(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 107.50%15.7M | 59.32%-367.23M | 42.13%-209.23M | 52.99%-902.68M | 53.28%-361.57M | -57.26%-1.92B | -15.29%-773.85M | 47.11%-1.22B | 45.68%-671.24M | -28.74%-2.31B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -157.30%-24.89M | ---- | 1.34%-9.67M | ---- | 59.43%-9.8M | ---- | 64.09%-24.16M | 6.11%-20.44M | -746.70%-67.29M |
Impairment and provisions: | ---- | -4.92%29.6M | ---- | 41.71%31.13M | ---- | --21.97M | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | -58.64%3.19M | ---- | -64.88%7.72M | ---- | --21.97M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 12.78%26.4M | ---- | --23.41M | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | -100.49%-301K | ---- | -3.54%61.93M | ---- | 2,756.35%64.2M | ---- | -100.32%-2.42M | -100.29%-2.18M | -14.22%748.74M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -14.58%756.46M |
-Other fair value changes | ---- | -100.49%-301K | ---- | -3.54%61.93M | ---- | 2,756.35%64.2M | ---- | 68.70%-2.42M | 57.36%-2.18M | 39.44%-7.72M |
Asset sale loss (gain): | ---- | ---178.89M | ---- | ---- | ---- | --901K | ---- | ---- | ---- | 49.61%-654K |
-Loss (gain) on sale of property, machinery and equipment | ---- | --576K | ---- | ---- | ---- | --901K | ---- | ---- | ---- | --104K |
-Loss (gain) from selling other assets | ---- | ---179.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 41.60%-758K |
Depreciation and amortization: | ---- | 30.65%58.19M | ---- | 96.55%44.54M | ---- | 53.10%22.66M | ---- | 27.82%14.8M | 41.42%7.33M | 119.90%11.58M |
-Amortization of intangible assets | ---- | 14.96%14.56M | ---- | 120.19%12.66M | ---- | 107.21%5.75M | ---- | 847.10%2.78M | 1,020.34%1.32M | 81.99%293K |
Financial expense | ---- | 39.42%11.82M | ---- | 278.10%8.48M | ---- | 69.85%2.24M | ---- | 335.64%1.32M | --238K | --303K |
Exchange Loss (gain) | ---- | 79.00%-12.92M | ---- | -188.95%-61.49M | ---- | -61.98%69.13M | ---- | 264.23%181.84M | 47.29%-31.79M | 14.53%-110.72M |
Special items | -68.29%8.54M | -75.90%34.38M | -76.16%26.93M | -36.62%142.65M | -36.96%112.96M | -36.70%225.07M | 10.23%179.18M | -13.26%355.57M | -18.94%162.55M | 74.55%409.93M |
Operating profit before the change of operating capital | 113.30%24.24M | 34.28%-450.25M | 26.67%-182.3M | 55.04%-685.12M | 58.19%-248.61M | -119.54%-1.52B | -7.04%-594.67M | 47.28%-694.05M | -53.96%-555.54M | -60.75%-1.32B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -8,533.50%-69.24M | -413.83%-95.46M | -48.49%821K | 135.30%30.42M | 105.29%1.59M | ---86.18M | ---30.14M | ---- | ---- | ---- |
Accounts receivable (increase)decrease | 93.88%-6.66M | -335.52%-95.31M | -134.19%-108.73M | 134.41%40.47M | 7.92%-46.43M | ---117.6M | ---50.42M | ---- | ---- | ---- |
Accounts payable increase (decrease) | 32.40%-90.97M | -3,822.65%-121.6M | -54.20%-134.57M | -102.03%-3.1M | 66.84%-87.27M | -40.63%153.08M | -131.41%-263.17M | -27.19%257.81M | -1,187.33%-113.72M | 437.44%354.06M |
prepayments (increase)decrease | -128.69%-22.63M | 1,002.57%105.2M | 225.77%78.87M | -113.17%-11.66M | -175.92%-62.71M | 221.36%88.49M | 233.72%82.6M | 42.47%-72.91M | 206.84%24.75M | -215.39%-126.73M |
Special items for working capital changes | ---3.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | 51.23%-168.69M | -4.52%-657.41M | 21.99%-345.91M | 57.67%-628.99M | 48.19%-443.42M | -191.85%-1.49B | -32.78%-855.81M | 53.26%-509.15M | -64.07%-644.51M | -37.30%-1.09B |
Interest received - operating | --736K | 28.45%2.22M | ---- | --1.73M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items of business | -477.26%-19.18M | 301.65%66.35M | --5.08M | 761.31%16.52M | ---- | 77.59%1.92M | ---- | -87.29%1.08M | -5.15%2.97M | 289.91%8.5M |
Net cash from operations | 45.09%-187.13M | 3.59%-588.84M | 23.14%-340.83M | 58.85%-610.74M | 48.19%-443.42M | -192.09%-1.48B | -33.40%-855.81M | 52.99%-508.07M | -64.63%-641.54M | -36.61%-1.08B |
