(FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|
Cash flow from operating activities | |||||
Earning before tax | -66.89%-521.33M | -87.18%-385.56M | 26.76%-312.38M | ---205.98M | ---426.54M |
Profit adjustment | |||||
Interest (income) - adjustment | -7.18%-4.47M | -43.21%-3.64M | 40.96%-4.17M | ---2.54M | ---7.06M |
Impairment and provisions: | --0 | --0 | --0 | --0 | --0 |
Revaluation surplus: | 52.06%-5.7M | 49.96%-4.61M | -83.62%-11.9M | ---9.2M | ---6.48M |
-Other fair value changes | 52.06%-5.7M | 49.96%-4.61M | -83.62%-11.9M | ---9.2M | ---6.48M |
Asset sale loss (gain): | --8K | --8K | --0 | --0 | --13K |
-Loss (gain) on sale of property, machinery and equipment | --8K | --8K | ---- | ---- | --13K |
Depreciation and amortization: | 5.71%32.29M | 6.60%24.09M | 19.09%30.54M | --22.59M | --25.64M |
-Depreciation | 4.56%31.58M | 5.03%23.56M | 18.13%30.2M | --22.43M | --25.57M |
-Amortization of intangible assets | 108.58%705K | 219.28%530K | 333.33%338K | --166K | --78K |
Financial expense | -10.01%16.82M | -12.45%12.25M | 4.76%18.69M | --13.99M | --17.84M |
Exchange Loss (gain) | 102.95%426K | 100.38%66K | -631.12%-14.46M | ---17.25M | --2.72M |
Special items | 215.66%131.3M | 2,156.99%99.49M | -83.48%41.59M | --4.41M | --251.72M |
Operating profit before the change of operating capital | -39.11%-350.67M | -32.95%-257.91M | -77.35%-252.08M | ---193.98M | ---142.14M |
Change of operating capital | |||||
Inventory (increase) decrease | ---4.94M | ---7.22M | ---- | ---- | ---- |
Accounts payable increase (decrease) | 462.82%72.1M | 27.53%33.67M | -26.28%12.81M | --26.4M | --17.38M |
prepayments (increase)decrease | -453.83%-6.7M | -508.54%-16.8M | 117.36%1.89M | --4.11M | ---10.91M |
Cash from business operations | -33.51%-300.68M | -59.56%-252.16M | -83.73%-225.21M | ---158.03M | ---122.58M |
Special items of business | -186.22%-10.48M | -171.60%-3.9M | -7.12%12.16M | --5.44M | --13.09M |
Net cash from operations | -33.51%-300.68M | -59.56%-252.16M | -83.73%-225.21M | ---158.03M | ---122.58M |
Cash flow from investment activities | |||||
Interest received - investment | 19.04%4.67M | 58.98%3.79M | -44.42%3.92M | --2.38M | --7.06M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | --0 |
Purchase of fixed assets | 60.85%-7.87M | 57.92%-6.39M | 65.31%-20.11M | ---15.18M | ---57.98M |
Purchase of intangible assets | 97.25%-73K | ---- | -175.21%-2.65M | ---688K | ---964K |
Recovery of cash from investments | -50.96%1.04B | -45.00%885.31M | 249.60%2.11B | --1.61B | --604.47M |
Cash on investment | 62.38%-790M | 62.94%-630M | -162.50%-2.1B | ---1.7B | ---800M |
Other items in the investment business | ---- | ---- | ---42K | ---42K | ---- |
Net cash from investment operations | 4,362.10%243.11M | 343.15%252.71M | 97.69%-5.7M | ---103.93M | ---247.42M |
Net cash before financing | 75.07%-57.57M | 100.21%548K | 37.59%-230.92M | ---261.96M | ---369.99M |
Cash flow from financing activities | |||||
New borrowing | 614.47%113.6M | 338.36%69.7M | --15.9M | --15.9M | ---- |
Refund | -332.67%-64.9M | -465.33%-42.4M | ---15M | ---7.5M | ---- |
Issuing shares | 5,800.00%29.5M | --29.5M | --500K | ---- | ---- |
Interest paid - financing | 6.88%-14.42M | 8.09%-10.69M | -1.06%-15.49M | ---11.63M | ---15.33M |
Absorb investment income | ---- | ---- | --227.5M | --227.5M | ---- |
Issuance expenses and redemption of securities expenses | -125.90%-820K | -373.25%-743K | -40.70%-363K | ---157K | ---258K |
Other items of the financing business | -12.56%-1.75M | -14.25%-1.31M | -100.52%-1.55M | ---1.14M | --297.07M |
Net cash from financing operations | -71.06%61.21M | -80.24%44.06M | -24.86%211.49M | --222.97M | --281.48M |
Effect of rate | -102.95%-426K | -100.38%-66K | 631.12%14.46M | --17.25M | ---2.72M |
Net Cash | 118.72%3.64M | 214.42%44.61M | 78.06%-19.42M | ---38.99M | ---88.51M |
Begining period cash | -2.28%213.09M | -2.28%213.09M | -29.50%218.06M | --218.06M | --309.29M |
Cash at the end | 1.51%216.3M | 31.24%257.64M | -2.28%213.09M | --196.32M | --218.06M |
Cash balance analysis | |||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 |
Currency Unit | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | KPMG | -- | KPMG | -- | KPMG |
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