(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 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 12.78%-366.23M | ---- | 52.68%-419.91M | ---- | -95.87%-887.31M | ---- | -492.47%-453M | ---- | 108.55%115.42M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 12.89%-11.92M | ---- | 34.88%-13.68M | ---- | -146.00%-21.01M | ---- | ---8.54M | ---- | ---- | ---- |
Interest expense - adjustment | -18.77%161.07M | ---- | 0.42%198.28M | ---- | -4.53%197.45M | ---- | --206.82M | ---- | ---- | ---- |
Dividend (income)- adjustment | 40.03%-1.82M | ---- | 46.11%-3.04M | ---- | 52.77%-5.63M | ---- | ---11.93M | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 158.04%60.22M | ---- | 459.28%23.34M | ---- | 31.70%-6.5M | ---- | ---9.51M | ---- | ---- | ---- |
Impairment and provisions: | 529.02%252.92M | --0 | -90.22%40.21M | --0 | 1,910.14%410.95M | --0 | --20.44M | --0 | --0 | --0 |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | --104M | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | -51.21%5.44M | ---- | 234.35%11.15M | ---- | -257.80%-8.3M | ---- | --5.26M | ---- | ---- | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | --275.1M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | 751.78%247.48M | ---- | -27.64%29.05M | ---- | 164.45%40.15M | ---- | --15.18M | ---- | ---- | ---- |
Revaluation surplus: | 174.62%28.82M | --0 | -122.39%-38.63M | --0 | 25.04%172.49M | --0 | --137.95M | --0 | --0 | --0 |
-Derivative financial instruments fair value (increase) | 93.08%-4.31M | ---- | ---62.22M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | 40.44%33.13M | ---- | -86.32%23.59M | ---- | 25.04%172.49M | ---- | --137.95M | ---- | ---- | ---- |
Asset sale loss (gain): | -117.94%-2.63M | --0 | 227.68%14.68M | --0 | -83.31%4.48M | --0 | --26.84M | --0 | --0 | --0 |
-Loss (gain) from sale of subsidiary company | -120.39%-2.66M | ---- | --13.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -98.28%28K | ---- | -63.67%1.63M | ---- | 231.54%4.48M | ---- | ---3.41M | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | --30.24M | ---- | ---- | ---- |
Depreciation and amortization: | -7.57%64.09M | --0 | -9.17%69.34M | --0 | -41.74%76.34M | --0 | --131.03M | --0 | --0 | --0 |
-Depreciation | -9.60%55.11M | ---- | -5.37%60.96M | ---- | -32.01%64.41M | ---- | --94.74M | ---- | ---- | ---- |
-Amortization of intangible assets | 7.18%8.98M | ---- | -29.70%8.38M | ---- | -67.15%11.92M | ---- | --36.29M | ---- | ---- | ---- |
Exchange Loss (gain) | -107.95%-13.44M | ---- | 221.07%168.98M | ---- | -7.18%-139.57M | ---- | ---130.22M | ---- | ---- | ---- |
Special items | -48.14%10.28M | ---- | -84.41%19.82M | ---- | -19.79%127.15M | ---- | --158.52M | ---- | ---- | ---- |
Adjustment items | ---- | ---- | ---- | ---- | ---148.11M | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 205.36%181.37M | --0 | 127.09%59.39M | --0 | -420.59%-219.28M | --0 | -40.74%68.4M | --0 | -23.48%115.42M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 94.38%-4.62M | ---- | -421.06%-82.18M | ---- | -71.74%25.6M | ---- | 258.58%90.58M | ---- | -162.54%-57.12M | ---- |
Accounts receivable (increase)decrease | -742.35%-367.5M | ---- | 103.77%57.21M | ---- | -77.39%28.08M | ---- | 274.96%124.18M | ---- | 66.27%-70.98M | ---- |
Accounts payable increase (decrease) | -15.71%68.11M | ---- | -69.55%80.8M | ---- | 190.20%265.35M | ---- | -4.85%-294.18M | ---- | -611.09%-280.57M | ---- |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | ---- | 12.74%85.07M | ---- | 150.62%75.46M | ---- | -223.08%-149.06M | ---- |
Cash from business operations | -300.41%-99.44M | --0 | 152.06%49.62M | --0 | -130.03%-95.3M | --0 | 4,945.13%317.39M | --0 | 111.28%6.29M | --0 |
Other taxs | -608.45%-30.1M | ---- | -27.63%5.92M | ---- | 163.76%8.18M | ---- | -498.60%-12.83M | ---- | -11.67%-2.14M | ---- |
Special items of business | 135.38%23.21M | ---- | 73.80%-65.61M | ---- | -195.39%-250.41M | ---- | -41.48%262.52M | ---- | 484.86%448.6M | ---- |
Net cash from operations | -333.24%-129.53M | -483.11%-67.94M | 196.72%55.54M | 163.69%17.73M | -118.28%-57.42M | 87.12%-27.84M | 7,473.02%314.13M | -181.53%-216.23M | 107.19%4.15M | 172.43%265.23M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -62.98%5.07M | 360.75%1.48M | -34.88%13.68M | -97.06%321K | -40.62%21.01M | -73.85%10.9M | -66.05%35.38M | 110.54%41.69M | 1,559.90%104.19M | 109.38%19.8M |
