NetLink NBN Tr
CJLU
Riverstone
AP4
PTTEP TH SDR 1to1
TPED
CDL HTrust
J85
TJ DaRenTang USD
T14
(FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 428.27%554.75M | -178.09%-168.99M | -199.20%-181.38M | -495.61%-40.9M | -92.08%10.55M | 138.90%42.75M | -56.72%216.41M | -24.78%182.85M | -79.16%10.34M | 263.13%133.11M |
Net profit before non-cash adjustment | 100.55%9.02M | -580.14%-1.64B | -16,969.55%-693.51M | -395.41%-595.47M | -452.35%-360.58M | -79.19%5.71M | 6.21%342.22M | 102.60%4.11M | -3.22%201.57M | -47.86%102.33M |
Total adjustment of non-cash items | -83.96%112.83M | 195.34%703.57M | 507.79%563.52M | 31.03%60.85M | 36.75%61.48M | -67.24%17.72M | -40.32%238.22M | -64.53%92.72M | -9.30%46.44M | 24.96%44.96M |
-Depreciation and amortization | -7.44%158.33M | 16.81%171.06M | -12.07%45.55M | 56.61%46.64M | 49.68%41.56M | 0.57%37.31M | 3.46%146.44M | -1.95%51.81M | -9.01%29.78M | -3.14%27.77M |
-Reversal of impairment losses recognized in profit and loss | -139.27%-136.55M | 1,173.27%347.69M | ---- | ---- | ---- | ---- | -83.82%27.31M | ---- | ---- | ---- |
-Assets reserve and write-off | -109.42%-13.89M | --147.48M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Disposal profit | 160.00%19.63M | -519.12%-32.72M | --0 | --0 | --9.13M | ---41.85M | -82.30%7.81M | --7.81M | --0 | ---- |
-Net exchange gains and losses | 90.35%-4.98M | -1,667.39%-51.59M | -389.04%-14.28M | ---20.46M | ---13.63M | ---3.22M | -120.56%-2.92M | ---2.92M | --0 | ---- |
-Remuneration paid in stock | ---- | ---- | ---- | --0 | --0 | --0 | -83.74%2.02M | -254.45%-2.83M | --0 | -32.49%1.83M |
-Other non-cash items | -25.78%90.29M | 111.33%121.65M | 221.09%37.07M | 108.13%34.68M | 58.98%24.42M | 82.06%25.49M | 216.84%57.56M | 156.88%11.54M | 14.10%16.66M | 233.91%15.36M |
Changes in working capital | -43.82%432.91M | 311.68%770.58M | -159.75%-51.4M | 307.44%493.02M | 2,283.67%309.64M | 110.09%19.31M | -64.39%-364.04M | -38.43%86.02M | -13.23%-237.67M | 95.48%-14.18M |
-Change in receivables | -40.31%390.71M | 321.31%654.52M | -47.99%84.91M | 186.16%289.87M | 107.51%288.59M | 96.71%-8.85M | -46.85%-295.74M | -17.92%163.25M | -28.71%-336.43M | 148.82%139.08M |
-Change in inventory | -442.11%-17.08M | -54.13%4.99M | 25.45%53.12M | -99.01%1.26M | 76.87%-35.32M | -110.43%-14.07M | -9.13%10.88M | 122.05%42.34M | 1,263.48%127.89M | -916.70%-152.67M |
-Change in payables | -46.63%59.28M | 240.28%111.07M | -58.42%-189.42M | 792.88%201.89M | 9,703.24%56.37M | -45.08%42.23M | -148.70%-79.18M | -54.72%-119.57M | -166.20%-29.14M | 96.47%-587K |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -46.28%-7.64M | |||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 0 | 58.14%-50.02M | 82.35%-4.87M | 0 | -20.66%-20.24M | 47.87%-24.9M | 27.70%-119.49M | 26.88%-27.61M | 47.37%-27.33M | 50.61%-16.77M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 353.30%554.75M | -325.98%-219.01M | -219.98%-186.26M | -140.63%-40.9M | -108.92%-9.7M | 110.85%17.84M | -71.04%96.92M | -31.75%155.24M | -3,604.33%-17M | 190.00%108.7M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -2,012.26%-374.25M | 51.26%-17.72M | --0 | --0 | --0 | -15.37%-17.72M | 78.92%-36.35M | -107.33%-11.07M | 92.98%-10.52M | 100.34%590K |
Net business purchase and sale | --579K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -42.50%640K | 2.02%1.11M | -20.38%250K | 1.91%320K | 21.51%322K | 11.62%221K | -54.77%1.09M | -22.08%314K | -62.71%314K | -57.26%265K |
Net changes in other investments | -581.94%-216.49M | 70.59%-31.75M | ---- | ---- | ---- | ---- | 50.16%-107.95M | 28.28%-107.95M | -90.59%14.88M | ---- |
Investing cash flow | -1,119.25%-589.52M | 66.24%-48.35M | 73.47%-31.5M | -93.15%320K | -62.34%322K | 41.75%-17.5M | 62.96%-143.21M | -14,315.81%-118.7M | -49.18%4.67M | 100.22%855K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 207.66%24.4M | -235.81%-22.66M | -125.90%-81.94M | 64.55%16.43M | 19.87%19.92M | --0 | 156.75%16.69M | 6.22%-36.27M | 161.13%9.98M | -19.31%16.62M |
Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | --36.16M | --637K | --18.56M | --16.96M |
Increase or decrease of lease financing | -14.90%-347K | 94.87%-302K | 56.52%60.7M | -1,700.00%-18M | -534.12%-20M | 93.03%-76K | -4.90%-5.89M | 5,441.46%38.78M | 55.58%-1M | -154.56%-3.15M |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Interest paid (cash flow from financing activities) | -513.80%-9.25M | 93.23%-1.51M | 66.29%-1.51M | --0 | --0 | --0 | -72.29%-22.26M | ---4.47M | ---3.36M | ---- |
Financing cash flow | 160.49%14.8M | -199.10%-24.47M | -1,614.17%-22.75M | -106.51%-1.58M | -100.25%-76K | 99.46%-76K | 205.44%24.7M | -135.84%-1.33M | 230.19%24.19M | 57.14%30.42M |
Net cash flow | ||||||||||
Beginning cash position | -48.62%308.36M | -3.47%600.19M | -1.54%548.86M | 8.33%591.01M | 48.04%600.46M | -2.29%600.19M | -5.53%621.79M | 36.06%557.45M | 30.34%545.59M | -55.72%405.61M |
Current changes in cash | 93.16%-19.97M | -1,250.82%-291.83M | -783.10%-240.5M | -455.24%-42.15M | -106.75%-9.45M | 100.13%269K | 50.81%-21.6M | -84.82%35.21M | 233.33%11.87M | 128.14%139.98M |
End cash Position | -6.48%288.39M | -48.62%308.36M | -48.62%308.36M | -1.54%548.86M | 8.33%591.01M | 48.04%600.46M | -2.29%600.19M | -2.29%600.19M | 36.06%557.45M | 30.34%545.59M |
Free cash flow | 175.90%179.67M | -490.88%-236.73M | -229.19%-186.26M | -48.66%-40.9M | -108.92%-9.7M | 100.07%124K | -62.61%60.56M | -61.88%144.17M | 81.57%-27.51M | 137.06%108.7M |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |