(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q9)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -39.63%-902.38M | ---- | -84.11%-646.27M | ---- | -300.18%-351.02M | -38.00%-135.19M | ---52.62M | 65.26%-87.72M | ---97.97M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 61.72%-1.95M | ---- | 27.82%-5.1M | ---- | -7.25%-7.06M | -26.69%-5.89M | ---4.1M | -3.93%-6.58M | ---4.65M |
Impairment and provisions: | ---- | -20.25%40.76M | ---- | 67.41%51.11M | ---- | -5.05%30.53M | -22.00%23M | --5.68M | 24.58%32.16M | --29.49M |
-Other impairments and provisions | ---- | -20.25%40.76M | ---- | 67.41%51.11M | ---- | -5.05%30.53M | -22.00%23M | --5.68M | 27.01%32.16M | --29.49M |
Revaluation surplus: | ---- | 26.01%883.66M | ---- | 68.61%701.26M | ---- | 2,795.23%415.9M | 199.64%193.73M | --84.33M | -108.09%-15.43M | --64.66M |
-Other fair value changes | ---- | 26.01%883.66M | ---- | 68.61%701.26M | ---- | 2,795.23%415.9M | 199.64%193.73M | --84.33M | -108.09%-15.43M | --64.66M |
Depreciation and amortization: | ---- | 5.36%417.97M | ---- | 31.34%396.7M | ---- | 36.62%302.03M | 47.46%223.37M | --139.77M | 15.38%221.08M | --151.48M |
-Depreciation | ---- | 2.76%317.13M | ---- | 22.60%308.62M | ---- | 27.06%251.73M | 41.07%196.92M | --123.38M | 9.65%198.12M | --139.59M |
-Amortization of intangible assets | ---- | -0.24%409K | ---- | 75.21%410K | ---- | 146.32%234K | 84.51%131K | --47K | 206.45%95K | --71K |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | -22.22%7K | 0.00%7K | --5K | --9K | --7K |
Financial expense | ---- | -14.85%144.41M | ---- | 15.97%169.6M | ---- | 53.38%146.24M | 36.47%106.01M | --65.42M | 22.68%95.34M | --77.68M |
Exchange Loss (gain) | ---- | 28.65%-1.61M | ---- | -114.26%-2.26M | ---- | 450.59%15.87M | 239.57%4.92M | --7.24M | 142.55%2.88M | ---3.53M |
Special items | ---- | -7.36%15.29M | ---- | 72.81%16.51M | ---- | -84.68%9.55M | 10.29%5.8M | --4.18M | 1,296.91%62.37M | --5.26M |
Operating profit before the change of operating capital | ---- | -12.53%596.15M | ---- | 21.26%681.55M | ---- | 84.82%562.04M | 86.92%415.75M | --249.89M | 35.34%304.1M | --222.42M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 5,770.73%2.33M | ---- | -107.09%-41K | ---- | -78.31%578K | -35.85%680K | --3.8M | 235.42%2.67M | --1.06M |
Accounts receivable (increase)decrease | ---- | -152.93%-71.37M | ---- | 1,210.33%134.84M | ---- | 84.50%-12.14M | -96.73%2.34M | ---6.75M | -27.15%-78.34M | --71.6M |
Accounts payable increase (decrease) | ---- | 94.35%-4.48M | ---- | -313.03%-79.36M | ---- | -77.75%37.25M | ---- | --61.6M | 5.19%167.45M | ---- |
Advance payment increase (decrease) | ---- | 177.32%559K | ---- | 78.69%-723K | ---- | -300.77%-3.39M | 1,010.83%18.77M | ---1.38M | -18.44%1.69M | --1.69M |
prepayments (increase)decrease | ---- | -49.57%10.57M | ---- | 47.80%20.96M | ---- | 171.87%14.18M | -70.43%4.56M | --3.35M | 72.40%5.22M | --15.42M |
Special items for working capital changes | ---- | -45.28%-234.77M | ---- | 79.94%-161.6M | ---- | -19.99%-805.48M | -92.33%-770.13M | ---519.69M | -30.99%-671.26M | ---400.41M |
Cash from business operations | ---- | -49.81%298.97M | ---- | 387.78%595.63M | ---- | 22.91%-206.97M | -271.82%-328.02M | ---209.18M | -43.51%-268.48M | ---88.22M |
Other taxs | ---- | -307.69%-318K | ---- | 33.90%-78K | ---- | -337.04%-118K | -60.00%-8K | ---125K | 57.81%-27K | ---5K |
