KB LAMINATES
01888
POWER ASSETS
00006
U-PRESID CHINA
00220
BJ ENT WATER
00371
CKI HOLDINGS
01038
(Q9)Sep 30, 2024 | (Q6)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | ---- | ---- | 6.93%-2.49B | ---- | ---- | ---- | -351.40%-2.68B | ---- | -446.98%-847.17M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | -62.95%-99.43M | ---- | ---- | ---- | -96.97%-61.02M | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | -14.85%60.48M | ---- | ---- | ---- | 46.57%71.03M | ---- | ---- |
Impairment and provisions: | ---- | ---- | ---- | 580.25%149.8M | ---- | ---- | ---- | 65.51%22.02M | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | 325.13%93.42M | ---- | ---- | ---- | 61.02%21.97M | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | 49,865.96%23.48M | ---- | ---- | ---- | 113.74%47K | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | --32.9M | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | ---- | ---- | 1,504.76%144.94M | ---- | ---- | ---- | --9.03M | ---- | ---- |
-Other fair value changes | ---- | ---- | ---- | 1,504.76%144.94M | ---- | ---- | ---- | --9.03M | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | -373.71%-127.94M | ---- | ---- | ---- | -79,538.24%-27.01M | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | -351.49%-130.24M | ---- | ---- | ---- | ---28.85M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 24.92%2.3M | ---- | ---- | ---- | 5,305.88%1.84M | ---- | ---- |
Depreciation and amortization: | ---- | ---- | ---- | 3.26%303.22M | ---- | ---- | ---- | 11.84%293.65M | ---- | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | 48.89%14.77M | ---- | ---- | ---- | 88.45%9.92M | ---- | ---- |
Financial expense | ---- | ---- | ---- | -1.24%29.01M | ---- | ---- | ---- | 34.52%29.37M | ---- | ---- |
Exchange Loss (gain) | ---- | ---- | ---- | 103.19%2.66M | ---- | ---- | ---- | -615.53%-83.51M | ---- | ---- |
Special items | ---- | ---- | ---- | -116.61%-11M | ---- | ---- | ---- | -12.51%66.24M | ---- | ---- |
Operating profit before the change of operating capital | ---- | ---- | ---- | 13.47%-2.04B | ---- | ---- | ---- | -1,169.62%-2.36B | ---- | -446.98%-847.17M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | 96.29%-5.06M | ---- | ---- | ---- | 11.90%-136.39M | ---- | 10.32%-68.59M |
Accounts receivable (increase)decrease | ---- | ---- | ---- | -127.31%-265.34M | ---- | ---- | ---- | 254.43%971.48M | ---- | 1,534.29%1.31B |
Accounts payable increase (decrease) | ---- | ---- | ---- | 115.67%75.16M | ---- | ---- | ---- | -165.31%-479.57M | ---- | -750.20%-744.82M |
prepayments (increase)decrease | ---- | ---- | ---- | -133.43%-110.54M | ---- | ---- | ---- | --330.62M | ---- | ---- |
Special items for working capital changes | ---- | ---- | ---- | 21,381.57%224.91M | ---- | ---- | ---- | 100.39%1.05M | ---- | ---- |
Adjustment items for working capital changes | ---- | ---- | ---- | --5M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | ---- | ---- | ---- | -26.72%-2.11B | ---- | ---- | ---- | -230.80%-1.67B | ---- | -318.57%-350.25M |
Other taxs | ---- | ---- | ---- | 192.46%99.05M | ---- | ---- | ---- | 22.15%-107.13M | ---- | 2.90%-107.13M |
Special items of business | ---- | 29.22%-869.25M | ---- | ---- | ---- | -1,067,878.26%-1.23B | ---- | ---- | ---- | 92.81%-115K |
Adjustment items of business operations | 33.09%-1.11B | ---- | 47.72%-376.58M | ---- | -48.92%-1.66B | ---- | -226.26%-720.25M | ---- | -106.90%-1.12B | ---- |
Net cash from operations | 33.09%-1.11B | 29.22%-869.25M | 47.72%-376.58M | -13.50%-2.01B | -48.92%-1.66B | -168.45%-1.23B | -226.26%-720.25M | -176.57%-1.78B | -106.90%-1.12B | -1,046.91%-457.5M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -58.93%24.98M | ---- | 74.30%101.62M | ---- | 156.11%60.83M | ---- | 88.19%58.3M | ---- | 26.45%23.75M |
Dividend received - investment | 14.16%4.83M | ---- | ---- | ---- | 1,631.72%4.23M | ---- | --1.77M | ---- | -68.88%244.53K | ---- |
Loan receivable (increase) decrease | ---- | 99.69%3.9M | ---- | 322.69%1.95M | ---- | 367.53%1.95M | ---- | 76.92%-877K | ---- | 72.96%-730K |
Decrease in deposits (increase) | ---- | ---- | ---- | 190.92%26.41M | ---- | 883.88%4.52M | ---- | -1,329.07%-29.05M | ---- | 136.37%459K |
