(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 | ---- | -24.99%209.1M | ---- | -37.30%278.78M | ---- | 11.20%444.59M | 28.61%410.12M | ---- | 29.87%399.83M | --318.89M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | 78.59%-3.32M | ---- | -25.81%-19.72M | ---15.49M |
Attributable subsidiary (profit) loss | ---- | -10.39%-5.14M | ---- | 9.10%-4.66M | ---- | 2.44%-5.12M | 5.03%-4.19M | ---- | -39.80%-5.25M | ---4.41M |
Impairment and provisions: | ---- | 46.90%118.18M | ---- | -44.44%80.45M | ---- | 43.05%144.8M | 176.12%109.05M | ---- | 345.88%101.22M | --39.49M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --14K | ---- |
-Impairmen of inventory (reversal) | ---- | -52.34%1.29M | ---- | -28.93%2.71M | ---- | --3.81M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 50.36%116.89M | ---- | -44.86%77.74M | ---- | 39.30%140.99M | 176.12%109.05M | ---- | 347.36%101.21M | --39.49M |
Asset sale loss (gain): | ---- | 408.82%173K | ---- | 194.44%34K | ---- | 91.49%-36K | 75.64%-38K | ---- | 82.46%-423K | ---156K |
-Loss (gain) on sale of property, machinery and equipment | ---- | 408.82%173K | ---- | 194.44%34K | ---- | 91.49%-36K | 75.64%-38K | ---- | -279.24%-423K | ---156K |
Depreciation and amortization: | ---- | -8.87%49.26M | ---- | 4.06%54.05M | ---- | 37.55%51.94M | 52.85%39.1M | ---- | 15.39%37.77M | --25.58M |
-Amortization of intangible assets | ---- | 46.94%8.27M | ---- | 29.83%5.63M | ---- | 35.22%4.34M | 30.54%3.05M | ---- | 12.97%3.21M | --2.34M |
Financial expense | ---- | 6,047.35%13.89M | ---- | 103.96%226K | ---- | ---5.71M | ---- | ---- | ---- | ---- |
Special items | ---- | -286.01%-6.54M | ---- | 271.85%3.52M | ---- | -395.40%-2.05M | 71.76%-689K | ---- | -146.72%-413K | ---2.44M |
Operating profit before the change of operating capital | ---- | -8.12%378.93M | ---- | -34.38%412.4M | ---- | 22.50%628.42M | 52.17%550.03M | ---- | 49.85%513M | --361.46M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 0.66%68.01M | ---- | 163.93%67.56M | ---- | -1,392.30%-105.68M | -3,737.66%-96.4M | ---- | 129.25%8.18M | ---2.51M |
Accounts receivable (increase)decrease | ---- | 127.50%165.15M | ---- | -256.22%-600.52M | ---- | -1,660.44%-168.58M | -403.06%-259.13M | ---- | 91.69%-9.58M | ---51.51M |
Accounts payable increase (decrease) | ---- | 150.83%277.02M | ---- | 87.91%-545.03M | ---- | -249.44%-4.51B | -238.10%-4.09B | ---- | 185.86%3.02B | --2.97B |
prepayments (increase)decrease | ---- | 205.96%95.53M | ---- | -320.88%-90.15M | ---- | -147.14%-21.42M | -52.92%-15.84M | ---- | 14.15%-8.67M | ---10.36M |
Special items for working capital changes | ---- | -196.93%-684.97M | ---- | -81.41%706.64M | ---- | 191.89%3.8B | 220.11%3.76B | ---- | -257.52%-4.14B | ---3.13B |
Cash from business operations | -94.64%10.65M | 710.28%299.66M | -41.33%198.45M | 86.92%-49.1M | 303.19%338.26M | 39.03%-375.48M | -218.38%-154.25M | --83.9M | -802.29%-615.86M | --130.3M |
Other taxs | -32.43%-32.11M | 44.00%-61.76M | 52.27%-24.25M | -2.52%-110.27M | 10.71%-50.79M | 4.65%-107.57M | -6.22%-105.48M | ---56.88M | -27.82%-112.81M | ---99.31M |
Interest received - operating | 24.68%16.17M | 77.11%29.49M | 145.20%12.97M | 35.45%16.65M | -18.60%5.29M | -46.08%12.29M | -45.18%9.76M | --6.5M | 0.02%22.8M | --17.8M |