Special items of business | 16.69%244.2M | ---- | -21.00%209.27M | ---- | --264.9M | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 16.69%244.2M | -49.85%298.66M | -21.00%209.27M | 387.58%595.55M | 226.56%264.9M | 22.87%-207.09M | -271.81%-328.03M | ---209.3M | -43.47%-268.51M | ---88.23M |
Cash flow from investment activities | ||||||||||
Decrease in deposits (increase) | 332.79%5.29M | 298.36%62.37M | -87.89%1.22M | -136.12%-31.44M | -92.17%10.1M | 3,339.67%87.05M | 313.28%129.05M | --129.05M | 97.98%-2.69M | ---60.51M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---1.23M | ---1.23M | ---- | ---- | ---- |
Recovery of cash from investments | --249.28M | -9.05%59.04M | ---- | 0.71%64.92M | 0.53%32.43M | 839.01%64.46M | --32.45M | --32.26M | --6.87M | ---- |
Cash on investment | 18.13%-248.32M | -948.50%-335.52M | -847.85%-303.31M | 50.00%-32M | 0.00%-32M | -52.17%-64M | -218.15%-32M | ---32M | ---42.06M | ---10.06M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 229.05%8.09M | ---- |
Net cash from investment operations | 102.07%6.25M | -14,576.61%-214.11M | -2,967.74%-302.09M | -98.29%1.48M | -91.85%10.53M | 389.63%86.28M | 281.77%128.27M | --129.31M | 78.61%-29.79M | ---70.57M |
Net cash before financing | 369.83%250.45M | -85.84%84.55M | -133.70%-92.82M | 594.20%597.03M | 444.32%275.44M | 59.50%-120.81M | -25.80%-199.76M | ---79.99M | 8.61%-298.3M | ---158.79M |
Cash flow from financing activities | ||||||||||
New borrowing | -55.04%368.24M | 7.75%1.66B | -9.70%819M | -31.99%1.54B | -22.97%906.99M | 23.46%2.27B | -15.90%1.22B | --1.18B | 44.03%1.84B | --1.45B |
Refund | 29.00%-522.66M | 3.80%-1.69B | 28.15%-736.13M | 14.89%-1.76B | 19.94%-1.02B | -61.29%-2.07B | -25.42%-1.3B | ---1.28B | -24.39%-1.28B | ---1.04B |
Issuing shares | -99.25%2.32M | -43.03%313.17M | -43.34%311.5M | -68.34%549.73M | -50.03%549.73M | 393.97%1.74B | 108.17%731.75M | --1.1B | 10,305.95%351.51M | --351.51M |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | --29.75M | --29.75M | ---- | ---- | ---- |
Interest paid - financing | 13.56%-60.33M | 15.30%-141.67M | 16.59%-69.8M | -14.49%-167.26M | -37.46%-83.69M | -55.67%-146.1M | -36.94%-101.51M | ---60.88M | -25.08%-93.86M | ---74.13M |
Issuance expenses and redemption of securities expenses | 73.62%-3.73M | 96.84%-18.07M | 97.51%-14.15M | 66.80%-572.26M | 46.33%-567.87M | -269,239.38%-1.72B | ---682.72M | ---1.06B | ---640K | ---- |
Adjustment item of financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---10M | ---- | ---- | ---- |
Net cash from financing operations | -290.35%-348.9M | 84.01%-101.68M | 154.46%183.29M | -1,251.10%-636.06M | -98.07%-336.57M | -106.25%-47.08M | -131.84%-201.9M | ---169.92M | 374.66%753.14M | --634.08M |
Effect of rate | -97.34%155K | -23.96%1.72M | -52.13%5.83M | 115.17%2.26M | 293.92%12.18M | -47.11%-14.92M | -6.30%-3.97M | ---6.28M | -249.70%-10.14M | ---3.73M |
Net Cash | -208.82%-98.45M | 56.10%-17.13M | 248.00%90.47M | 76.75%-39.03M | 75.54%-61.13M | -136.91%-167.88M | -184.51%-401.66M | ---249.92M | 371.16%454.84M | --475.29M |
Begining period cash | -3.05%490.39M | -6.78%505.8M | -6.78%505.8M | -25.20%542.57M | -25.20%542.57M | 158.44%725.37M | 158.44%725.37M | --725.37M | -36.45%280.67M | --280.67M |
Cash at the end | -34.88%392.09M | -3.05%490.39M | 21.98%602.11M | -6.78%505.8M | 5.21%493.62M | -25.20%542.57M | -57.49%319.74M | --469.17M | 158.44%725.37M | --752.22M |
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 | -- |
Auditor | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- |
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