(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 | (Q6)Jun 30, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -101.95%-6.16M | -140.57%-310.58M | -48.26%315.56M | 42.68%765.48M | 37.16%609.9M | -58.97%536.48M | -8.16%444.66M | -11.97%1.31B | -18.62%484.15M | -7.11%1.49B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 62.82%-815K | 37.70%-3.29M | 77.19%-2.19M | 54.19%-5.28M | -22.70%-9.61M | 70.37%-11.52M | 18.35%-7.83M | -16.59%-38.87M | 74.40%-9.59M | 35.89%-33.34M |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -213.24%-3.93M |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | 653.05%171.61M | ---- | --22.79M | ---- | ---- |
Attributable subsidiary (profit) loss | -687.48%-7.46M | 196.43%87.76M | 103.84%1.27M | -4.75%-91M | 17.05%-33.09M | -70.99%-86.88M | -77.12%-39.89M | -476.71%-50.81M | -170.05%-22.52M | 98.04%-8.81M |
Impairment and provisions: | -122.66%-4.35M | 180.72%44.77M | 676.70%19.2M | -20.22%15.95M | -74.82%2.47M | -76.17%19.99M | 270.70%9.82M | -64.81%83.86M | -150.88%-5.75M | 328.47%238.32M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | -69.71%22.62M | --11.03M | -65.18%74.69M | ---- | 285.57%214.46M |
-Other impairments and provisions | -122.66%-4.35M | 180.72%44.77M | 676.70%19.2M | 705.20%15.95M | 304.30%2.47M | -128.72%-2.64M | 78.96%-1.21M | -61.55%9.17M | -150.88%-5.75M | --23.86M |
Revaluation surplus: | 84.61%-3.42M | -67.91%37.62M | -272.11%-22.25M | 244.60%117.24M | -83.80%12.93M | 45.00%-81.07M | 76.17%79.78M | -1,185.73%-147.4M | -16.85%45.29M | 95.25%-11.46M |
-Fair value of investment properties (increase) | 84.61%-3.42M | -67.91%37.62M | -272.07%-22.25M | 244.61%117.24M | 119.35%12.93M | 45.00%-81.07M | -697.58%-66.82M | -2,138.02%-147.4M | 229.77%11.18M | 98.07%-6.59M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | ---- | 329.87%146.61M | ---- | -45.94%34.11M | 56.17%155.64M |
-Other fair value changes | ---- | ---- | ---- | ---3K | -50.00%-3K | ---- | ---2K | ---- | ---- | ---160.52M |
Asset sale loss (gain): | 645.63%873K | 109.21%52.81M | 99.98%-160K | -5,346.24%-573.26M | -440,410.12%-740.06M | 10,217.59%10.93M | -142.64%-168K | -174.48%-108K | --394K | -82.86%145K |
-Loss (gain) from sale of subsidiary company | ---- | -88.27%52.1M | ---- | --443.99M | ---739.08M | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 95.63%-7K | 100.07%715K | 83.69%-160K | -9,409.44%-1.02B | -483.93%-981K | 10,217.59%10.93M | -142.64%-168K | -174.48%-108K | --394K | -82.86%145K |
-Loss (gain) from selling other assets | --880K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -30.34%13.42M | -35.66%33.54M | -22.98%19.27M | -17.57%52.12M | -16.09%25.02M | 25.73%63.24M | 35.32%29.82M | 75.98%50.3M | 90.32%22.04M | 26.70%28.58M |
-Depreciation | -33.73%10.99M | -25.09%26.63M | -11.76%16.58M | -30.61%35.56M | -21.02%18.79M | 37.06%51.24M | 43.81%23.79M | 115.74%37.39M | 104.61%16.54M | 7.77%17.33M |
-Amortization of intangible assets | -9.45%2.44M | -58.34%6.9M | -56.83%2.69M | 38.13%16.57M | 3.37%6.23M | -7.08%12M | 9.72%6.03M | 14.75%12.91M | 57.23%5.49M | 73.72%11.25M |
Financial expense | 22.47%247.82M | -29.25%581.09M | -52.70%202.35M | -1.30%821.29M | 78.97%427.83M | 21.81%832.09M | -22.08%239.05M | 3.52%683.1M | -25.17%306.77M | 97.29%659.85M |
