(Q9)Sep 30, 2024 | (Q6)Jun 30, 2024 | (Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 54.57%172.38M | 44.38%114.78M | 23.57%51.43M | -20.90%146.26M | --111.52M | -26.87%79.5M | --41.62M | 112.03%184.91M | 296.76%108.71M | -48.49%87.21M |
Profit adjustment | ||||||||||
Impairment and provisions: | ---- | ---- | ---- | --421K | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | --421K | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | 141.67%5K | --1.1M | -391.67%-59K | ---- | -101.23%-12K | -101.23%-12K | 2,885.71%975K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 141.67%5K | --1.1M | -391.67%-59K | ---- | -101.23%-12K | -101.23%-12K | 2,885.71%975K |
Depreciation and amortization: | 24.03%45.02M | 23.47%30.2M | 28.14%14.4M | 0.96%47.49M | --36.29M | 3.50%24.46M | --11.24M | 75.17%47.04M | 91.10%23.63M | -32.90%26.85M |
-Amortization of intangible assets | -3.45%5.6M | -8.24%3.65M | -9.08%1.59M | -14.82%7.25M | --5.8M | -7.89%3.98M | --1.75M | 155.19%8.51M | 259.19%4.32M | 31.10%3.33M |
Financial expense | -17.11%2.02M | -15.69%1.4M | -15.60%698K | 7.28%3.17M | --2.44M | 16.04%1.66M | --827K | -22.72%2.96M | -19.05%1.43M | -26.97%3.82M |
Operating profit before the change of operating capital | 44.97%219.42M | 38.67%146.37M | 23.92%66.53M | -15.98%197.34M | --151.35M | -21.09%105.55M | --53.69M | 97.62%234.89M | 214.69%133.75M | -43.90%118.86M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 16.55%5.03M | -38.18%4.54M | 1,369.64%823K | -378.96%-3.17M | --4.31M | 640.87%7.34M | --56K | -87.65%1.14M | -89.11%991K | 559.57%9.2M |
Accounts payable increase (decrease) | 108.30%591K | -104.22%-6.77M | -93.08%-4.19M | 133.67%627K | ---7.12M | 30.20%-3.31M | ---2.17M | 3.27%-1.86M | 56.71%-4.75M | -123.43%-1.93M |
prepayments (increase)decrease | 18.57%-1.14M | 221.74%3.39M | 521.06%3.96M | 212.22%1.66M | ---1.4M | -24.64%-2.79M | ---940K | 2.89%-1.48M | -211.42%-2.24M | -118.68%-1.53M |
Special items for working capital changes | -50.59%-1.67M | -30.71%-1.66M | 18.18%-9K | -17.17%-1.64M | ---1.11M | -27.17%-1.27M | ---11K | -144.83%-1.4M | -17.49%-1M | 91.18%-571K |
Cash from business operations | 52.17%222.22M | 38.24%145.87M | 32.58%67.12M | -15.76%194.82M | --146.03M | -16.76%105.52M | --50.62M | 86.46%231.28M | 224.45%126.76M | -44.42%124.04M |
Other taxs | -346.54%-58.6M | -306.61%-37.81M | -826.99%-25.48M | 35.94%-20.5M | ---13.12M | -1.76%-9.3M | ---2.75M | -217.20%-31.99M | -865.96%-9.14M | 72.29%-10.09M |
Net cash from operations | 23.11%163.62M | 12.30%108.06M | -13.04%41.63M | -12.53%174.33M | --132.91M | -18.20%96.22M | --47.88M | 74.88%199.29M | 208.53%117.62M | -38.98%113.96M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | ---- | ---- | ---- | --400K | --3.24M | ---- | ---- | ---- | ---- | -96.34%-23.76M |
Sale of fixed assets | ---- | ---- | ---- | 9,950.00%1.21M | --59K | 391.67%59K | ---- | --12K | --12K | ---- |
Purchase of fixed assets | 10.47%-42.46M | -7.86%-30.64M | -51.79%-16.19M | -45.89%-70.58M | ---47.43M | -86.43%-28.41M | ---10.67M | -39.75%-48.38M | -25.13%-15.24M | -98.33%-34.62M |
Purchase of intangible assets | ---3.08M | ---2.92M | -722.92%-1.98M | 14.99%-6.54M | ---- | ---- | ---240K | 73.85%-7.69M | 93.44%-1.35M | 14.11%-29.42M |
Net cash from investment operations | -3.20%-45.54M | -18.39%-33.57M | -66.55%-18.17M | -34.70%-75.51M | ---44.13M | -71.00%-28.35M | ---10.91M | 36.15%-56.06M | 75.72%-16.58M | -44.15%-87.8M |
Net cash before financing | 33.01%118.08M | 9.76%74.49M | -36.53%23.46M | -31.01%98.82M | --88.78M | -32.83%67.87M | --36.97M | 447.56%143.23M | 434.81%101.04M | -79.21%26.16M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | -2.97%30M | ---- | ---- | ---- | 0.18%30.92M | -98.50%451K | -16.44%30.86M |
Refund | -13,598.63%-30M | ---- | ---- | 31.95%-30.5M | ---219K | 98.46%-461K | ---231K | -49.41%-44.82M | ---30M | 66.67%-30M |
Issuing shares | ---- | ---- | ---- | --231.59M | ---- | ---- | ---- | ---- | ---- | --1K |
Interest paid - financing | 45.84%-813K | 20.67%-572K | 22.49%-286K | -40.41%-1.31M | ---1.5M | -54.72%-721K | ---369K | 64.91%-933K | 59.34%-466K | 35.96%-2.66M |
Dividends paid - financing | ---83.63M | ---10M | ---10M | 16.61%-32.43M | ---- | ---- | ---- | 7.49%-38.89M | ---- | -740.68%-42.03M |
Absorb investment income | --10M | --10M | --10M | --12.2M | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---936K | ---936K | ---936K | ---2.17M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | 34.19%-331K | -183.33%-221K | 58.80%-110K | 0.09%-1.07M | ---503K | 85.42%-78K | ---267K | 17.77%-1.07M | -6,044.44%-535K | -54.95%-1.3M |
Net cash from financing operations | -4,655.15%-105.71M | -37.22%-1.73M | -53.63%-1.33M | 476.53%206.31M | ---2.22M | 95.88%-1.26M | ---867K | -21.41%-54.79M | -444.65%-30.55M | 22.26%-45.13M |
Effect of rate | 84.55%1.92M | 42.09%1.72M | 111.01%95K | -104.19%-476K | --1.04M | 80.96%1.21M | ---863K | 838.58%11.35M | -8.63%667K | -469.47%-1.54M |
Net Cash | -85.70%12.38M | 9.24%72.76M | -38.69%22.13M | 245.02%305.13M | --86.56M | -5.51%66.61M | --36.1M | 566.14%88.44M | 430.71%70.49M | -127.98%-18.97M |
Begining period cash | 107.96%586.84M | 107.96%586.84M | 107.96%586.84M | 54.71%282.19M | --282.19M | 54.71%282.19M | --282.19M | -10.11%182.4M | -10.11%182.4M | 50.64%202.91M |
Cash at the end | 62.56%601.14M | 88.95%661.32M | 91.88%609.07M | 107.96%586.84M | --369.79M | 38.04%350M | --317.42M | 54.71%282.19M | 39.07%253.56M | -10.11%182.4M |
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 |
Auditor | -- | -- | -- | 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