(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 | ---- | -21.40%4.26B | ---- | 1.63%5.42B | ---- | 137.04%5.33B | ---- | 21.08%2.25B | ---- | 118.33%1.86B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 97.83%-1.7M | ---- | -67.74%-78.24M |
Investment loss (gain) | ---- | -87.90%-377.97M | ---- | -26.34%-201.16M | ---- | -90.71%-159.22M | ---- | 75.69%-83.49M | ---- | -439.77%-343.47M |
Impairment and provisions: | ---- | 12,919.00%329.51M | ---- | 107.20%2.53M | ---- | -236.07%-35.14M | ---- | -19.77%25.82M | ---- | 234.72%32.18M |
-Impairment of property, plant and equipment (reversal) | ---- | --115.46M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | -47.13%14.2M | ---- | 238.03%26.85M | ---- | ---19.45M | ---- | ---- | ---- | 240.87%8.05M |
-Impairment of trade receivables (reversal) | ---- | 19.25%-19.64M | ---- | -55.09%-24.32M | ---- | -151.47%-15.68M | ---- | 348.54%30.47M | ---- | 32.56%-12.26M |
-Impairment of goodwill | ---- | --11.46M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --36.39M |
-Other impairments and provisions | ---- | --208.03M | ---- | ---- | ---- | ---- | ---- | ---4.64M | ---- | ---- |
Revaluation surplus: | ---- | 56.19%-85.15M | ---- | -60.56%-194.38M | ---- | -9.91%-121.07M | ---- | -915.45%-110.15M | ---- | 55.44%13.51M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | 44.14%-696K | ---- | -109.22%-1.25M | ---- | 55.44%13.51M |
-Other fair value changes | ---- | 56.19%-85.15M | ---- | -61.49%-194.38M | ---- | -10.53%-120.37M | ---- | ---108.91M | ---- | ---- |
Asset sale loss (gain): | ---- | 114.95%34.35M | ---- | -16.31%15.98M | ---- | -4.50%19.1M | ---- | -25.94%20M | ---- | 6.66%27M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 205.22%38.27M | ---- | -39.90%12.54M | ---- | -15.07%20.86M | ---- | -9.01%24.56M | ---- | 7.85%27M |
-Loss (gain) from selling other assets | ---- | -213.77%-3.92M | ---- | 295.07%3.44M | ---- | 61.37%-1.77M | ---- | -228,550.00%-4.57M | ---- | -99.29%2K |
Depreciation and amortization: | ---- | 31.00%1.87B | ---- | 25.54%1.43B | ---- | 12.85%1.14B | ---- | 23.27%1.01B | ---- | 99.66%818.15M |
-Depreciation | ---- | 38.70%1.02B | ---- | 24.23%732.18M | ---- | 10.39%589.37M | ---- | 27.16%533.9M | ---- | 15.66%419.88M |
-Amortization of intangible assets | ---- | 12.37%55.45M | ---- | 20.74%49.34M | ---- | -2.97%40.87M | ---- | 3.57%42.12M | ---- | -15.94%40.67M |
-Other depreciation and amortization | ---- | 0.45%-24.86M | ---- | -977.48%-24.98M | ---- | 46.17%-2.32M | ---- | -52.37%-4.31M | ---- | -72.21%-2.83M |
Financial expense | ---- | 1.42%-338.07M | ---- | -620.73%-342.96M | ---- | -299.68%-47.59M | ---- | 20.83%23.83M | ---- | 204.95%19.72M |
Special items | ---- | -23.34%183.46M | ---- | 623.75%239.3M | ---- | -58.87%33.06M | ---- | -35.73%80.39M | ---- | 27.71%125.08M |
