(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 542.14%958.36M | 272.66%320.25M | -473.03%-216.76M | -110.35%-185.48M | -92.09%77.78M | --58.11M | 180.77%1.79B | --983.63M | -146.56%-2.22B | -272.71%-696.19M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -23.34%-10.36M | -22.66%-16.31M | -36.95%-8.4M | -148.58%-13.3M | -200.88%-9.22M | ---6.14M | -37.14%-5.35M | ---3.06M | -211.58%-3.9M | -290.09%-827K |
Impairment and provisions: | 3,370.00%327K | -206.98%-1.44M | 68.75%-10K | -23.90%1.35M | -98.95%25K | ---32K | -41.10%1.77M | --2.38M | 64.21%3.01M | -78.42%101K |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | -113.61%-161K | ---- | ---- | --1.18M | ---- | -78.42%101K |
-Other impairments and provisions | 3,370.00%327K | -206.98%-1.44M | 68.75%-10K | -23.90%1.35M | -84.50%186K | ---32K | -41.10%1.77M | --1.2M | --3.01M | ---- |
Revaluation surplus: | -452.12%-871.28M | -194.43%-216.38M | 621.40%247.44M | 115.01%229.14M | 95.21%-36.99M | ---47.46M | -162.30%-1.53B | ---771.54M | 137.66%2.45B | 419.62%828.81M |
-Other fair value changes | -452.12%-871.28M | -194.43%-216.38M | 621.40%247.44M | 115.01%229.14M | 95.21%-36.99M | ---47.46M | -162.30%-1.53B | ---771.54M | 137.66%2.45B | 419.62%828.81M |
Asset sale loss (gain): | ---24K | -262.50%-26K | ---- | 151.61%16K | 220.00%16K | ---- | -105.16%-31K | --5K | 1,055.77%601K | --583K |
-Loss (gain) on sale of property, machinery and equipment | ---24K | -262.50%-26K | ---- | 151.61%16K | 220.00%16K | ---- | -105.16%-31K | --5K | 1,055.77%601K | --583K |
Depreciation and amortization: | -28.36%4.49M | -3.27%11.26M | 6.04%6.27M | -9.08%11.64M | -8.91%8.79M | --5.91M | 4.32%12.81M | --9.65M | 4.14%12.28M | 9.97%6.44M |
-Depreciation | -57.24%1.44M | -30.20%5.11M | -12.85%3.36M | -20.69%7.32M | -19.49%5.6M | --3.85M | 12.03%9.23M | --6.95M | 3.73%8.24M | 3.98%4.1M |
Financial expense | 12.99%174K | 23.91%285K | 41.28%154K | -16.06%230K | -25.53%175K | --109K | -48.79%274K | --235K | -85.85%535K | -83.45%295K |
Exchange Loss (gain) | 90.57%-5K | 92.62%-29K | 76.02%-53K | -121.05%-393K | -126.95%-483K | ---221K | -73.56%1.87M | --1.79M | --7.06M | ---- |
Unrealized exchange loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -17.29%579K |
Special items | -62.59%14.86M | 270.26%110.35M | 148.06%39.71M | 31.15%29.8M | 45.30%23.42M | --16.01M | -57.59%22.73M | --16.12M | 50.28%53.59M | -51.28%11.3M |
Operating profit before the change of operating capital | 41.24%96.54M | 184.88%207.97M | 159.95%68.35M | -75.59%73M | -73.45%63.51M | --26.29M | -2.05%299.12M | --239.22M | 65.48%305.38M | 3,257.60%151.09M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -48.65%2.88M | -28.04%9.63M | -39.26%5.6M | 379.15%13.38M | 413.08%14.72M | --9.22M | 36.18%-4.79M | --2.87M | -2,291.40%-7.51M | -80.48%-9M |
Accounts payable increase (decrease) | -75.93%24.19M | 636.53%110.25M | 620.60%100.5M | 82.17%-20.55M | 155.05%38.98M | ---19.31M | -313.36%-115.22M | ---70.81M | -76.96%54M | -119.45%-43.46M |
prepayments (increase)decrease | -936.18%-108.79M | -133.21%-6.15M | -205.48%-10.5M | 1,051.27%18.52M | 48.20%-5.8M | --9.95M | -92.34%1.61M | ---11.19M | 190.33%21.01M | 181.92%32.46M |
Special items for working capital changes | 78.50%-21.16M | -1,206.79%-107.78M | -1,423.65%-98.39M | 119.23%9.74M | 40.44%-50.56M | --7.43M | 78.87%-50.65M | ---84.89M | -9,866.14%-239.66M | 730.40%1.43M |
