(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 | ---- | -11.88%-20.98B | ---- | -468.40%-18.76B | ---- | 8.72%5.09B | ---- | 12.40%4.68B | ---- | -10.71%4.17B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 13.15%-693.46M | ---- | 50.21%-798.44M | ---- | 17.74%-1.6B | ---- | 18.45%-1.95B | ---- | -9.20%-2.39B |
Dividend (income)- adjustment | ---- | ---- | ---- | 34.65%-114.78M | ---- | 22.33%-175.64M | ---- | 2.67%-226.12M | ---- | 22.58%-232.31M |
Attributable subsidiary (profit) loss | ---- | 4.59%2.36B | ---- | 219.36%2.26B | ---- | -42.61%-1.89B | ---- | 23.04%-1.33B | ---- | -75.03%-1.72B |
Impairment and provisions: | ---- | 53.53%14.17B | ---- | 2,208.43%9.23B | ---- | 52.21%399.9M | ---- | -56.34%262.72M | ---- | -23.04%601.7M |
-Other impairments and provisions | ---- | 53.53%14.17B | ---- | 2,208.43%9.23B | ---- | 52.21%399.9M | ---- | -56.34%262.72M | ---- | -23.04%601.7M |
Revaluation surplus: | ---- | 218.04%1.66B | ---- | -13.97%523.25M | ---- | 284.20%608.19M | ---- | 45.18%-330.17M | ---- | 77.10%-602.32M |
-Fair value of investment properties (increase) | ---- | 262.34%928.02M | ---- | 301.05%256.12M | ---- | -59.07%63.86M | ---- | 141.79%156.05M | ---- | 84.19%-373.38M |
-Other fair value changes | ---- | 175.57%736.13M | ---- | -50.92%267.13M | ---- | 211.95%544.33M | ---- | -112.38%-486.22M | ---- | 15.06%-228.94M |
Asset sale loss (gain): | ---- | -188.31%-1.01B | ---- | 353.87%1.14B | ---- | -273.91%-448.38M | ---- | 126.85%257.83M | ---- | 59.64%-960.37M |
-Loss (gain) from sale of subsidiary company | ---- | -82.48%120.13M | ---- | 287.14%685.77M | ---- | -208.29%-366.45M | ---- | 147.23%338.4M | ---- | 65.84%-716.41M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 1,114.03%6.87M | ---- | -126.34%-677K | ---- | 215.61%2.57M | ---- | -146.11%-2.22M | ---- | 197.97%4.82M |
-Loss (gain) from selling other assets | ---- | -349.81%-1.13B | ---- | 636.35%453.23M | ---- | -7.86%-84.5M | ---- | 68.51%-78.35M | ---- | 10.28%-248.78M |
Depreciation and amortization: | ---- | 37.08%401.06M | ---- | 55.59%292.57M | ---- | 26.24%188.04M | ---- | -44.12%148.95M | ---- | 177.81%266.53M |
-Depreciation | ---- | -0.95%127.32M | ---- | -13.43%128.54M | ---- | 141.55%148.49M | ---- | -36.22%61.47M | ---- | 25.72%96.38M |
-Amortization of intangible assets | ---- | 1.91%86.62M | ---- | 178.04%85M | ---- | 221.95%30.57M | ---- | -43.67%9.5M | ---- | -12.55%16.86M |
Financial expense | ---- | 14.71%3.52B | ---- | 36.96%3.07B | ---- | 6.05%2.24B | ---- | -11.81%2.11B | ---- | 34.88%2.39B |
Exchange Loss (gain) | ---- | -81.32%220.11M | ---- | 438.20%1.18B | ---- | 71.29%-348.42M | ---- | -196.79%-1.21B | ---- | -40.85%-408.84M |
Special items | ---- | -46.07%1.42B | ---- | -45.00%2.64B | ---- | -15.35%4.8B | ---- | -13.47%5.67B | ---- | 0.29%6.55B |
Operating profit before the change of operating capital | ---- | 63.62%1.08B | ---- | -92.56%658.97M | ---- | 9.52%8.86B | ---- | 5.55%8.09B | ---- | 50.91%7.66B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 64.87%-155.96M | ---- | -300.44%-443.99M | ---- | -143.75%-110.88M | ---- | 169.05%253.45M | ---- | -623.85%-367.08M |
