(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 | 107.70%85.23M | 128.53%59.41M | -1,947.36%-1.11B | -235.47%-208.25M | 108.65%59.94M | 120.03%153.72M | -253.61%-692.6M | -363.90%-767.45M | -11.54%450.89M | 18.47%290.81M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 48.88%-2.85M | 18.18%-1.39M | 32.33%-5.58M | -10.46%-1.7M | -155.90%-8.25M | 11.25%-1.54M | -75.49%-3.22M | ---1.73M | -22.97%-1.84M | ---- |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.99M |
Attributable subsidiary (profit) loss | 93.20%-1.34M | 38.79%-4.83M | -146.82%-19.73M | -33.88%-7.89M | -52.35%-7.99M | ---5.89M | -157.24%-5.25M | ---- | 2.76%9.17M | -22.78%2.78M |
Impairment and provisions: | -99.59%3.86M | -106.39%-8.94M | 1,245.06%942.69M | 773.51%139.82M | -91.44%70.09M | -97.81%16.01M | 1,401.30%818.58M | 182,507.73%732.26M | 85.06%54.53M | -84.41%401K |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | --941K | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | -66.42%7.48M | -99.24%131K | 5.21%22.29M | 82.28%17.25M | 929.75%21.18M | 7,595.12%9.47M | -59.81%2.06M | -33.87%123K | 227.45%5.12M | -40.76%186K |
-Impairment of goodwill | ---- | ---- | --295.42M | --1.44M | ---- | ---- | 1,020.36%447.45M | --447.45M | 115.37%39.94M | ---- |
-Other impairments and provisions | -100.58%-3.62M | -107.49%-9.07M | 1,178.01%624.99M | 1,751.57%121.13M | -86.72%48.9M | -97.70%6.54M | 3,787.80%368.14M | 132,311.16%284.68M | 1.21%9.47M | -90.48%215K |
Revaluation surplus: | ---- | ---- | ---- | ---- | 90.33%-32K | 89.81%-27K | 53.05%-331K | 18.71%-265K | ---705K | 70.81%-326K |
-Other fair value changes | ---- | ---- | ---- | ---- | 90.33%-32K | 89.81%-27K | 53.05%-331K | 18.71%-265K | ---705K | 70.81%-326K |
Asset sale loss (gain): | -29.41%-440K | -372.22%-255K | 62.60%-340K | 68.05%-54K | 94.63%-909K | 98.97%-169K | -18,917.98%-16.93M | -1,604.57%-16.48M | 60.96%-89K | 4,660.87%1.1M |
-Loss (gain) on sale of property, machinery and equipment | -29.41%-440K | -372.22%-255K | 62.60%-340K | 68.05%-54K | -246.61%-909K | -123.67%-169K | 796.63%620K | -34.79%714K | 60.96%-89K | 4,660.87%1.1M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---17.55M | ---17.19M | ---- | ---- |
Depreciation and amortization: | -25.88%171.06M | -31.20%84.38M | -0.91%230.78M | 9.42%122.65M | -7.30%232.91M | -15.85%112.09M | 0.62%251.25M | 43.37%133.21M | 63.27%249.71M | 25.01%92.91M |
-Amortization of intangible assets | -65.05%29.53M | -67.09%14.96M | -11.71%84.49M | -5.01%45.45M | -17.95%95.7M | -25.93%47.85M | -11.01%116.63M | -1.34%64.6M | 0.05%131.06M | -0.01%65.48M |
Financial expense | -26.35%219.91M | 14.28%117.78M | 76.48%298.58M | 74.53%103.05M | 36.35%169.19M | -8.44%59.05M | -6.82%124.08M | 0.73%64.49M | 1.14%133.16M | -0.17%64.02M |
Exchange Loss (gain) | 76.81%-5.46M | -2,708.56%-11.49M | -938.15%-23.53M | -122.52%-409K | 34.95%2.81M | -64.69%1.82M | -27.20%2.08M | 176.21%5.14M | 161.68%2.86M | -60.32%1.86M |