Operating profit before the change of operating capital | ---- | -7.69%5.87B | ---- | 3.37%6.36B | ---- | 91.70%6.16B | ---- | 29.98%3.21B | ---- | 100.35%2.47B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 88.36%-79.36M | ---- | -67.26%-682.09M | ---- | -601.78%-407.81M | ---- | 146.29%81.27M | ---- | -33.52%-175.56M |
Accounts receivable (increase)decrease | ---- | -9.72%-220.56M | ---- | 49.32%-201.03M | ---- | -7,346.58%-396.68M | ---- | -95.57%5.47M | ---- | -43.90%123.67M |
Accounts payable increase (decrease) | ---- | 84.42%-14.76M | ---- | -105.25%-94.72M | ---- | 1,187.65%1.8B | ---- | -83.24%140.12M | ---- | 135.54%835.82M |
Special items for working capital changes | ---- | 282.55%283.64M | ---- | 10.49%-155.38M | ---- | -103.59%-173.58M | ---- | -121.72%-85.26M | ---- | 9,682.18%392.56M |
Cash from business operations | 20.39%3.67B | 11.72%5.84B | 6.07%3.05B | -25.09%5.23B | -23.63%2.87B | 108.24%6.98B | 255.54%3.76B | -8.07%3.35B | -25.99%1.06B | 116.96%3.65B |
Other taxs | 15.09%-938.06M | 12.25%-1.16B | 14.34%-1.1B | -188.48%-1.32B | -194.91%-1.29B | 22.57%-456.33M | 24.48%-437.3M | -310.68%-589.34M | -811.91%-579.06M | -1,481.67%-143.51M |
Net cash from operations | 40.56%2.73B | 19.79%4.69B | 22.69%1.94B | -40.02%3.91B | -52.38%1.58B | 136.14%6.53B | 594.08%3.32B | -21.13%2.76B | -64.94%478.99M | 109.55%3.5B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 456.88%241.26M | -22.47%72.53M | -31.18%43.32M | 18.56%93.56M | 101.70%62.95M | 133.81%78.91M | -52.61%31.21M | -67.20%33.75M | 47.38%65.87M | 67.06%102.89M |
Dividend received - investment | -20.44%1.43M | 37.42%140.55M | --1.79M | 51.30%102.27M | ---- | 32.50%67.6M | --113K | 12.49%51.02M | ---- | -11.86%45.35M |
Loan receivable (increase) decrease | ---- | ---- | ---- | -21.91%11.71M | -33.33%10M | 159.60%15M | 400.00%15M | -474.56%-25.17M | ---5M | -39.39%6.72M |
Decrease in deposits (increase) | 215.79%1.1B | 94.00%-460M | 74.32%-950M | -124.60%-7.67B | -91.21%-3.7B | -1,239.41%-3.42B | ---1.94B | ---254.97M | ---- | ---- |
Sale of fixed assets | 198.18%6.72M | -60.31%3.06M | -61.47%2.25M | 28.24%7.72M | 1,185.05%5.85M | -21.21%6.02M | -73.47%455K | 112.02%7.64M | 57.34%1.72M | -10.75%3.6M |
Purchase of fixed assets | 4.31%-608.73M | 1.68%-1.73B | 3.50%-636.14M | -78.35%-1.76B | -62.71%-659.2M | -65.83%-985M | -96.69%-405.13M | 6.60%-593.98M | 8.32%-205.97M | -47.63%-635.97M |
Purchase of intangible assets | 17.29%-26.84M | -19.61%-88.13M | -10.07%-32.45M | -72.34%-73.68M | -192.47%-29.48M | 71.81%-42.75M | 91.33%-10.08M | -204.34%-151.66M | -854.79%-116.21M | -12.43%-49.83M |
Sale of subsidiaries | ---- | --229K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---1.81B | ---- | ---- | 98.98%-13.27M | 99.12%-11.37M | ---1.3B | ---1.29B | ---- | ---- | ---- |