Developing property (increase)decrease | ---- | -164.59%-13.66B | ---- | 25.49%21.15B | ---- | 266.61%16.85B | ---- | -198.85%-10.11B | ---- | 236.59%10.23B |
Accounts receivable (increase)decrease | ---- | 244.87%6.9B | ---- | 69.31%-4.76B | ---- | -681.69%-15.51B | ---- | 132.55%2.67B | ---- | 31.07%-8.19B |
Accounts payable increase (decrease) | ---- | 39.12%-8.2B | ---- | -275.02%-13.47B | ---- | -31.46%7.7B | ---- | 1,606.96%11.23B | ---- | -96.07%657.87M |
Advance payment increase (decrease) | ---- | -33.40%-20.15B | ---- | -64.12%-15.11B | ---- | -183.36%-9.21B | ---- | 360.12%11.04B | ---- | -228.74%-4.25B |
prepayments (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -109.05%-486.4M |
Special items for working capital changes | ---- | 2,088.71%39.91B | ---- | 127.53%1.82B | ---- | -130.93%-6.62B | ---- | -636.54%-2.87B | ---- | 114.37%534.65M |
Cash from business operations | -86.40%677.4M | 156.29%5.72B | 300.67%4.98B | -620.97%-10.16B | -235.49%-2.48B | -90.40%1.95B | -58.14%1.83B | 250.31%20.3B | -5.44%4.38B | -22.46%5.79B |
Other taxs | 98.01%-13.74M | 16.91%-538.42M | 50.17%-691.09M | 87.71%-647.99M | 47.98%-1.39B | -23.59%-5.27B | -26.23%-2.67B | -6.40%-4.26B | -1.57%-2.11B | -5.61%-4.01B |
Interest paid - operating | 80.56%-493.17M | 24.91%-3.55B | -5.44%-2.54B | -2.23%-4.73B | 0.40%-2.41B | -0.14%-4.62B | -23.60%-2.42B | 9.29%-4.62B | 15.37%-1.95B | -36.74%-5.09B |
Net cash from operations | -90.28%170.5M | 110.50%1.63B | 127.95%1.75B | -95.50%-15.53B | -93.09%-6.27B | -169.58%-7.94B | -1,147.54%-3.25B | 445.66%11.42B | 29.39%310.21M | -7,316.56%-3.3B |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -83.57%249.41M | ---- | -28.45%1.52B | ---- | 8.82%2.12B | ---- | -18.45%1.95B | ---- | 9.20%2.39B |
Dividend received - investment | ---- | -55.78%103.87M | ---- | -89.05%234.92M | ---- | 369.85%2.15B | ---- | -50.88%456.61M | ---- | 17.54%929.57M |
Loan receivable (increase) decrease | -86.22%207.26M | -84.22%8.96B | 29.46%1.5B | -19.82%56.79B | 119.53%1.16B | -36.99%70.83B | -229.65%-5.95B | 5,008.77%112.41B | --4.59B | 75.98%-2.29B |
Sale of fixed assets | ---- | -27.88%73.65M | ---- | 831.82%102.12M | ---- | -37.24%10.96M | ---- | -21.53%17.46M | ---- | 58.75%22.25M |
Purchase of fixed assets | ---- | 45.97%-173.27M | ---- | -20.71%-320.66M | ---- | 55.48%-265.64M | ---- | -8.22%-596.68M | ---- | 37.14%-551.36M |
Purchase of intangible assets | ---- | 87.57%-11.09M | ---- | -180.08%-89.19M | ---- | 31.00%-31.84M | ---- | 65.18%-46.15M | ---- | 36.62%-132.55M |
Sale of subsidiaries | ---- | 117.21%5.02B | ---- | 16.71%2.31B | ---- | 1,520.41%1.98B | ---- | -108.16%-139.49M | ---- | -66.07%1.71B |
Acquisition of subsidiaries | ---- | -851.22%-391.94M | ---- | -113.75%-41.2M | ---- | -115.80%-19.28M | ---- | 98.02%-8.93M | ---- | 60.84%-450.84M |