Special items | -624,800.00%-25M | ---- | 99.99%-4K | ---- | ---35.16M | ---35.16M | ---- | ---- | ---- | 0.00%-94K |
Operating profit before the change of operating capital | 41.03%444.97M | 59.39%234.67M | -34.62%315.52M | -50.91%147.23M | 1.03%482.59M | 101.04%299.9M | -46.79%477.68M | -67.32%149.17M | 8.66%897.68M | 15.97%456.45M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 38.74%-39M | 82.24%-21.28M | -131.26%-63.67M | -9,239.13%-119.81M | 8.42%203.66M | 105.09%1.31M | 108.97%187.84M | -59.81%-25.76M | 187.62%89.89M | 87.53%-16.12M |
Accounts receivable (increase)decrease | -260.31%-30.39M | -177.11%-94.97M | 115.01%18.95M | 254.69%123.15M | -299.12%-126.31M | -130.55%-79.61M | 132.91%63.43M | 522.96%260.63M | 29.08%-192.77M | 7.39%-61.62M |
Accounts payable increase (decrease) | 119.00%38.5M | 108.36%18.15M | -165.85%-202.57M | -278.45%-217.2M | 2,197.25%307.6M | 523.90%121.72M | 84.45%-14.67M | 77.72%-28.71M | -109.41%-94.31M | 12.73%-128.9M |
prepayments (increase)decrease | 174.84%42.3M | 241.21%15.11M | 45.65%-56.52M | 84.11%-10.7M | -1,428.92%-104M | -85.57%-67.33M | 129.75%7.83M | 43.38%-36.28M | 8.69%-26.31M | -130.37%-64.08M |
Special items for working capital changes | 130.95%10.28M | 90.27%-3.23M | -189.07%-33.23M | -1,011.19%-33.23M | -18.11%37.3M | -51.56%3.65M | 260.20%45.55M | 429.93%7.53M | -229.40%-28.43M | -117.36%-2.28M |
Cash from business operations | 2,269.13%466.67M | 234.26%148.45M | -102.69%-21.51M | -139.54%-110.57M | 4.32%800.84M | -14.37%279.63M | 18.88%767.66M | 78.02%326.57M | 61.49%645.74M | 418.14%183.44M |
Other taxs | -14.03%-81.85M | 14.70%-41.3M | 20.95%-71.78M | 17.99%-48.41M | 6.33%-90.8M | 6.21%-59.03M | 54.66%-96.93M | 50.91%-62.94M | -0.38%-213.79M | 4.88%-128.21M |
Interest received - operating | 82.00%2.85M | --1.39M | -69.77%1.57M | ---- | --5.18M | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 522.63%387.67M | 168.27%108.54M | -112.82%-91.73M | -172.07%-158.98M | 6.63%715.22M | -16.32%220.6M | 55.28%670.73M | 377.29%263.62M | 131.14%431.96M | 155.58%55.23M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | ---- | ---- | --1.84M | ---- | ---- | ---- |
Sale of fixed assets | -48.52%3.63M | -39.09%3.17M | 180.45%7.06M | 191.86%5.2M | -69.96%2.52M | -23.17%1.78M | 1,589.31%8.38M | 3,579.37%2.32M | -32.79%496K | 133.33%63K |
Purchase of fixed assets | -291.30%-93.33M | -331.88%-61.28M | 51.98%-23.85M | 54.29%-14.19M | 36.97%-49.67M | -99.72%-31.04M | -87.59%-78.81M | -142.37%-15.54M | -15.73%-42.01M | -353.14%-6.41M |
Purchase of intangible assets | 93.73%-121K | ---317K | -250.73%-1.93M | ---- | 41.80%-550K | 64.34%-337K | -124.47%-945K | -1,376.56%-945K | -76.15%-421K | ---64K |
Recovery of cash from investments | ---- | ---- | ---- | ---- | 63.57%234.93M | 618.20%231.73M | -52.75%143.63M | 9,797.24%32.27M | 55.88%303.96M | -70.81%326K |
Cash on investment | ---- | ---- | ---- | ---- | -111.05%-234.9M | -27,582.20%-231.7M | 71.59%-111.3M | ---837K | -102.46%-391.76M | ---- |