Special items | -199.59%-170.6M | 362.62%236.83M | 768.26%171.3M | 84.97%-90.18M | 94.36%-25.63M | -56.64%-599.92M | -821.03%-454.89M | 40.49%-382.98M | 93.78%-49.39M | ---643.53M |
Operating profit before the change of operating capital | -90.16%69.31M | -24.88%760.54M | 161.10%704.35M | 18.41%1.01B | -10.18%269.76M | -44.02%854.95M | -61.06%300.35M | -10.74%1.53B | 172.65%771.38M | 34.96%1.71B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 185.22%94.15M | -66.81%-108.97M | -730.16%-110.47M | -429.31%-65.33M | 57.54%-13.31M | -237.39%-12.34M | 49.64%-31.34M | 301.46%8.98M | -56.58%-62.23M | -119.98%-4.46M |
Developing property (increase)decrease | 81.87%-511.43M | 58.59%-549.37M | -860.22%-2.82B | -213.29%-1.33B | 163.45%371.05M | 246.56%1.17B | 129.20%140.85M | -135.51%-799.05M | -190.58%-482.32M | 327.24%2.25B |
Accounts receivable (increase)decrease | -148.71%-38.02M | 531.55%68.41M | -52.32%78.06M | -105.88%-15.85M | -19.76%163.72M | -7.30%269.54M | -61.45%204.04M | 714.65%290.76M | 81.14%529.23M | 76.94%-47.31M |
Accounts payable increase (decrease) | 77.93%-66.15M | -82.62%131.23M | -149.50%-299.74M | 973.55%755M | 58.94%-120.14M | -95.98%70.33M | -151.32%-292.58M | 136.69%1.75B | 117.16%570.06M | -120.37%-4.77B |
prepayments (increase)decrease | -253.70%-59.45M | 117.71%50.48M | 114.54%38.68M | -142.98%-285.08M | 106.89%18.03M | 1,655.14%663.25M | -133.88%-261.5M | -101.65%-42.65M | -69.08%771.72M | 780.00%2.59B |
Special items for working capital changes | -66.95%942.45M | -83.75%360.1M | 285.36%2.85B | 394.00%2.22B | 50.31%740.02M | -82.23%448.61M | -43.61%492.32M | 55.85%2.52B | 307.47%873.15M | -64.73%1.62B |
Cash from business operations | -2.49%430.85M | -68.90%712.42M | -69.08%441.83M | -33.90%2.29B | 158.84%1.43B | -34.10%3.47B | -81.42%552.14M | 56.94%5.26B | 258.78%2.97B | 57.52%3.35B |
China income tax paid | 56.00%-54.65M | 49.75%-125.17M | 24.92%-124.19M | 23.85%-249.12M | 4.87%-165.4M | -29.24%-327.15M | -69.09%-173.87M | 46.60%-253.14M | 56.08%-102.83M | 15.85%-474.01M |
Interest received - operating | -62.82%815K | -38.23%3.29M | -77.19%2.19M | -53.81%5.32M | 22.70%9.61M | -70.37%11.52M | -18.35%7.83M | 16.59%38.87M | -74.40%9.59M | -35.89%33.34M |
Net cash from operations | 17.88%377.02M | -71.15%590.53M | -74.88%319.83M | -35.02%2.05B | 229.80%1.27B | -37.56%3.15B | -86.58%386.1M | 73.35%5.04B | 355.76%2.88B | 80.10%2.91B |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | 250,050.00%5M | ---- | --2K | ---- | ---- | ---- |
Dividend received - investment | ---- | 571.79%20.24M | 565.43%20.06M | 97.83%3.01M | --3.01M | -69.54%1.52M | ---- | 27.29%5M | --5M | 213.24%3.93M |
Restricted cash (increase) decrease | -171.48%-66.34M | -85.20%99.4M | -60.05%92.81M | 4,824.26%671.87M | -21.50%232.3M | 104.90%13.64M | 21.57%295.91M | -124.18%-278.37M | -44.23%243.4M | 238.28%1.15B |
Sale of fixed assets | 283.87%595K | 43.39%4.56M | -91.13%155K | -71.39%3.18M | 432.62%1.75M | 646.08%11.12M | -11.35%328K | 81.61%1.49M | --370K | --821K |
Purchase of fixed assets | 88.64%-974K | 34.30%-13.98M | 66.31%-8.58M | 30.11%-21.28M | -141.06%-25.46M | -22.50%-30.44M | -37.16%-10.56M | -9.88%-24.85M | 22.74%-7.7M | -47.07%-22.62M |
Selling intangible assets | -99.89%1K | ---- | --901K | --2.02M | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | 87.86%-17K | 66.91%-4.62M | 93.18%-140K | 7.56%-13.95M | 71.43%-2.05M | -25.78%-15.1M | 41.02%-7.19M | 58.81%-12M | -190.26%-12.19M | -579.07%-29.14M |
