8.62B | 134.74%14.03B | 41.82%5.53B |
Refund | -69.69%-46.72B | ---- | -18.22%-27.53B | ---- | -36.66%-23.29B | 124.73%2.5B | -120.26%-17.04B | -210.75%-10.11B | -22.70%-7.74B | 13.66%-3.25B |
Issuing shares | 475.71%155.64M | 187.63%56.43M | -99.34%27.03M | 235.60%19.62M | 1,497.90%4.1B | -91.90%5.85M | 106.14%256.51M | 34.39%72.2M | 2,663.99%124.44M | --53.73M |
Issuance of bonds | 100.20%41.3B | 140.00%18B | 33.09%20.63B | --7.5B | 57.59%15.5B | ---- | 53.03%9.84B | 883.56%9.84B | 89.55%6.43B | --1B |
Interest paid - financing | -58.73%-131.27M | ---- | -224.81%-82.7M | ---- | ---25.46M | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | -5.01%-1.59B | -5.40%-1.59B | -40.88%-1.52B | -40.59%-1.51B | -37.14%-1.08B | -49.41%-1.07B | 42.86%-785.17M | 33.45%-717.24M | -161.14%-1.37B | -112.98%-1.08B |
Absorb investment income | 548.47%160.75M | ---- | -88.22%24.79M | ---- | 315.84%210.42M | ---- | -51.83%50.6M | ---- | -26.99%105.05M | 5,118.50%104.37M |
Issuance expenses and redemption of securities expenses | -110.53%-45.41B | -125.00%-18B | -43.81%-21.57B | ---8B | -152.74%-15B | ---- | -493.51%-5.94B | ---2.44B | 71.21%-1B | ---- |
Other items of the financing business | -86.34%-3.38B | -282.33%-2.3B | -997.03%-1.81B | -27.08%-600.58M | -831.52%-165.29M | -3,799.09%-472.6M | -92.51%22.6M | -92.79%12.78M | 370.46%301.51M | 295.58%177.1M |
Net cash from financing operations | -264.03%-6.8B | -35.96%3.69B | -38.77%4.15B | 88.96%5.77B | 248.18%6.77B | -40.97%3.05B | -143.06%-4.57B | 109.93%5.17B | 1,278.97%10.61B | 633.93%2.46B |
Effect of rate | 473.96%247.32M | 156.20%70.12M | 496.96%43.09M | 221.59%27.37M | 93.67%-10.86M | -1,930.16%-22.51M | -577.82%-171.57M | 98.71%1.23M | 275.66%35.91M | 13.16%619K |
Net Cash | 152.94%1.26B | 205.16%2.85B | -112.15%-2.38B | 21.18%-2.71B | -120.06%-1.12B | -146.09%-3.44B | 1,020.45%5.6B | 910.82%7.46B | -149.39%-608.28M | -149.35%-920.4M |
Begining period cash | -29.64%5.69B | -29.64%5.69B | -12.29%8.09B | -12.29%8.09B | 142.90%9.23B | 142.90%9.23B | -13.10%3.8B | -13.10%3.8B | 39.66%4.37B | 39.66%4.37B |
Items Period | ---- | ---- | ---59.21M | ---- | ---- | ---- | ---- | ---- | ---- | ---797.12M |
Cash at the end | 26.49%7.2B | 59.27%8.61B | -29.64%5.69B | -6.17%5.41B | -12.29%8.09B | -48.82%5.76B | 142.90%9.23B | 324.41%11.26B | -13.10%3.8B | -46.88%2.65B |
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 | KPMG | -- | KPMG | -- | 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