Net cash from operations | -102.83%-5.3M | 287.35%267.39M | -36.06%187.18M | 69.68%-142.72M | 773.69%292.76M | 33.31%-470.75M | -612.36%-249.98M | --33.51M | -3,274.88%-705.87M | --48.79M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 10.39%5.14M | -9.10%4.66M | -9.10%4.66M | -0.72%5.12M | -0.72%5.12M | 52.57%5.16M | 52.57%5.16M | --5.16M | --3.38M | --3.38M |
Sale of fixed assets | 16.76%216K | -26.59%127K | 103.30%185K | -51.81%173K | 378.95%91K | -82.97%359K | -87.45%68K | --19K | 1.35%2.11M | --542K |
Purchase of fixed assets | -35.53%-26.17M | -68.11%-62.79M | 13.83%-19.31M | -50.22%-37.35M | -150.63%-22.41M | -24.39%-24.87M | -85.54%-8.34M | ---8.94M | -6.07%-19.99M | ---4.5M |
Net cash from investment operations | -43.86%-20.81M | -80.96%-58.01M | 15.86%-14.47M | -65.69%-32.06M | -357.07%-17.2M | -33.43%-19.35M | -444.41%-3.11M | ---3.76M | -3,472.09%-14.5M | ---572K |
Net cash before financing | -115.12%-26.11M | 219.80%209.38M | -37.33%172.71M | 64.34%-174.78M | 826.38%275.56M | 31.97%-490.1M | -624.90%-253.09M | --29.75M | -3,278.62%-720.37M | --48.22M |
Cash flow from financing activities | ||||||||||
New borrowing | -18.83%620.82M | 33.94%1.65B | 4.88%764.87M | 409.96%1.23B | 221.27%729.28M | --242M | --22M | --227M | ---- | ---- |
Refund | 26.66%-661.1M | -102.40%-1.48B | -856.32%-901.42M | -218.02%-731.44M | 57.15%-94.26M | -26.79%-230M | 94.49%-10M | ---220M | -81.40%-181.4M | ---181.4M |
Issuing shares | ---- | ---- | ---- | --920.42M | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance of bonds | 79.52%1.28B | -18.55%1.1B | 55.00%713M | -9.51%1.35B | -35.12%460M | 258.56%1.5B | --1.5B | --709M | 67.47%417M | ---- |
Interest paid - financing | -3.87%-23.63M | -8.38%-33.83M | -15.01%-22.75M | -391.54%-31.22M | -380.85%-19.78M | -134.18%-6.35M | -221.74%-6.26M | ---4.11M | 59.79%-2.71M | ---1.95M |
Dividends paid - financing | ---- | 52.25%-96.96M | ---- | -198.61%-203.03M | -11,232.09%-203.07M | 79.79%-67.99M | 79.26%-69.78M | ---1.79M | -434.28%-336.41M | ---336.41M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --530M | --500M |
Issuance expenses and redemption of securities expenses | 3.65%-717.73M | -7.44%-1.51B | -11.24%-744.92M | -56.66%-1.4B | -54.86%-669.63M | -394.81%-894.49M | -432.41%-454.32M | ---432.42M | 8.27%-180.77M | ---85.33M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---9.81M | ---- | -260.45%-39.99M | ---- |
Net cash from financing operations | 341.15%488.32M | -134.33%-381.16M | -205.58%-202.5M | 119.22%1.11B | -25.38%191.8M | 170.66%506.53M | 906.13%947.22M | --257.02M | 147.72%187.14M | ---117.5M |
Effect of rate | --247K | ---290K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 1,651.37%462.22M | -118.36%-171.78M | -106.37%-29.79M | 5,596.71%935.63M | 62.97%467.36M | 103.08%16.42M | 1,101.86%694.13M | --286.77M | -642.96%-533.23M | ---69.28M |
Begining period cash | -14.98%976.9M | 438.56%1.15B | 438.56%1.15B | 8.34%213.34M | 8.34%213.34M | -73.03%196.92M | -73.03%196.92M | --196.92M | 15.54%730.14M | --730.14M |
Cash at the end | 28.61%1.44B | -14.98%976.9M | 64.42%1.12B | 438.56%1.15B | 40.73%680.7M | 8.34%213.34M | 34.83%891.04M | --483.68M | -73.03%196.92M | --660.86M |
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 | -- | 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