(Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|
Cash flow from operating activities | |||||||
Earning before tax | -10.05%-118.22M | 15.67%-356.36M | -4.99%-268.79M | ---107.42M | 11.89%-422.58M | ---256.01M | ---479.61M |
Profit adjustment | |||||||
Interest (income) - adjustment | 14.16%-8.63M | -82.02%-41.65M | -38.79%-26.6M | ---10.05M | 20.37%-22.88M | ---19.17M | ---28.74M |
Impairment and provisions: | -90.91%1.05M | -29.99%17.97M | 631.58%19.46M | --11.57M | -55.98%25.67M | --2.66M | --58.32M |
-Other impairments and provisions | -90.91%1.05M | -29.99%17.97M | 631.58%19.46M | --11.57M | -55.98%25.67M | --2.66M | --58.32M |
Revaluation surplus: | -60.02%-3.32M | 31.72%-4.34M | 49.78%-3.56M | ---2.08M | 67.90%-6.36M | ---7.09M | ---19.8M |
-Other fair value changes | -60.02%-3.32M | 31.72%-4.34M | 49.78%-3.56M | ---2.08M | 67.90%-6.36M | ---7.09M | ---19.8M |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | 2,847.06%467K | --463K | ---17K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | 2,847.06%467K | --463K | ---17K |
Depreciation and amortization: | -0.86%13.12M | -6.42%51.96M | -9.58%38.96M | --13.24M | 52.10%55.53M | --43.09M | --36.51M |
-Amortization of intangible assets | 6.68%1.05M | 3.44%4.06M | 1.58%3.02M | --988K | 20.28%3.92M | --2.97M | --3.26M |
Financial expense | -70.82%157K | -46.62%1.43M | -43.49%1.19M | --538K | -1.03%2.68M | --2.11M | --2.71M |
Exchange Loss (gain) | -1,341.53%-15.76M | 73.44%-12.59M | 54.05%-25.46M | --1.27M | -722.94%-47.39M | ---55.42M | --7.61M |
Special items | 777.82%97.5M | -84.92%13.4M | -112.58%-7.42M | ---14.38M | -33.90%88.86M | --59.01M | --134.43M |
Operating profit before the change of operating capital | 68.23%-34.1M | -1.28%-330.18M | -18.17%-272.22M | ---107.33M | -12.97%-326.01M | ---230.36M | ---288.59M |
Change of operating capital | |||||||
Accounts receivable (increase)decrease | -47.81%7.14M | 49.46%-20.91M | -67.63%2.73M | --13.68M | 42.85%-41.37M | --8.44M | ---72.39M |
Accounts payable increase (decrease) | -1.77%-57.82M | -114.19%-6.11M | 45.93%-59.81M | ---56.81M | -46.20%43.08M | ---110.62M | --80.06M |
Special items for working capital changes | -805.04%-27.28M | 374.37%11.07M | -72.05%6.6M | ---3.01M | -109.31%-4.04M | --23.62M | --43.35M |
Cash from business operations | 28.95%-112.56M | -6.66%-351.15M | -4.46%-322.69M | ---158.43M | -51.34%-329.21M | ---308.92M | ---217.53M |
Other taxs | ---- | -150.00%-15K | ---- | ---- | ---6K | ---- | ---- |
Net cash from operations | 28.95%-112.56M | -6.67%-351.16M | -4.46%-322.69M | ---158.43M | -51.34%-329.22M | ---308.92M | ---217.53M |
Cash flow from investment activities | |||||||
Interest received - investment | 198.86%28.5M | -11.22%20.32M | -13.39%16.6M | --9.54M | -20.37%22.88M | --19.17M | --28.74M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | --1.47M |
Decrease in deposits (increase) | 1,371.63%251.31M | -60.61%61.93M | -109.06%-13.64M | ---19.76M | 149.71%157.22M | --150.6M | ---316.3M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | --121K |
Purchase of fixed assets | 66.28%-471K | 82.13%-4.36M | 89.48%-2.16M | ---1.4M | 18.93%-24.4M | ---20.56M | ---30.1M |
Purchase of intangible assets | ---- | -33.74%-5.12M | -17.42%-3.38M | ---1.48M | -65.77%-3.83M | ---2.88M | ---2.31M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | --50M |
Recovery of cash from investments | -59.27%118.3M | -60.90%527.42M | -23.04%446.73M | --290.41M | 72.59%1.35B | --580.5M | --781.61M |
Cash on investment | 9.50%-100M | 75.94%-362.5M | 65.14%-260.5M | ---110.5M | -68.81%-1.51B | ---747.18M | ---892.58M |
Net cash from investment operations | 78.43%297.63M | 4,140.25%237.69M | 1,002.14%183.65M | --166.81M | 98.45%-5.88M | ---20.36M | ---379.35M |
Net cash before financing | 2,106.99%185.08M | 66.14%-113.48M | 57.77%-139.05M | --8.39M | 43.86%-335.1M | ---329.27M | ---596.88M |
Cash flow from financing activities | |||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | ---- | --793K |
Refund | ---- | ---- | ---- | ---- | 93.80%-1.23M | ---- | ---19.9M |
Interest paid - financing | 70.82%-157K | 46.62%-1.43M | 43.49%-1.19M | ---538K | 1.03%-2.68M | ---2.11M | ---2.71M |
Absorb investment income | ---- | ---- | ---- | ---- | 2,786.09%330.14M | --330.14M | --11.44M |
Issuance expenses and redemption of securities expenses | ---2.88M | -0.99%-7.07M | ---- | ---- | -39.55%-7M | ---- | ---5.02M |
Adjustment item of financing business | ---- | ---- | ---3.95M | ---- | ---- | ---- | ---- |
Net cash from financing operations | 50.27%-4.42M | -113.75%-39.28M | -109.15%-28.17M | ---8.89M | 812.58%285.59M | --307.9M | ---40.08M |
Effect of rate | -85.37%275K | -89.34%3.94M | -59.38%16.67M | --1.88M | 585.62%36.95M | --41.04M | ---7.61M |
Net Cash | 36,231.80%180.66M | -208.49%-152.76M | -682.24%-167.21M | ---500K | 92.23%-49.52M | ---21.38M | ---636.96M |
Begining period cash | -22.32%517.92M | -1.85%666.74M | -1.85%666.74M | --666.74M | -48.69%679.31M | --679.31M | --1.32B |
Cash at the end | 4.60%698.86M | -22.32%517.92M | -26.15%516.2M | --668.12M | -1.85%666.74M | --698.98M | --679.31M |
Cash balance analysis | |||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | 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