(Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | (Q3)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 126.02%1.49B | ---- | 77.02%709.61M | ---- | -600.50%-5.72B | ---- | -18.64%400.86M | ---- | -90.14%1.14B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -40.13%-629.2M | ---- | -22.11%-274.03M | ---- | -7.87%-449.01M | ---- | -16.42%-224.4M | ---- | 7.29%-416.25M |
Attributable subsidiary (profit) loss | ---- | -15.60%1.17B | ---- | -19.51%559.32M | ---- | 3.63%1.38B | ---- | 53.90%694.93M | ---- | 359.62%1.33B |
Impairment and provisions: | ---- | -99.68%20.86M | ---- | 116.01%19.21M | ---- | 14,141.62%6.6B | ---- | -80.42%8.9M | ---- | -59.46%46.32M |
-Impairment of trade receivables (reversal) | ---- | -45.90%13.78M | ---- | 116.01%19.21M | ---- | -45.02%25.47M | ---- | -80.42%8.9M | ---- | 180.23%46.32M |
-Other impairments and provisions | ---- | -99.89%7.08M | ---- | ---- | ---- | --6.57B | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | -9.73%-104.04M | ---- | -36.62%-65.29M | ---- | 21.75%-94.81M | ---- | 38.71%-47.79M | ---- | -147.62%-121.15M |
-Other fair value changes | ---- | -9.73%-104.04M | ---- | -36.62%-65.29M | ---- | 21.75%-94.81M | ---- | 38.71%-47.79M | ---- | -147.62%-121.15M |
Asset sale loss (gain): | ---- | 344.02%70.62M | ---- | 2,109.41%74.19M | ---- | 95.82%-28.94M | ---- | -54.38%3.36M | ---- | 93.29%-693M |
-Loss (gain) from sale of subsidiary company | ---- | 382.99%61.92M | ---- | 1,953.21%68.76M | ---- | 96.80%-21.88M | ---- | -68.07%3.35M | ---- | 93.39%-682.91M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 20,804.76%8.7M | ---- | 60,233.33%5.43M | ---- | 81.82%-42K | ---- | 109.57%9K | ---- | -741.67%-231K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | 28.81%-7.02M | ---- | ---- | ---- | ---9.86M |
Depreciation and amortization: | ---- | -12.18%239.57M | ---- | -6.63%123.91M | ---- | 28.41%272.79M | ---- | 27.35%132.7M | ---- | -56.69%212.44M |
-Depreciation | ---- | -4.70%155.94M | ---- | ---- | ---- | 27.31%163.63M | ---- | ---- | ---- | -73.05%128.53M |
-Amortization of intangible assets | ---- | -11.65%31.29M | ---- | -8.27%15.78M | ---- | 29.05%35.42M | ---- | 8.61%17.2M | ---- | 103.19%27.45M |
Financial expense | ---- | 7.27%168.89M | ---- | 9.11%82.47M | ---- | 10.26%157.44M | ---- | 6.21%75.59M | ---- | -48.38%142.79M |
Exchange Loss (gain) | ---- | 23.06%67.2M | ---- | 252.60%55.18M | ---- | 267.90%54.6M | ---- | 209.40%15.65M | ---- | -196.44%-32.52M |
Special items | ---- | 26.26%313.87M | ---- | 19.48%163.72M | ---- | 11.38%248.59M | ---- | 79.28%137.03M | ---- | -5.84%223.19M |
Operating profit before the change of operating capital | ---- | 15.90%2.8B | ---- | 21.01%1.45B | ---- | 31.56%2.42B | ---- | 24.17%1.2B | ---- | -15.13%1.84B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 4,083.82%2.71M | ---- | 98.25%-159K | ---- | -113.47%-68K | ---- | -5,147.22%-9.09M | ---- | 110.07%505K |