Cash from business operations | -109.67%-6.34M | 127.34%213.91M | 95.15%65.57M | -27.66%94.09M | -19.10%60.85M | --33.6M | -2.37%130.06M | --75.21M | -66.52%133.22M | -27.62%132.53M |
Interest received - operating | 23.34%10.36M | 22.66%16.31M | 36.95%8.4M | 148.58%13.3M | 200.88%9.22M | --6.14M | 37.14%5.35M | --3.06M | 211.58%3.9M | 290.09%827K |
Net cash from operations | -94.56%4.03M | 114.38%230.22M | 86.16%73.97M | -20.69%107.39M | -10.48%70.07M | --39.74M | -1.24%135.41M | --78.27M | -65.65%137.12M | -27.25%133.35M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 200.00%39.75M | ---- |
Sale of fixed assets | --40K | 144.44%44K | ---- | -66.04%18K | 260.00%18K | ---- | --53K | --5K | ---- | ---- |
Purchase of fixed assets | 87.04%-214K | -81.57%-2.17M | -114.42%-1.65M | 79.76%-1.19M | 81.31%-1.04M | ---770K | 13.64%-5.9M | ---5.57M | -888.71%-6.83M | -657.94%-2.43M |
Purchase of intangible assets | ---- | 98.63%-15K | ---- | ---1.09M | ---1.09M | ---1.09M | ---- | ---- | ---- | ---- |
Recovery of cash from investments | --353.36M | ---- | ---- | 60.38%874.98M | 285.58%694.05M | --251.18M | -30.63%545.57M | --180M | 604.19%786.51M | 234.18%370.25M |
Cash on investment | -7.64%-210.5M | 75.56%-195.57M | 34.82%-195.57M | -24.99%-800.05M | -124.10%-650.05M | ---300.05M | -33.21%-640.07M | ---290.07M | -3.33%-480.5M | -84.63%-360.04M |
Other items in the investment business | ---- | ---- | ---- | ---- | --410K | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 172.35%142.68M | -372.09%-197.71M | -288.73%-197.22M | 172.41%72.66M | 136.57%42.29M | ---50.73M | -129.61%-100.35M | ---115.64M | 186.07%338.92M | 109.19%7.77M |
Net cash before financing | 219.04%146.71M | -81.94%32.51M | -1,020.53%-123.25M | 413.47%180.05M | 400.70%112.36M | ---11M | -92.63%35.07M | ---37.37M | 8,774.66%476.04M | 42.88%141.12M |
Cash flow from financing activities | ||||||||||
Refund | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---584.98M | ---- |
Issuing shares | --214.07M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --547.46M | ---- |
Interest paid - financing | -12.99%-174K | -23.91%-285K | -41.28%-154K | 16.06%-230K | 25.53%-175K | ---109K | 92.03%-274K | ---235K | -353.43%-3.44M | 28.22%-295K |
Issuance expenses and redemption of securities expenses | ---5.18M | -2,223.84%-3.51M | ---- | 99.76%-151K | ---- | ---- | -1,507.90%-62.72M | ---62.72M | ---3.9M | ---- |
Other items of the financing business | 56.41%-1.19M | ---- | ---2.73M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 3,454.16%204.57M | -191.61%-10.25M | -485.88%-6.1M | 94.77%-3.52M | 96.67%-2.2M | ---1.04M | -37.92%-67.21M | ---66.1M | -259.46%-48.73M | -106.96%-2.28M |
Effect of rate | -90.57%5K | -92.62%29K | -76.02%53K | 121.05%393K | 126.95%483K | --221K | 67.14%-1.87M | ---1.79M | -1,443.75%-5.68M | --3K |
Net Cash | 371.58%351.28M | -87.39%22.26M | -974.30%-129.35M | 649.23%176.54M | 206.47%110.15M | ---12.04M | -107.52%-32.14M | ---103.46M | 1,089.48%427.31M | 5.53%138.84M |
Begining period cash | 3.36%685.52M | 36.38%663.23M | 36.38%663.23M | -6.54%486.3M | -6.54%486.3M | --486.3M | 427.25%520.31M | --520.31M | 56.32%98.68M | 56.32%98.68M |
Cash at the end | 94.18%1.04B | 3.36%685.52M | 12.53%533.94M | 36.38%663.23M | 43.82%596.94M | --474.48M | -6.54%486.3M | --415.06M | 427.25%520.31M | 22.00%237.52M |
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 & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu 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
No Data