Net cash from investment operations | -379.75%-89.82M | -549.87%-58.43M | 60.73%-18.72M | 69.59%-8.99M | -28.13%-47.68M | -271.31%-29.57M | 71.32%-37.21M | 383.56%17.26M | -20.34%-129.74M | 92.00%-6.09M |
Net cash before financing | 369.67%297.85M | 129.83%50.11M | -116.55%-110.45M | -187.93%-167.97M | 5.37%667.55M | -31.99%191.03M | 109.62%633.52M | 471.53%280.88M | 282.18%302.22M | 128.01%49.15M |
Cash flow from financing activities | ||||||||||
New borrowing | -44.41%382.33M | -31.42%179.53M | 8.21%687.72M | 6.97%261.76M | 5.98%635.54M | -0.36%244.71M | 29.59%599.69M | -4.49%245.58M | 63.90%462.74M | 77.94%257.12M |
Refund | 24.06%-461.74M | 34.63%-149.11M | 0.85%-608M | 12.37%-228.08M | -11.39%-613.21M | -4.30%-260.28M | 1.39%-550.53M | -6.48%-249.56M | -61.64%-558.32M | -48.91%-234.37M |
Interest paid - financing | 64.75%-44.19M | -51.98%-42.31M | -56.05%-125.34M | 52.54%-27.84M | 36.63%-80.32M | 9.09%-58.66M | 4.04%-126.75M | -1.18%-64.52M | -0.73%-132.08M | -3.16%-63.77M |
Dividends paid - financing | 49.98%-15.08M | 48.95%-5.73M | 85.18%-30.14M | 89.55%-11.22M | -169.72%-203.37M | -321.18%-107.4M | -32.28%-75.4M | -70.00%-25.5M | 55.03%-57M | ---15M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | -27.31%-22.4M | 38.00%-10.21M | 58.48%-17.59M | 29.02%-16.46M | ---42.37M | ---23.19M |
Other items of the financing business | ---- | ---- | 100.63%1.7M | 100.58%120K | 18.90%-268.72M | -142.87%-20.55M | -526.45%-331.32M | 163.06%47.94M | -47.57%-52.89M | -335.17%-76.02M |
Net cash from financing operations | -29.59%-234.37M | -1.56%-63.04M | 72.35%-180.86M | 76.15%-62.06M | -8.18%-654.2M | -118.37%-260.18M | -25.76%-604.74M | 29.97%-119.15M | -10,268.68%-480.88M | -84.57%-170.13M |
Effect of rate | -66.97%144K | 120.36%617K | 181.34%436K | 225.56%280K | 79.54%-536K | -133.43%-223K | -174.43%-2.62M | 5,658.33%667K | 22.99%3.52M | -101.31%-12K |
Net Cash | 121.79%63.48M | 94.38%-12.92M | -2,282.55%-291.31M | -232.67%-230.03M | -53.63%13.35M | -142.75%-69.15M | 116.11%28.78M | 233.69%161.74M | -313.18%-178.66M | 54.80%-120.98M |
Begining period cash | -49.71%294.29M | -49.71%294.29M | 2.24%585.16M | 2.24%585.16M | 4.79%572.35M | 4.79%572.35M | -24.28%546.19M | -24.28%546.19M | 13.66%721.33M | 13.66%721.33M |
Items Period | ---154.78M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash at the end | -30.98%203.13M | -20.66%281.98M | -49.71%294.29M | -29.34%355.41M | 2.24%585.16M | -29.02%502.98M | 4.79%572.35M | 18.03%708.59M | -24.28%546.19M | 63.17%600.33M |
Cash balance analysis | ||||||||||
Cash and bank balance | -31.39%203.14M | ---- | --296.1M | ---- | ---- | ---- | ---- | ---- | ---- | --473.97M |
Cash and cash equivalent balance | -30.98%203.13M | ---- | --294.29M | ---- | ---- | ---- | ---- | ---- | -24.18%546.19M | --473.97M |
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 | -- |
Auditor | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | 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