Recovery of cash from investments | ---- | -96.90%41.66M | ---- | 270.95%1.34B | ---- | -37.49%362.1M | ---- | 317.63%579.3M | ---- | 468.67%138.71M |
Cash on investment | -219.38%-282.47M | 86.54%-7.45B | 79.20%-88.44M | 38.34%-55.38B | 71.07%-425.17M | 20.06%-89.82B | -189.99%-1.47B | -1,674.89%-112.35B | ---506.76M | 32.50%-6.33B |
Other items in the investment business | -90.02%366.85M | --89.48M | 117.33%3.67B | ---- | -4.49%1.69B | ---- | -52.02%1.77B | ---- | 114.74%3.69B | ---- |
Net cash from investment operations | -94.27%291.65M | 0.58%6.51B | 109.69%5.09B | 151.02%6.47B | 142.97%2.43B | -657.74%-12.68B | -172.69%-5.65B | 149.82%2.27B | 149.06%7.77B | 65.14%-4.56B |
Net cash before financing | -93.25%462.15M | 189.85%8.14B | 277.91%6.84B | 56.08%-9.06B | 56.77%-3.85B | -250.66%-20.63B | -210.11%-8.9B | 274.03%13.69B | 151.80%8.08B | 40.12%-7.87B |
Cash flow from financing activities | ||||||||||
New borrowing | -87.70%725.74M | -78.31%6.77B | -68.26%5.9B | -41.99%31.19B | -37.45%18.59B | 35.94%53.77B | 59.52%29.72B | -1.23%39.55B | 6.93%18.63B | -16.53%40.05B |
Refund | 91.67%-1.11B | 51.76%-16.28B | 36.81%-13.33B | 34.31%-33.74B | 20.84%-21.09B | -14.24%-51.36B | -68.25%-26.64B | 2.20%-44.96B | 11.61%-15.83B | -108.40%-45.97B |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 6.59%3.38B | ---- | 1,857.32%3.17B |
Dividends paid - financing | ---- | 63.78%-554.99M | ---- | 16.56%-1.53B | ---- | -43.45%-1.84B | ---- | 46.09%-1.28B | ---- | 12.57%-2.37B |
Absorb investment income | ---- | 2,744.65%108.38M | ---- | -99.88%3.81M | ---- | 77.60%3.1B | ---- | -61.15%1.74B | ---- | 114.12%4.49B |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | -20,685.44%-2.01B | ---- | 34.91%-9.65M | ---- | -1,339.90%-14.83M | ---- | 98.61%-1.03M |
Other items of the financing business | 58.18%-360.56M | 68.12%-577.08M | -86.62%-862.07M | -443.30%-1.81B | 1.50%-461.95M | 91.01%-333.17M | -569.03%-469M | -5,994.43%-3.71B | -101.67%-70.1M | -101.30%-60.82M |
Net cash from financing operations | 91.02%-744.59M | -35.03%-10.77B | -180.18%-8.29B | -347.57%-7.98B | -213.05%-2.96B | 160.06%3.22B | -4.16%2.62B | -670.86%-5.37B | -26.45%2.73B | -102.31%-696.13M |
Effect of rate | 107.78%2.68M | -88.07%540K | 85.40%-34.36M | 106.45%4.53M | -600.76%-235.31M | 71.82%-70.2M | -200.24%-33.58M | -160.93%-249.11M | 467.30%33.5M | 40.85%408.84M |
Net Cash | 80.43%-282.44M | 84.53%-2.63B | 78.79%-1.44B | 2.11%-17.04B | -8.32%-6.8B | -309.07%-17.4B | -158.11%-6.28B | 197.21%8.32B | 190.93%10.81B | -150.52%-8.56B |
Begining period cash | -56.98%1.99B | -78.65%4.62B | -78.65%4.62B | -44.66%21.66B | -44.66%21.66B | 26.00%39.13B | 26.00%39.13B | -20.80%31.05B | -20.80%31.05B | 78.47%39.21B |
Cash at the end | -45.67%1.71B | -56.98%1.99B | -78.48%3.15B | -78.65%4.62B | -55.46%14.62B | -44.66%21.66B | -21.69%32.81B | 26.00%39.13B | 53.34%41.9B | -20.80%31.05B |
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 |
Auditor | -- | -- | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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