Recovery of cash from investments | -52.91%1.78B | -43.28%8.18B | -59.52%3.78B | 57.65%14.43B | 94.09%9.35B | -13.17%9.15B | -2.57%4.82B | 56.30%10.54B | 92.15%4.94B | 44.60%6.74B |
Cash on investment | 50.50%-1.77B | 41.36%-8.56B | 61.79%-3.57B | -44.45%-14.6B | -90.39%-9.34B | 4.53%-10.11B | 4.97%-4.91B | -56.33%-10.59B | -100.68%-5.16B | -41.13%-6.77B |
Other items in the investment business | ---- | -44.09%-9.62M | --229K | 10.32%-6.67M | ---- | 17.32%-7.44M | ---- | 43.23%-9M | ---- | ---15.85M |
Net cash from investment operations | 20.04%-1.08B | 74.17%-2.45B | 68.58%-1.36B | -45.00%-9.48B | -17.01%-4.32B | -559.44%-6.54B | -669.63%-3.69B | -72.94%-991.56M | -150.81%-479.18M | -18.72%-573.34M |
Net cash before financing | 180.65%1.65B | 140.21%2.24B | 121.47%586.54M | -41,559.78%-5.57B | -651.83%-2.73B | -100.75%-13.37M | -188,164.77%-363.35M | -39.53%1.77B | -100.02%-193K | 146.45%2.93B |
Cash flow from financing activities | ||||||||||
New borrowing | 83.76%1.38B | 316.67%2.5B | 275.00%750M | --600M | --200M | ---- | ---- | ---- | ---- | ---- |
Refund | -83.76%-1.38B | -316.67%-2.5B | -275.00%-750M | ---600M | ---200M | ---- | ---- | ---- | ---- | ---- |
Issuing shares | ---- | -92.33%7.42M | -30.69%6.22M | -98.88%96.72M | -67.33%8.97M | 4,475.11%8.67B | -73.88%27.47M | 238.91%189.45M | 701.33%105.18M | 9.13%55.9M |
Interest paid - financing | -213.67%-12.53M | -372.01%-16.01M | -159.45%-3.99M | ---3.39M | ---1.54M | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | 61.19%-473.56M | -82.04%-2.17B | -2.13%-1.22B | -131.89%-1.19B | -131.89%-1.19B | -36.36%-515.2M | -36.36%-515.2M | -75.98%-377.82M | ---377.82M | ---214.7M |
Issuance expenses and redemption of securities expenses | ---- | -630.56%-1.16B | ---4.13M | -188.31%-158.61M | ---- | ---55.01M | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | ---2.55M | 95.10%-2.55M | ---- | ---52.01M | ---- | ---- | ---- | ---- | -39.88%-163.47M |
Net cash from financing operations | 43.30%-928.62M | -123.42%-4.22B | -7.46%-1.64B | -124.85%-1.89B | -113.49%-1.52B | 1,579.32%7.6B | -75.58%-713.9M | 20.83%-513.49M | -229.41%-406.61M | -888.11%-648.62M |
Effect of rate | -118.38%-14.66M | -57.03%39.79M | -7.24%79.77M | 471.45%92.58M | 5,200.36%85.99M | 23.77%-24.93M | -128.29%-1.69M | -489.19%-32.7M | 273.61%5.96M | -55.86%8.4M |
Net Cash | 168.25%717.51M | 73.47%-1.98B | 75.30%-1.05B | -198.32%-7.46B | -295.07%-4.26B | 502.63%7.58B | -164.81%-1.08B | -44.85%1.26B | -138.68%-406.8M | 103.11%2.28B |
Begining period cash | -26.26%5.44B | -49.93%7.38B | -49.93%7.38B | 105.16%14.74B | 105.16%14.74B | 20.56%7.19B | 20.56%7.19B | 62.37%5.96B | 62.37%5.96B | 45.16%3.67B |
Cash at the end | -4.12%6.15B | -26.26%5.44B | -39.38%6.41B | -49.93%7.38B | 73.13%10.58B | 105.16%14.74B | 9.85%6.11B | 20.56%7.19B | 17.69%5.56B | 62.37%5.96B |
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
No Data