(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q9)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 15.90%115.89M | 26.57%216.31M | 36.48%100M | -22.91%170.9M | -38.23%73.27M | -13.96%221.69M | -13.93%170.1M | --118.62M | 33.54%257.65M | --197.63M |
Profit adjustment | ||||||||||
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---5.03M | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | -120.49%-50K | -37.25%1.87M | -80.46%244K | 44.83%2.97M | 75.42%1.25M | 550.99%2.05M | 367.94%1.34M | --712K | 76.34%-455K | ---499K |
Impairment and provisions: | 468.30%2.9M | 487.93%1.35M | 600.00%511K | 66.44%-348K | 110.63%73K | -146.38%-1.04M | -118.11%-396K | ---687K | 373.73%2.24M | --2.19M |
-Impairmen of inventory (reversal) | 113.89%55K | 22.62%-414K | -36.08%-396K | 34.99%-535K | 49.83%-291K | -148.84%-823K | -125.81%-436K | ---580K | 2,732.81%1.69M | --1.69M |
-Other impairments and provisions | 214.11%2.85M | 843.32%1.76M | 149.18%907K | 187.38%187K | 440.19%364K | -138.84%-214K | -91.97%40K | ---107K | 31.50%551K | --498K |
Revaluation surplus: | ---- | 55.22%-2.95M | 66.58%-1.81M | 11.49%-6.59M | -127.69%-5.42M | ---7.44M | ---- | ---2.38M | ---- | ---- |
-Other fair value changes | ---- | 55.22%-2.95M | 66.58%-1.81M | 11.49%-6.59M | -127.69%-5.42M | ---7.44M | ---- | ---2.38M | ---- | ---- |
Asset sale loss (gain): | -108.83%-34K | -48.82%-3.46M | 108.36%385K | -15.31%-2.33M | -262.73%-4.6M | 95.71%-2.02M | 96.41%-1.65M | ---1.27M | -4,160.38%-46.99M | ---45.88M |
-Loss (gain) on sale of property, machinery and equipment | -108.83%-34K | -48.82%-3.46M | 108.36%385K | -15.31%-2.33M | -262.73%-4.6M | 95.71%-2.02M | 96.41%-1.65M | ---1.27M | -4,160.38%-46.99M | ---45.88M |
Depreciation and amortization: | -3.52%35.26M | 4.51%69.57M | 10.73%36.54M | 12.20%66.57M | 11.46%33M | 8.17%59.33M | 13.16%44M | --29.61M | 6.25%54.85M | --38.88M |
-Amortization of intangible assets | -0.51%3.72M | -0.24%7.48M | -0.11%3.74M | 0.78%7.5M | 0.83%3.75M | 0.12%7.44M | 0.07%5.58M | --3.72M | 0.04%7.43M | --5.57M |
Financial expense | -16.53%1.6M | 44.49%3.57M | 311.18%1.91M | 99.84%2.47M | 794.23%465K | 339.50%1.24M | 114.72%569K | --52K | 13.31%281K | --265K |
Exchange Loss (gain) | 598.39%309K | 101.05%61K | ---62K | ---5.8M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | 1.33%-370K | 1.06%-748K | 1.06%-375K | 0.92%-756K | 0.52%-379K | -500.79%-763K | ---- | ---381K | ---127K | ---- |
Operating profit before the change of operating capital | 13.22%155.5M | 25.75%285.56M | 40.64%137.34M | -16.83%227.08M | -32.31%97.66M | 2.09%273.05M | 8.49%208.93M | --144.28M | 10.39%267.45M | --192.59M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -140.21%-4.09M | 2,079.94%13.69M | 262.34%10.18M | 108.95%628K | 45.77%2.81M | -18.32%-7.02M | 47.13%-6.54M | --1.93M | -177.07%-5.93M | ---12.38M |
Accounts receivable (increase)decrease | 254.88%19.98M | -362.89%-21.26M | 12.12%-12.9M | 272.14%8.09M | -231.42%-14.68M | -2,481.32%-4.7M | -281.85%-8.67M | ---4.43M | -105.27%-182K | ---2.27M |
Accounts payable increase (decrease) | -659.14%-19.18M | 1.47%-44.85M | -78.21%3.43M | -148.03%-45.51M | 132.32%15.74M | 114.10%94.76M | -218.84%-23.13M | ---48.71M | 91.54%44.26M | ---7.25M |
prepayments (increase)decrease | 476.85%24.12M | -298.68%-8.76M | 109.89%4.18M | 78.04%-2.2M | -3,898.83%-42.28M | -337.05%-10M | -352.64%-15.69M | --1.11M | -243.60%-2.29M | --6.21M |
Special items for working capital changes | -19.33%-42.87M | -9.57%63.87M | 14.38%-35.93M | 118.71%70.63M | -6.05%-41.96M | -37.58%32.3M | -22.92%30.48M | ---39.57M | -3.45%51.74M | --39.54M |
Cash from business operations | 25.54%133.46M | 11.42%288.26M | 515.02%106.31M | -31.62%258.72M | -68.35%17.29M | 6.57%378.38M | -14.35%185.38M | --54.61M | 10.31%355.05M | --216.44M |
