(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 | ---- | -44.77%411.33M | ---- | -64.39%744.8M | ---- | 129.06%2.09B | ---- | -14.31%913.07M | ---- | 14.08%1.07B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 24.24%-209.98M | ---- | -43.06%-277.16M | ---- | -36.71%-193.74M | ---- | -233.88%-141.72M | ---- | -600.88%-42.45M |
Impairment and provisions: | ---- | -6.72%8.81M | ---- | 593.10%9.45M | ---- | -83.20%1.36M | ---- | --8.11M | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | -6.72%8.81M | ---- | 593.10%9.45M | ---- | -83.20%1.36M | ---- | --8.11M | ---- | ---- |
Revaluation surplus: | ---- | -16.25%-2.91M | ---- | 78.48%-2.5M | ---- | ---11.64M | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | -16.25%-2.91M | ---- | 78.48%-2.5M | ---- | ---11.64M | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | 114.48%387K | ---- | -303.12%-2.67M | ---- | 3,274.36%1.32M | ---- | 112.50%39K | ---- | -1,385.71%-312K |
-Loss (gain) on sale of property, machinery and equipment | ---- | 114.48%387K | ---- | -303.12%-2.67M | ---- | 3,274.36%1.32M | ---- | 112.50%39K | ---- | -1,385.71%-312K |
Depreciation and amortization: | ---- | 8.78%780.94M | ---- | 12.73%717.89M | ---- | 26.00%636.82M | ---- | 23.73%505.42M | ---- | 15.71%408.5M |
-Depreciation | ---- | 8.87%779.39M | ---- | 12.82%715.92M | ---- | 26.09%634.55M | ---- | 23.85%503.25M | ---- | 20.08%406.33M |
-Amortization of intangible assets | ---- | -21.38%1.54M | ---- | -13.59%1.96M | ---- | 4.65%2.27M | ---- | 0.09%2.17M | ---- | 17.93%2.17M |
Financial expense | ---- | -44.44%120.18M | ---- | -19.57%216.31M | ---- | 37.09%268.93M | ---- | -8.67%196.18M | ---- | 24.83%214.8M |
Exchange Loss (gain) | ---- | 198.83%46.37M | ---- | -205.33%-46.91M | ---- | --44.54M | ---- | ---- | ---- | 55.64%10.48M |
Special items | ---- | ---91K | ---- | ---- | ---- | ---- | ---- | 91.78%-3.73M | ---- | 60.86%-45.41M |
Operating profit before the change of operating capital | ---- | -15.02%1.16B | ---- | -52.13%1.36B | ---- | 92.17%2.84B | ---- | -8.31%1.48B | ---- | 19.90%1.61B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 60.67%-458.34M | ---- | -27.51%-1.17B | ---- | -441.37%-914.02M | ---- | 141.92%267.75M | ---- | 16.78%-638.75M |
Accounts receivable (increase)decrease | ---- | 53.93%-316.56M | ---- | -66.49%-687.18M | ---- | -165.18%-412.74M | ---- | 44.57%-155.65M | ---- | 20.54%-280.8M |
Accounts payable increase (decrease) | ---- | -117.10%-621.91M | ---- | -27.02%3.64B | ---- | 4,621.63%4.98B | ---- | -102.95%-110.22M | ---- | 355.01%3.73B |
Special items for working capital changes | ---- | 445.73%190.39M | ---- | ---55.07M | ---- | ---- | ---- | -53.58%214K | ---- | -2.12%461K |
Cash from business operations | 213.42%1.41B | -101.66%-51.38M | -178.86%-1.24B | -52.45%3.09B | -51.06%1.58B | 339.07%6.5B | 882.38%3.22B | -66.56%1.48B | -114.23%-411.58M | 323.94%4.42B |
Other taxs | -431.88%-11.74M | 76.55%-42.17M | 98.05%-2.21M | 41.65%-179.84M | 12.71%-113.21M | -130.85%-308.2M | -60.04%-129.71M | 14.45%-133.51M | -12.74%-81.05M | -7.91%-156.06M |
Net cash from operations | 212.28%1.4B | -103.22%-93.55M | -185.11%-1.24B | -52.99%2.91B | -52.67%1.46B | 359.73%6.19B | 727.33%3.09B | -68.47%1.35B | -117.47%-492.62M | 374.77%4.27B |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 16.65%180.92M | ---- | 13.84%155.09M | ---- | 61.77%136.23M | ---- | --84.21M | ---- | ---- |
Decrease in deposits (increase) | -173.00%-637.56M | 1,017.52%1.13B | 160.93%873.37M | 95.00%-123.22M | -142.65%-1.43B | -82.53%-2.47B | 45.88%-590.72M | 41.96%-1.35B | -55.81%-1.09B | -1,904.54%-2.33B |