Sale of fixed assets | 8,329.80%1.87M | 8,377.27%1.87M | ---- | 409,600.00%4.1M | 3,252.10%22.12K | 2,100.00%22K | ---- | -90.91%1K | -24.40%660 | 0.00%1K |
Purchase of fixed assets | -2.66%-620.76M | -95.65%-393.29M | -68.97%-212.29M | -50.88%-578.01M | -112.80%-604.66M | -40.22%-201.02M | -29.43%-125.64M | 50.40%-383.1M | 56.99%-284.14M | 70.84%-143.36M |
Purchase of intangible assets | ---- | -485.99%-2.43M | ---- | -2,246.01%-254.57M | ---- | 94.89%-414K | ---- | 90.47%-10.85M | ---- | 13.87%-8.1M |
Sale of subsidiaries | ---- | --150M | ---- | --40.65M | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---35M | ---- | ---- | ---- | ---- | ---- | --2.22M | ---- | --2.22M |
Recovery of cash from investments | -25.22%901.37M | -91.65%100.39M | -62.77%150M | 493,962.86%1.21B | 1,224.63%1.21B | 1,218.27%1.2B | --402.85M | -99.96%245K | -70.06%91M | -70.06%91.25M |
Cash on investment | -4.78%-1.4B | 35.63%-791.37M | 96.87%-25.06M | -1,294.93%-1.46B | -585.48%-1.34B | -529.32%-1.23B | -804.12%-800M | 93.57%-104.5M | 82.31%-195.48M | 80.32%-195.36M |
Other items in the investment business | -59.13%33.18M | ---- | -49.97%14.08M | --12.7M | 93.06%81.17M | --500K | 175.04%28.15M | ---- | 742.27%42.04M | ---- |
Net cash from investment operations | -65.72%-1.08B | -487.30%-940.94M | 85.13%-73.27M | -90.84%-892.42M | -88.79%-653.83M | 30.30%-160.22M | -181.13%-492.87M | 75.14%-467.62M | 76.22%-346.34M | 80.42%-229.88M |
Net cash before financing | 5.22%-2.2B | -30.38%-1.81B | 62.92%-449.85M | -29.62%-2.91B | -58.35%-2.32B | -101.98%-1.39B | -407.03%-1.21B | 11.09%-2.24B | 26.67%-1.46B | 38.95%-687.37M |
Cash flow from financing activities | ||||||||||
New borrowing | 220.03%1.93B | 535.52%1.43B | 1,299.67%1.28B | 16.27%977.1M | -21.55%602.68M | -46.27%225.73M | --91.3M | 68.07%840.36M | 53.64%768.21M | --420.11M |
Refund | -142.40%-943.5M | -443.44%-634.03M | -100.00%-30M | -323.92%-480.92M | -3,792.29%-389.23M | -2,233.38%-116.67M | -200.00%-15M | 85.70%-113.45M | 98.74%-10M | 90.62%-5M |
Issuing shares | ---- | ---- | ---- | -96.00%152.6M | ---- | ---- | ---- | 77.30%3.81B | ---- | -99.21%16.98M |
Interest paid - financing | ---- | -88.14%-33.86M | ---- | -49.61%-38.23M | ---- | -31.32%-18M | ---- | -13.70%-25.55M | ---- | 39.74%-13.71M |
Dividends paid - financing | -87.93%-52.05M | ---- | -55.26%-13.64M | ---- | -63.18%-27.7M | ---- | -81.44%-8.79M | ---- | 38.53%-16.97M | ---- |
Absorb investment income | -100.00%1.57K | ---- | ---- | -99.22%3M | -60.81%155.59M | -99.21%3M | -59.05%155.59M | -56.87%386M | -81.29%396.98M | --380M |
Issuance expenses and redemption of securities expenses | ---- | -45.33%-4M | ---- | -0.30%-29.64M | ---- | -349.84%-2.75M | ---- | 0.41%-29.56M | ---- | 97.84%-612K |
Other items of the financing business | -133.26%-33.21M | ---- | -23.77%-14.43M | 180.54%150M | 135.06%99.84M | 162.09%152.6M | 10.12%-11.66M | ---186.25M | -825.45%-284.8M | ---245.76M |
Net cash from financing operations | 104.00%900.03M | 235.62%738.75M | 476.88%1.22B | -85.33%681.04M | -48.30%441.19M | -58.84%220.12M | -40.80%211.45M | 74.18%4.64B | -51.79%853.4M | -73.63%534.8M |
Effect of rate | -131.83%-6.86M | -80.99%4.77M | 111.75%1.25M | -91.82%7.55M | -79.92%21.54M | -54.39%25.1M | -834.70%-10.64M | 497.25%92.27M | 1,055.69%107.23M | 395.97%55.03M |
Net Cash | 30.89%-1.3B | 8.29%-1.07B | 176.87%769.99M | -192.76%-2.23B | -207.45%-1.88B | -665.69%-1.17B | -233.15%-1B | 1,580.33%2.4B | -169.72%-610.42M | -116.91%-152.58M |
Begining period cash | -37.00%3.78B | -37.00%3.78B | -37.00%3.78B | 71.12%6B | 71.12%6B | 71.12%6B | 71.12%6B | 3.53%3.5B | 3.53%3.5B | 3.53%3.5B |
Cash at the end | -40.26%2.47B | -44.14%2.71B | -8.73%4.55B | -37.00%3.78B | 37.99%4.14B | 42.46%4.85B | 17.06%4.98B | 71.12%6B | -4.64%3B | -20.18%3.41B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- |
Auditor | -- | -- | -- | Huapu Tianjian Certified Public Accountants Co., Ltd. (Special General Partnership) | -- | -- | -- | Huapu Tianjian Certified Public Accountants Co., Ltd. (Special General Partnership) | -- | -- |
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.