Other taxs | -22.46%-40.02M | 13.26%-47M | 36.72%-32.68M | -7.06%-54.18M | -43.81%-51.64M | -116.02%-50.61M | -139.24%-50.57M | ---35.91M | 60.41%-23.43M | ---21.14M |
Net cash from operations | 26.91%93.44M | 17.96%241.26M | 314.33%73.63M | -37.60%204.54M | -283.66%-34.35M | -1.16%327.77M | -30.97%134.82M | --18.71M | 26.23%331.62M | --195.31M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -20.05%2.67M | --2.67M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | --800K | ---- | ---- | ---- | ---- |
Sale of fixed assets | 160.57%35.41M | 0.57%29.97M | 221.31%13.59M | 466.95%29.8M | -1.99%4.23M | -90.88%5.26M | -91.30%4.94M | --4.32M | 1,910.96%57.63M | --56.7M |
Purchase of fixed assets | 5.71%-76.95M | -85.80%-185.5M | -77.01%-81.6M | 13.15%-99.84M | 17.43%-46.1M | -26.19%-114.96M | -18.89%-90.09M | ---55.84M | 46.81%-91.1M | ---75.78M |
Purchase of intangible assets | ---- | 96.57%-820K | 26.17%-818K | -6,071.32%-23.88M | -2,030.77%-1.11M | -1,448.00%-387K | -231.25%-53K | ---52K | -257.14%-25K | ---16K |
Recovery of cash from investments | ---- | -75.31%292.95M | -79.71%191.81M | 32.96%1.19B | 290.06%945.42M | --892.44M | --570.03M | --242.38M | ---- | ---- |
Cash on investment | ---- | 71.26%-296M | 75.95%-190M | 0.48%-1.03B | -54.90%-790M | ---1.04B | ---885M | ---510M | ---- | ---- |
Other items in the investment business | ---2.33M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 34.54%-43.87M | -354.37%-159.4M | -159.61%-67.02M | 124.88%62.67M | 135.23%112.44M | -717.07%-251.85M | -2,336.52%-400.17M | ---319.19M | 81.33%-30.82M | ---16.42M |
Net cash before financing | 650.42%49.57M | -69.36%81.86M | -91.54%6.61M | 251.93%267.2M | 125.99%78.09M | -74.76%75.93M | -248.34%-265.36M | ---300.49M | 208.09%300.8M | --178.88M |
Cash flow from financing activities | ||||||||||
New borrowing | 293.32%78.66M | 71.95%744.14M | -60.00%20M | 264.21%432.77M | 25.00%50M | --118.83M | --118.83M | --40M | ---- | ---- |
Refund | ---63.71M | -71.95%-744.14M | ---- | -264.21%-432.77M | ---- | ---118.83M | ---- | ---- | ---- | ---- |
Issuing shares | ---- | ---- | ---- | --274.79M | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | ---- | -30.50%-3M | ---- | ---2.3M | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | 97.27%-2.69M | -556.84%-296.46M | -116.08%-98.48M | -19.78%-45.13M | -291.13%-45.57M | 87.57%-37.68M | 92.98%-11.12M | ---11.65M | -130,053.22%-303.26M | ---158.25M |
Absorb investment income | ---- | -82.73%551K | ---- | --3.19M | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | 70.37%-3.09M | ---3.09M | ---10.41M | ---- | ---- | ---- | ---- | ---- | ---- |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---120M | ---- | ---- | ---- |
Net cash from financing operations | 114.01%11.59M | -239.40%-303.93M | -2,227.41%-82.74M | 660.16%218.03M | -86.02%3.89M | 87.19%-38.92M | 91.61%-13.31M | --27.82M | -961.28%-303.87M | ---158.73M |
Effect of rate | -598.39%-309K | -101.05%-61K | --62K | --5.8M | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 180.33%61.15M | -145.76%-222.06M | -192.87%-76.13M | 1,211.29%485.23M | 130.06%81.98M | 1,304.56%37M | -1,483.06%-278.67M | ---272.67M | -102.31%-3.07M | --20.15M |
Begining period cash | -20.57%857.58M | 83.41%1.08B | 83.41%1.08B | 6.71%588.67M | 6.71%588.67M | -0.55%551.67M | -0.55%551.67M | --551.67M | 31.51%554.74M | --554.74M |
Cash at the end | -8.49%918.42M | -20.57%857.58M | 49.65%1B | 83.41%1.08B | 140.38%670.65M | 6.71%588.67M | -52.51%273M | --279M | -0.55%551.67M | --574.89M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -0.55%551.67M | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -0.55%551.67M | ---- |
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 | -- |
Auditor | -- | 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