Dividend received - investment | -40.03%1.82M | -36.69%1.45M | -46.11%3.04M | 27.81%2.28M | -52.77%5.63M | -76.24%1.79M | -70.00%11.93M | 161.78%7.52M | 8.44%39.76M | --2.87M |
Loan receivable (increase) decrease | ---37.2M | ---- | ---- | ---- | ---- | ---- | ---- | -122.50%-43.34M | 89.18%-33.91M | 139.22%192.59M |
Decrease in deposits (increase) | ---- | --14M | ---- | ---- | ---- | ---- | ---- | 289.31%264.63M | 260.58%130.02M | -145.64%-139.79M |
Sale of fixed assets | --607K | ---- | ---- | 13,106.67%1.98M | ---- | -99.71%15K | -56.92%8.23M | 18.88%5.15M | 10,167.74%19.1M | 12,280.00%4.33M |
Purchase of fixed assets | 23.71%-37.84M | -3.90%-23.79M | -204.59%-49.6M | 44.14%-22.9M | 84.48%-16.28M | -138.29%-41M | 34.64%-104.93M | 73.01%-17.2M | -38.95%-160.54M | 15.96%-63.73M |
Purchase of intangible assets | -664.77%-2.82M | ---2.43M | ---369K | ---- | ---- | ---- | 84.49%-6.41M | 97.09%-916K | -8,884.13%-41.33M | ---31.49M |
Sale of subsidiaries | -92.15%270K | 0.00%100K | 104.58%3.44M | --100K | -36.81%1.68M | ---- | --2.66M | -62.59%85.58M | ---- | --228.75M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---584K | ---- | ---- | ---- |
Recovery of cash from investments | 38.49%130.57M | -97.90%1.48M | 27.47%94.28M | 550.98%70.42M | -62.83%73.96M | -93.62%10.82M | -74.47%198.99M | --169.66M | --779.41M | ---- |
Cash on investment | -463.25%-110.97M | -126.61%-29.52M | 35.29%-19.7M | ---13.03M | -1,100.59%-30.45M | ---- | 96.66%-2.54M | ---37.28M | -68.22%-75.87M | ---- |
Other items in the investment business | -92.00%4.35M | ---- | -36.24%54.45M | ---- | 217.20%85.4M | ---- | -120.25%-72.87M | -728.52%-36.4M | 8,361.34%359.78M | --5.79M |
Net cash from investment operations | -146.51%-46.14M | -195.05%-37.24M | -29.61%99.22M | 324.21%39.18M | 101.79%140.95M | -103.98%-17.47M | -93.77%69.85M | 100.38%439.1M | 324.40%1.12B | 166.03%219.13M |
Net cash before financing | -213.52%-175.68M | -284.81%-105.18M | 85.27%154.76M | 225.59%56.91M | -78.25%83.53M | -120.33%-45.32M | -65.86%383.98M | -53.99%222.87M | 301.91%1.12B | 169.39%484.36M |
Cash flow from financing activities | ||||||||||
New borrowing | -7.23%552.23M | 235.02%262.35M | -15.06%595.25M | -64.41%78.31M | 279.16%700.75M | -74.88%220M | -93.52%184.82M | -55.43%875.78M | 162.36%2.85B | 127.55%1.96B |
Refund | 56.98%-329.2M | -10.03%-195.21M | -10.39%-765.17M | -59.35%-177.41M | -46.16%-693.12M | 89.14%-111.33M | 87.54%-474.23M | 54.60%-1.03B | -282.40%-3.81B | -356.34%-2.26B |
Issuing shares | ---- | ---- | ---- | ---- | --51.43M | --8.49M | ---- | ---- | ---- | ---- |
Interest paid - financing | 32.77%-30.05M | 31.81%-14.95M | 55.99%-44.69M | 77.63%-21.92M | -8.26%-101.54M | -65.27%-97.96M | 61.67%-93.79M | 11.52%-59.27M | -19.46%-244.69M | 33.88%-66.99M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---27.4M | ---- | ---- |
Other items of the financing business | 21.09%-7.97M | 11.79%-2.35M | 73.48%-10.1M | 52.62%-2.66M | -53.04%-38.09M | 59.82%-5.62M | -262.97%-24.89M | -84.76%-13.99M | -23.42%-6.86M | ---7.57M |
Net cash from financing operations | 182.33%185M | 140.31%49.85M | -178.91%-224.72M | -1,010.88%-123.68M | 80.26%-80.57M | 105.43%13.58M | 66.12%-408.09M | 31.98%-250.05M | -910.71%-1.2B | -194.87%-367.62M |
Effect of rate | -71.48%921K | -67.75%1.14M | 449.08%3.23M | 7,962.22%3.54M | 6.57%-925K | -100.98%-45K | -109.22%-990K | 258.19%4.59M | -68.70%10.74M | -33.99%1.28M |
Net Cash | 113.33%9.33M | 17.14%-55.32M | -2,461.92%-69.96M | -110.38%-66.77M | 112.28%2.96M | -16.77%-31.74M | 69.81%-24.11M | -123.28%-27.18M | 80.45%-79.87M | 137.60%116.74M |
Begining period cash | -29.26%161.37M | -29.26%161.36M | 0.90%228.1M | 37.76%228.1M | -10.00%226.06M | -34.08%165.58M | -21.58%251.16M | -21.58%251.16M | -53.88%320.29M | -53.88%320.29M |
Cash at the end | 6.35%171.61M | -34.99%107.18M | -29.26%161.37M | 23.22%164.87M | 0.90%228.1M | -41.47%133.79M | -10.00%226.06M | -47.85%228.58M | -21.58%251.16M | 13.59%438.31M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
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 | -- |
Auditor | Jindaoliancheng Certified Public Accountants Co., Ltd. | -- | Jindaoliancheng Certified Public Accountants Co., Ltd. | -- | Jindaoliancheng Certified Public Accountants Co., Ltd. | -- | Jindaoliancheng Certified Public Accountants Co., Ltd. | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- |
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