Cash flow from investment activities | ||||||||||
Interest received - investment | -56.44%6.7M | 154.79%20.25M | 886.35%15.39M | -18.01%7.95M | -77.71%1.56M | -57.61%9.69M | -65.76%7M | -41.70%22.86M | 233.06%20.44M | 667.33%39.22M |
Decrease in deposits (increase) | -127.45%-105M | 13.47%447.45M | -25.02%382.47M | 177.84%394.32M | 44.03%510.06M | -141.37%-506.6M | -70.32%354.12M | 258.13%1.22B | 234.23%1.19B | -2.33%-774.36M |
Sale of fixed assets | --372K | --114K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | ---- | ---15K | ---- | ---- | 66.87%-217K | -171.59%-85.9M | 94.14%-655K | -409.06%-31.63M | -600.19%-11.17M | 11.39%-6.21M |
Selling intangible assets | ---- | --216.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | ---- | 36.13%-65.03M | ---- | -61.02%-101.82M | -22.96%-71.68M | -58.81%-63.24M | -1,758.99%-58.3M | -5,580.17%-39.82M | -4,511.76%-3.14M | 16.15%-701K |
Recovery of cash from investments | ---- | ---- | ---- | 585.34%69.39M | ---- | 55.96%10.13M | ---- | -94.33%6.49M | -94.29%4.98M | -82.46%114.53M |
Cash on investment | ---- | ---- | ---- | 96.57%-6.54M | 50.61%-8.14M | -5,143.29%-190.65M | -141.72%-16.48M | 90.59%-3.64M | -16.57%-6.82M | 86.52%-38.62M |
Other items in the investment business | 133.33%196K | 144.44%242K | -85.26%84K | 890.00%99K | 9,400.00%570K | -99.50%10K | -99.70%6K | -72.61%1.99M | -61.27%1.98M | -51.90%7.27M |
Net cash from investment operations | -124.56%-97.73M | 70.51%619.61M | -7.92%397.94M | 143.96%363.39M | 51.26%432.15M | -170.00%-826.55M | -76.18%285.7M | 279.20%1.18B | 250.32%1.2B | -74.45%-658.88M |
Net cash before financing | -598.80%-284.86M | 112.44%30.76M | 606.51%57.11M | 89.29%-247.35M | 98.02%-11.28M | -443.50%-2.31B | -202.16%-570.11M | 138.67%672.66M | 146.98%558.06M | -48.84%-1.74B |
Cash flow from financing activities | ||||||||||
New borrowing | 78.00%178M | 209.62%350M | 666.75%100M | 17.49%113.04M | -24.51%13.04M | 64.24%96.22M | -28.22%17.28M | --58.58M | --24.07M | ---- |
Refund | -23.52%-190.56M | -708.02%-258.57M | -2,193.83%-154.28M | -377.18%-32M | -317.25%-6.73M | -324.43%-6.71M | -571.67%-1.61M | ---1.58M | ---240K | ---- |
Issuing shares | -99.99%27K | 13,416.17%341.82M | 50,881.49%341.58M | -84.97%2.53M | -93.73%670K | -98.76%16.83M | 291.57%10.68M | -38.07%1.36B | -99.88%2.73M | 11.44%2.2B |
Interest paid - financing | -14.40%-6.72M | 13.77%-10.18M | 6.27%-5.87M | -426.67%-11.81M | -185.25%-6.27M | -69.85%-2.24M | -1,686.18%-2.2M | -335.64%-1.32M | 17.45%-123K | ---303K |
Issuance expenses and redemption of securities expenses | ---- | ---3.31M | ---3.31M | ---- | ---- | ---- | ---- | 78.46%-21.8M | 78.38%-21.83M | -4,300.04%-101.2M |
Net cash from financing operations | -113.35%-35.47M | 1,264.23%388.36M | 1,631.17%265.67M | -69.16%28.47M | -190.34%-17.35M | -93.36%92.3M | 1,097.38%19.21M | -33.56%1.39B | -99.92%1.6M | 25.80%2.09B |
Effect of rate | -89.83%2.52M | -45.84%18.87M | 42.61%24.76M | 154.83%34.84M | 165.59%17.36M | 61.24%-63.55M | -154.82%-26.47M | -323.48%-163.98M | -9.83%48.28M | -40.99%73.37M |
Net Cash | -199.24%-320.33M | 291.48%419.12M | 1,227.59%322.78M | 90.13%-218.88M | 94.80%-28.63M | -207.57%-2.22B | -198.43%-550.9M | 486.28%2.06B | -38.21%559.67M | -28.74%351.73M |
Begining period cash | 78.40%996.67M | -24.78%558.68M | -24.78%558.68M | -75.44%742.72M | -75.44%742.72M | 168.51%3.02B | 168.51%3.02B | 60.61%1.13B | 60.61%1.13B | 741.03%701.34M |
Cash at the end | -25.09%678.86M | 78.40%996.67M | 23.89%906.22M | -24.78%558.68M | -70.11%731.46M | -75.44%742.72M | 41.10%2.45B | 168.51%3.02B | 4.44%1.73B | 60.61%1.13B |
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 | -- | Unqualified Opinion |
Auditor | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang 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