Sale of fixed assets | --361K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 7.62%-54.55M | -230.55%-164.21M | -3,437.93%-59.05M | 74.69%-49.68M | 99.16%-1.67M | -3,925,600.00%-196.29M | 52.47%-199.79M | 96.48%-5K | 56.80%-420.33M | 99.09%-142K |
Purchase of intangible assets | ---- | ---- | ---- | -9.08%-1.67M | ---- | ---1.53M | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | -97.99%50M | -83.36%50M | --2.48B | --300.48M | ---- | ---- | -81.71%312.82M | -62.18%307.67M | -49.53%1.71B |
Cash on investment | 88.48%-83.85M | 81.16%-866.22M | 32.40%-728M | -186.86%-4.6B | -41.22%-1.08B | 5.67%-1.6B | ---762.54M | -1.85%-1.7B | ---- | 28.35%-1.67B |
Other items in the investment business | 33.38%171.08M | ---- | 195.18%128.26M | ---- | 14.67%43.45M | -83.61%139K | -6.20%37.89M | 101.19%848K | 144.26%40.4M | 94.12%-71.42M |
Net cash from investment operations | -328.48%-604.52M | 115.52%331.03M | 112.20%264.58M | 48.35%-2.13B | -43.09%-2.17B | -55.72%-4.13B | -30.19%-1.52B | -12.53%-2.65B | -22.33%-1.16B | -531.87%-2.36B |
Net cash before financing | 180.91%793.26M | -69.40%237.48M | -38.98%-980.37M | -62.29%776.1M | -144.78%-705.38M | 257.61%2.06B | 195.10%1.58B | -168.31%-1.31B | -188.64%-1.66B | 263.40%1.91B |
Cash flow from financing activities | ||||||||||
New borrowing | -54.25%1.22B | 101.87%4.19B | 79.05%2.67B | -31.75%2.07B | -18.96%1.49B | -44.74%3.04B | -38.92%1.84B | 30.67%5.5B | 68.01%3.02B | 5.09%4.21B |
Refund | 7.64%-1.54B | -72.39%-4.35B | -213.39%-1.67B | 49.54%-2.52B | 83.37%-532.27M | -31.84%-5B | -196.52%-3.2B | 37.06%-3.79B | 68.78%-1.08B | -57.40%-6.02B |
Interest paid - financing | 18.52%-88K | 39.03%-147.44M | 14.29%-108K | 16.35%-241.81M | 12.50%-126K | -15.38%-289.06M | 13.77%-144K | -15.78%-250.52M | -83.52%-167K | -25.96%-216.37M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 55.40%-103.89M |
Issuance expenses and redemption of securities expenses | -1,748.97%-2.68M | ---1.21M | ---145K | ---- | ---- | 57.06%-2.97M | ---- | 74.63%-6.91M | ---- | -93.82%-27.24M |
Other items of the financing business | -11.61%-84.6M | ---- | 42.63%-75.8M | ---- | 12.22%-132.13M | ---- | -74.64%-150.52M | ---- | 10.61%-86.19M | ---- |
Net cash from financing operations | -143.72%-405.68M | 55.05%-310.73M | 12.13%927.8M | 69.32%-691.23M | 154.82%827.47M | -255.42%-2.25B | -181.59%-1.51B | 166.99%1.45B | 198.17%1.85B | -796.04%-2.16B |
Effect of rate | -112.58%-4.91M | 91.18%-228K | 95.46%39.05M | -284.71%-2.59M | 1,822.33%19.98M | 159.80%1.4M | 46.37%-1.16M | -26.81%-2.34M | 67.77%-2.16M | -118.78%-1.85M |
Net Cash | 837.36%387.58M | -186.32%-73.25M | -143.05%-52.56M | 143.53%84.87M | 85.37%122.09M | -235.53%-194.98M | -65.97%65.87M | 157.00%143.86M | 1,323.95%193.57M | -188.69%-252.38M |
Begining period cash | -31.73%158.14M | 55.10%231.62M | 55.10%231.62M | -56.45%149.34M | -56.45%149.34M | 70.27%342.92M | 70.27%342.92M | -55.80%201.4M | -55.80%201.4M | 182.57%455.62M |
Cash at the end | 147.96%540.81M | -31.73%158.14M | -25.15%218.11M | 55.10%231.62M | -28.51%291.41M | -56.45%149.34M | 3.77%407.62M | 70.27%342.92M | -9.30%392.8M | -55.80%201.4M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | Furimazer Certified Public Accountants Limited | -- | Furimazer Certified Public Accountants Limited | -- | Furimazer Certified Public Accountants Limited | -- | Furimazer Certified Public Accountants Limited | -- | KPMG |
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