Accounts receivable (increase)decrease | ---- | 10,974.89%48.51M | ---- | -398.81%-19.22M | ---- | 100.43%438K | ---- | -140.44%-3.85M | ---- | 84.73%-100.74M |
Accounts payable increase (decrease) | ---- | 276.52%134.3M | ---- | 449.41%804.98M | ---- | -130.01%-76.08M | ---- | -207.32%-230.39M | ---- | -73.38%253.49M |
prepayments (increase)decrease | ---- | -183.06%-37.61M | ---- | 115.43%34.78M | ---- | 167.74%45.28M | ---- | 347.79%16.15M | ---- | 25.56%-66.85M |
Special items for working capital changes | ---- | 46.22%515.62M | ---- | -51.45%92.32M | ---- | -31.49%352.64M | ---- | --190.17M | ---- | --514.74M |
Cash from business operations | ---- | 26.48%3.47B | ---- | 103.57%2.36B | ---- | 12.35%2.74B | ---- | 12.96%1.16B | ---- | -20.45%2.44B |
Other taxs | ---- | -21.72%-294.35M | ---- | -5.28%-163.15M | ---- | 19.71%-241.83M | ---- | 28.81%-154.97M | ---- | -82.35%-301.19M |
Interest received - operating | ---- | 323.61%316.77M | ---- | 125.77%109.73M | ---- | -8.67%74.78M | ---- | -18.91%48.6M | ---- | -8.67%81.88M |
Special items of business | -9.25%329.04M | ---- | 30.83%1.76B | ---- | 92.23%362.58M | ---- | -1.27%1.34B | ---- | -20.83%188.62M | ---- |
Net cash from operations | -9.25%329.04M | 35.56%3.49B | 30.83%1.76B | 119.05%2.31B | 92.23%362.58M | 15.92%2.57B | -1.27%1.34B | 21.23%1.05B | -20.83%188.62M | -25.78%2.22B |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -64.43%90.76M | ---- | 12.10%135.64M | ---- | 1.63%255.15M | ---- | 23.44%121M | ---- | -13.39%251.06M |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | 108.04%27.05M | ---- | 108.04%27.05M | ---- | -98.09%13M |
Loan receivable (increase) decrease | ---- | -207.32%-508.8M | ---- | ---- | ---- | 190.40%474.1M | ---- | -4,023.36%-35.27M | ---- | -8,227.10%-524.44M |
Decrease in deposits (increase) | ---- | -195.15%-4.4B | ---- | -170.78%-1.57B | ---- | 321.81%4.62B | ---- | 351.21%2.23B | ---- | 40.38%-2.08B |
Sale of fixed assets | ---- | -39.41%455K | ---- | 1,358.67%2.19M | ---- | -0.13%751K | ---- | -60.32%150K | ---- | 26.81%752K |
Purchase of fixed assets | ---- | 5.13%-457.39M | ---- | 5.79%-179.05M | ---- | -67.03%-482.14M | ---- | -66.60%-190.05M | ---- | 40.85%-288.65M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | --9.91M | ---- | ---- | ---- | ---- |
Purchase of intangible assets | ---- | 37.49%-16.58M | ---- | 42.78%-4.02M | ---- | -75.48%-26.52M | ---- | -4.18%-7.02M | ---- | 66.92%-15.11M |
Sale of subsidiaries | ---- | 154.31%9.59M | ---- | 108.60%1.45M | ---- | -133.15%-17.66M | ---- | -162.21%-16.8M | ---- | 103.01%53.28M |
Recovery of cash from investments | ---- | ---- | ---- | 131.71%733.56M | ---- | ---- | ---- | ---2.31B | ---- | ---- |
Cash on investment | ---- | -170.13%-1.19B | ---- | -123.05%-597.5M | ---- | -144.72%-442.35M | ---- | -135.32%-267.88M | ---- | 518.69%989.21M |
