(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 | 831.37%36.35M | 20.79%46.97M | -19.70%-4.97M | 6.18%38.89M | 49.41%-4.15M | -82.03%36.62M | -108.59%-8.21M | -12.89%203.82M | -35.78%95.56M | -4.60%233.99M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 7.80%-5.93M | -27.82%-11.06M | -18.41%-6.43M | 16.77%-8.65M | 2.41%-5.43M | -1.10%-10.4M | 6.07%-5.57M | -23.40%-10.28M | -28.41%-5.93M | 6.70%-8.33M |
Attributable subsidiary (profit) loss | -98.33%7K | -5.64%3.63M | -87.76%420K | 68.71%3.85M | 681.55%3.43M | -40.68%2.28M | -87.58%439K | -12.15%3.85M | 5,790.00%3.53M | 399.11%4.38M |
Impairment and provisions: | 34.85%2.88M | -54.50%2.64M | -33.34%2.14M | 396.12%5.8M | 361.68%3.2M | 76.76%-1.96M | -125.49%-1.22M | -180.16%-8.43M | 27.86%4.8M | 723.96%10.52M |
-Impairmen of inventory (reversal) | -77.94%653K | -120.20%-179K | 159.42%2.96M | 166.62%886K | 215.60%1.14M | -131.85%-1.33M | -120.02%-987K | 33.38%4.18M | 207.36%4.93M | 22.54%3.13M |
-Impairment of trade receivables (reversal) | 345.76%1.62M | -40.28%2.9M | -134.39%-660K | 452.58%4.85M | 572.66%1.92M | 89.53%-1.38M | -98.05%-406K | -1,368.70%-13.13M | -109.53%-205K | 197.09%1.04M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.51M |
-Other impairments and provisions | 466.06%604K | -207.14%-75K | -215.38%-165K | -90.60%70K | -15.38%143K | 42.99%745K | 122.37%169K | -89.24%521K | --76K | 2,383.96%4.84M |
Revaluation surplus: | 642.41%4.31M | -26.65%-11.16M | 132.57%580K | -200.44%-8.81M | -118.44%-1.78M | 170.17%8.78M | 277.28%9.66M | -81.61%3.25M | -142.37%-5.45M | 1,706.82%17.66M |
-Other fair value changes | 642.41%4.31M | -26.65%-11.16M | 132.57%580K | -200.44%-8.81M | -118.44%-1.78M | 170.17%8.78M | 277.28%9.66M | -81.61%3.25M | -142.37%-5.45M | 1,706.82%17.66M |
Asset sale loss (gain): | 373.68%90K | 93.16%-13K | 110.22%19K | 92.55%-190K | 92.70%-186K | 87.81%-2.55M | -42,550.00%-2.55M | 72.57%-20.91M | 100.01%6K | -467.73%-76.24M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 72.60%-21.24M | ---- | ---77.5M |
-Loss (gain) on sale of property, machinery and equipment | 373.68%90K | 93.16%-13K | 110.22%19K | 36.03%-190K | 36.73%-186K | -190.55%-297K | -5,000.00%-294K | 214.29%328K | 103.21%6K | 97.86%-287K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---2.25M | ---2.25M | ---- | ---- | --1.55M |
Depreciation and amortization: | 7.44%28.14M | 21.65%57.35M | 20.27%26.19M | 37.78%47.14M | 38.57%21.78M | 15.82%34.22M | 14.32%15.72M | 15.93%29.54M | 5.75%13.75M | 29.86%25.48M |
-Amortization of intangible assets | 9.58%6.32M | 62.23%13.23M | 67.29%5.76M | 55.56%8.15M | 19.58%3.45M | 30.28%5.24M | 39.11%2.88M | 28.94%4.02M | 67.69%2.07M | 21.45%3.12M |
-Other depreciation and amortization | -50.21%-2.17M | -31.27%-3.38M | -21.75%-1.44M | -284.30%-2.57M | -441.55%-1.19M | 40.37%-669K | 77.28%-219K | 63.33%-1.12M | 37.48%-964K | 40.81%-3.06M |
Financial expense | 111.15%8.54M | 44.40%11.04M | 3.82%4.05M | -26.02%7.65M | -51.22%3.9M | -50.33%10.34M | -25.83%7.99M | 16.86%20.81M | 22.70%10.77M | 8.11%17.81M |
Special items | 118.81%612K | -432.84%-2.71M | -811.82%-3.25M | -40.87%813K | -55.93%457K | -37.36%1.38M | 167.96%1.04M | 496.47%2.2M | 53.57%387K | -74.59%368K |