Sale of subsidiaries | -66.82%4.23M | 20.97%45.6M | -98.35%12.74M | 318.83%37.7M | 4,883.70%773.97M | --9M | --15.53M | ---- | ---- | ---- |
Acquisition of subsidiaries | -138.79%-11.97M | 99.14%-5.01M | 99.14%-5.01M | 77.90%-584.78M | 78.15%-579.72M | -90.71%-2.65B | -419.85%-2.65B | -104.35%-1.39B | -1,286.63%-510.41M | 12.35%-679.1M |
Recovery of cash from investments | ---- | -101.42%-7.15M | ---- | 2,418.82%503.97M | 3,401.78%498.97M | -212.91%-21.73M | --14.25M | -83.76%19.25M | ---- | --118.53M |
Cash on investment | ---- | 108.02%1.1M | -198.70%-5.54M | 86.94%-13.72M | 98.10%-1.85M | 84.14%-105.03M | -12.29%-97.44M | 15.25%-662.31M | ---86.78M | -58.10%-781.53M |
Other items in the investment business | ---- | -100.21%-2.04M | -154.05%-1.51M | 2,365.76%988.37M | 257.65%2.79M | -105.59%-43.62M | -107.72%-1.77M | 177.04%780.2M | 102.12%22.94M | -50.10%-1.01B |
Net cash from investment operations | -170.33%-74.47M | -91.24%138.11M | -88.35%105.89M | 155.76%1.58B | 137.18%908.71M | -81.31%-2.83B | -607.75%-2.44B | -24.67%-1.56B | 50.44%-345.36M | 55.24%-1.25B |
Net cash before financing | -28.93%302.54M | -79.89%728.65M | -80.49%425.72M | 1,023.34%3.62B | 206.02%2.18B | -90.74%322.53M | -181.27%-2.06B | 110.04%3.48B | 3,973.88%2.53B | 240.75%1.66B |
Cash flow from financing activities | ||||||||||
New borrowing | -19.55%608.46M | 302.93%3.64B | 157.62%756.35M | -85.55%902.52M | -93.49%293.6M | 51.16%6.25B | 73.92%4.51B | -33.10%4.13B | -14.17%2.59B | -19.32%6.18B |
Refund | 34.41%-681.55M | -19.46%-4.01B | 43.46%-1.04B | 38.29%-3.36B | 13.85%-1.84B | 13.63%-5.44B | 57.56%-2.13B | 16.60%-6.3B | -54.16%-5.03B | -34.28%-7.56B |
Interest paid - financing | 32.92%-239.8M | 47.88%-652.45M | 54.99%-357.47M | 1.32%-1.25B | -50.78%-794.17M | 11.14%-1.27B | 13.85%-526.69M | -8.23%-1.43B | 9.12%-611.35M | -25.46%-1.32B |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | -221.30%-226.84M | ---226.84M | -44.75%-70.6M | ---- | 73.67%-48.77M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | -30.31%56.23M | -82.15%12M | -56.80%80.68M | 253.76%67.21M | 678.86%186.77M |
Other items of the financing business | ---- | ---- | ---- | 79.10%-20.23M | -150.86%-23.23M | -185.10%-96.82M | -104.18%-9.26M | -76.95%113.77M | --221.26M | 5,034.96%493.5M |
Net cash from financing operations | 50.98%-317.38M | 72.17%-1.04B | 72.79%-647.44M | -379.23%-3.75B | -249.26%-2.38B | 77.82%-782.96M | 157.19%1.59B | -70.90%-3.53B | -211.95%-2.79B | -355.98%-2.07B |
Net Cash | 93.31%-14.84M | -144.64%-315.68M | -12.57%-221.72M | 71.97%-129.04M | 57.57%-196.97M | -920.70%-460.43M | -82.43%-464.26M | 88.90%-45.11M | 73.46%-254.49M | -9.27%-406.36M |
Begining period cash | -71.23%127.52M | -22.55%443.2M | -22.55%443.2M | -44.59%572.24M | -44.59%572.24M | -4.19%1.03B | -4.19%1.03B | -27.38%1.08B | -27.38%1.08B | -20.04%1.48B |
Cash at the end | -49.12%112.68M | -71.23%127.52M | -40.98%221.48M | -22.55%443.2M | -33.98%375.27M | -44.59%572.24M | -30.96%568.4M | -4.19%1.03B | 56.70%823.28M | -27.38%1.08B |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | --568.4M | ---- | ---- | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | --568.4M | ---- | ---- | ---- |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
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
No Data