Other items in the investment business | 57.36%-1.31B | ---- | -168.63%-5.01B | ---- | -1,251.90%-3.08B | ---- | -570.45%-1.87B | ---- | 71.23%-227.74M | ---- |
Net cash from investment operations | 57.36%-1.31B | -246.46%-6.48B | -168.63%-5.01B | -224.50%-1.48B | -1,251.90%-3.08B | 375.44%4.42B | -570.45%-1.87B | -319.30%-456.9M | 71.23%-227.74M | 78.81%-1.61B |
Net cash before financing | 63.78%-983.78M | -142.71%-2.99B | -521.04%-3.26B | 38.29%824.94M | -6,842.09%-2.72B | 1,037.79%7B | -148.55%-524.55M | -21.51%596.54M | 92.93%-39.13M | 113.41%614.8M |
Cash flow from financing activities | ||||||||||
Issuing shares | ---- | 575.72%34.25M | ---- | 335.72%34.23M | ---- | -92.60%5.07M | ---- | 232.06%7.86M | ---- | -97.64%68.48M |
Interest paid - financing | ---- | 13.12%-21.8M | ---- | 9.76%-11.25M | ---- | -0.37%-25.1M | ---- | 8.68%-12.46M | ---- | 24.73%-25M |
Dividends paid - financing | ---- | -20.79%-525.51M | ---- | 29.57%-306.44M | ---- | -8.67%-435.08M | ---- | -8.68%-435.08M | ---- | -0.42%-400.38M |
Issuance expenses and redemption of securities expenses | ---- | -69.95%-278.98M | ---- | 65.28%-24.07M | ---- | -52.00%-164.15M | ---- | ---69.33M | ---- | ---107.99M |
Other items of the financing business | -205.72%-357.33M | 2,986.17%1.54B | 272.05%938.11M | 2,602.03%1.35B | -6.84%-116.88M | 290.87%50M | -14.41%-545.27M | 573.67%50M | -22,882.98%-109.4M | 119.27%12.79M |
Net cash from financing operations | -205.72%-357.33M | 205.95%655.86M | 272.05%938.11M | 298.00%989.02M | -6.84%-116.88M | -29.07%-619.04M | -14.41%-545.27M | -21.09%-499.5M | -22,882.98%-109.4M | -125.56%-479.61M |
Effect of rate | 127.94%5.9M | -77.72%19.92M | -64.78%43.31M | -6.56%59.85M | -88.36%-21.11M | 341.34%89.39M | 1,970.07%122.96M | 685.55%64.05M | -718.43%-11.21M | 77.82%-37.04M |
Net Cash | 52.66%-1.34B | -136.57%-2.33B | -116.82%-2.32B | 1,769.22%1.81B | -1,807.52%-2.83B | 4,616.20%6.38B | -277.15%-1.07B | -72.07%97.04M | 73.18%-148.53M | 104.99%135.2M |
Begining period cash | -20.98%8.71B | 141.99%11.02B | 141.99%11.02B | 141.99%11.02B | 141.99%11.02B | 2.20%4.55B | 2.20%4.55B | 2.20%4.55B | 2.20%4.55B | -39.22%4.46B |
Cash at the end | -9.71%7.37B | -20.98%8.71B | 142.41%8.74B | 173.47%12.89B | 85.83%8.16B | 141.99%11.02B | -28.62%3.61B | -1.61%4.71B | 12.56%4.39B | 2.20%4.55B |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | -41.75%5.27B | ---- | 268.32%9.33B | ---- | 398.10%9.05B | ---- | -1.36%2.53B | ---- | 23.45%1.82B |
Cash and cash equivalent balance | ---- | -41.75%5.27B | ---- | 268.32%9.33B | ---- | 398.10%9.05B | ---- | -1.36%2.53B | ---- | 23.45%1.82B |
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 |
Auditor | -- | Ernst & Young | -- | -- | -- | Ernst & Young | -- | -- | -- | Ernst & Young |
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