Operating profit before the change of operating capital | 300.28%74.99M | 11.81%96.7M | -11.68%18.74M | 9.89%86.49M | 22.65%21.21M | -64.84%78.7M | -85.27%17.3M | -0.80%223.84M | 20.48%117.43M | -12.93%225.64M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -155.39%-88.97M | -247.39%-62.58M | -277.58%-34.84M | -46.10%42.46M | -79.63%19.62M | 188.39%78.76M | 371.68%96.32M | 15.51%-89.11M | 30.28%-35.45M | -459.25%-105.46M |
Accounts receivable (increase)decrease | -642.69%-273.38M | 101.57%1.71M | 53.24%-36.81M | -145.90%-108.77M | -163.13%-78.73M | 149.79%236.97M | 279.14%124.7M | 131.76%94.87M | 52.38%-69.61M | -5,146.87%-298.72M |
Accounts payable increase (decrease) | 249.76%49.52M | -4.47%70.18M | -180.86%-33.07M | 833.24%73.46M | 21.72%40.9M | 90.60%-10.02M | 150.95%33.6M | -220.03%-106.54M | -338.96%-65.95M | 67.47%88.76M |
prepayments (increase)decrease | -2,154.88%-13.48M | -125.42%-6.62M | -97.05%656K | 243.72%26.05M | 360.78%22.27M | -208.21%-18.13M | -194.92%-8.54M | 234.05%16.75M | 197.39%9M | -150.37%-12.5M |
Derivative financial instruments (increase) decrease | -179.00%-4.95M | --6.26M | --6.26M | ---- | ---- | -555.35%-16.36M | -544.50%-7.51M | 112.36%3.59M | 112.98%1.69M | -380.45%-29.07M |
Special items for working capital changes | 984.53%39.17M | -600.22%-40.97M | -593.65%-4.43M | -140.70%-5.85M | 130.40%897K | 95.19%14.38M | -157.43%-2.95M | 89.19%7.37M | 198.73%5.14M | 151.20%3.89M |
Cash from business operations | -160.02%-217.09M | -43.19%64.67M | -419.09%-83.49M | -68.75%113.83M | -89.65%26.17M | 141.65%364.31M | 769.78%252.92M | 218.29%150.76M | 62.02%-37.76M | -133.99%-127.46M |
Other taxs | 10.28%-9.96M | -30.42%-21.27M | -33.51%-11.1M | -86.46%-16.31M | -51.26%-8.32M | 80.80%-8.75M | -48.13%-5.5M | 11.80%-45.55M | 87.28%-3.71M | -45.48%-51.65M |
Interest paid - operating | -5.27%-4.28M | -6.08%-8.1M | -4.26%-4.06M | 28.84%-7.63M | 53.47%-3.9M | 48.57%-10.72M | 22.42%-8.37M | -17.45%-20.85M | -31.75%-10.79M | -7.49%-17.75M |
Net cash from operations | -134.48%-231.32M | -60.72%35.3M | -806.98%-98.65M | -73.93%89.89M | -94.16%13.95M | 308.77%344.84M | 557.37%239.05M | 142.85%84.36M | 61.79%-52.27M | -160.95%-196.86M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -17.16%4.06M | 49.95%8.35M | 30.83%4.91M | -23.53%5.57M | 27.33%3.75M | 41.95%7.28M | 96.99%2.95M | 89.09%5.13M | -9.23%1.5M | -20.77%2.71M |
Loan receivable (increase) decrease | ---- | 16.67%-25K | ---- | ---30K | ---20K | ---- | ---- | ---9.42M | ---4.5M | ---- |
Decrease in deposits (increase) | ---80M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | -97.67%156K | -6.90%445K | 1,634.72%6.7M | -44.48%478K | -48.12%386K | 339.29%861K | --744K | -89.11%196K | ---- | 80.90%1.8M |
Purchase of fixed assets | 43.08%-44.4M | -305.58%-153.38M | -781.60%-78M | 75.41%-37.82M | 91.24%-8.85M | -84.37%-153.79M | -699.68%-100.97M | -115.89%-83.42M | -606.94%-12.63M | -120.76%-38.64M |
Purchase of intangible assets | 2.07%-5.82M | 46.59%-11.06M | -169.89%-5.94M | 2.07%-20.72M | 69.97%-2.2M | -14.11%-21.15M | 18.70%-7.33M | -59.04%-18.54M | -23.28%-9.02M | -47.18%-11.66M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 339.72%223.88M | 103.89%82.4M | --50.92M |
Acquisition of subsidiaries | ---- | ---4.19M | ---4.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---4.58M |
Recovery of cash from investments | 782.27%591.13M | 12.06%227.25M | 2.57%67M | -53.41%202.79M | -75.97%65.33M | --435.26M | --271.87M | ---- | ---- | ---- |
Cash on investment | -678.33%-549.24M | 38.92%-147.22M | 31.71%-70.57M | 53.99%-241.04M | 77.13%-103.33M | -2,757,173.68%-523.84M | -1,254,838.89%-451.78M | 100.21%19K | 99.58%-36K | 39.34%-9.16M |
Other items in the investment business | ---- | ---- | ---- | -45.83%818K | ---- | -97.67%1.51M | ---- | --64.76M | ---- | ---- |
Net cash from investment operations | -4.76%-84.12M | 11.24%-79.84M | -78.69%-80.3M | 64.57%-89.95M | 84.21%-44.94M | -239.04%-253.89M | -592.97%-284.52M | 2,222.30%182.6M | 150.38%57.72M | 76.16%-8.6M |
Net cash before financing | -76.27%-315.44M | -68,418.46%-44.54M | -477.56%-178.95M | -100.07%-65K | 31.86%-30.98M | -65.93%90.96M | -934.37%-45.47M | 229.93%266.96M | 104.79%5.45M | -171.62%-205.46M |
Cash flow from financing activities | ||||||||||
New borrowing | -29.63%87.47M | 233.59%317.75M | 64.71%124.3M | -66.16%95.25M | -63.19%75.46M | -45.65%281.44M | -24.21%205M | -11.32%517.84M | -4.40%270.47M | 11.18%583.92M |
Refund | -164.14%-92.45M | 47.15%-81.04M | 55.70%-35M | 66.75%-153.35M | 71.46%-79M | 23.86%-461.26M | -3.30%-276.78M | -31.00%-605.78M | 12.45%-267.94M | 6.01%-462.43M |
Issuing shares | -83.88%301K | -34.69%2.04M | -29.65%1.87M | -36.29%3.13M | -30.87%2.65M | -78.22%4.91M | -82.10%3.84M | 1,257.77%22.54M | 1,326.13%21.45M | -84.32%1.66M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | 65.07%-40.93M | ---- | -63.08%-117.18M | ---89.47M | -5.25%-71.85M |
Absorb investment income | --6.75M | ---- | ---- | 104.16%103.95M | ---- | 1,853.80%50.92M | ---- | 4,393.10%2.61M | 3,761.70%1.82M | --58K |
Issuance expenses and redemption of securities expenses | -2,065.39%-19.21M | 20.03%-13.81M | 87.48%-887K | ---17.27M | ---7.09M | ---- | ---- | ---- | ---- | -122.84%-18.08M |
Other items of the financing business | ---- | ---100K | ---- | ---- | ---- | ---11.98M | ---- | ---- | ---- | ---- |
Net cash from financing operations | -121.54%-19.12M | 663.40%221.46M | 1,058.59%88.78M | 116.16%29.01M | 86.65%-9.26M | 1.65%-179.55M | -6.97%-69.35M | -680.76%-182.56M | -171.63%-64.83M | 194.91%31.44M |
Effect of rate | -174.52%-1.64M | 36.48%3.61M | 979.41%2.2M | 202.12%2.65M | 110.93%204K | -312.72%-2.59M | -230.10%-1.87M | 1,133.05%1.22M | 8,341.18%1.44M | -215.69%-118K |
Net Cash | -271.02%-334.57M | 511.24%176.92M | -124.07%-90.18M | 132.67%28.94M | 64.95%-40.25M | -204.97%-88.6M | -93.36%-114.82M | 148.50%84.4M | 56.85%-59.38M | -168.57%-174.03M |
Begining period cash | 29.18%799.3M | 5.38%618.77M | 5.38%618.77M | -13.44%587.18M | -13.44%587.18M | 14.44%678.37M | 14.44%678.37M | -22.71%592.75M | -22.71%592.75M | 49.49%766.89M |
Cash at the end | -12.75%463.09M | 29.18%799.3M | -2.99%530.8M | 5.38%618.77M | -2.59%547.14M | -13.44%587.18M | 5.03%561.68M | 14.44%678.37M | -15.02%534.8M | -22.71%592.75M |
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 | -- | Ernst & Young | -- | Ernst & Young | -- | 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
No Data