(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 | -69.06%681.75M | ---- | -31.10%2.2B | ---- | 63.96%3.2B | ---- | 16.15%1.95B | ---- | -36.87%1.68B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -0.77%-161.86M | ---- | -141.27%-160.62M | ---- | -68.47%-66.57M | ---- | 58.35%-39.52M | ---- | 27.05%-94.88M | ---- |
Attributable subsidiary (profit) loss | 53.67%-223.59M | ---- | 14.19%-482.63M | ---- | -42.82%-562.43M | ---- | 15.45%-393.79M | ---- | 26.96%-465.73M | ---- |
Impairment and provisions: | 127.75%24.35M | --0 | -162.39%-87.76M | --0 | 201.61%140.67M | --0 | 158.78%46.64M | --0 | --18.02M | --0 |
-Impairment of property, plant and equipment (reversal) | --67.72M | ---- | ---- | ---- | -45.14%25.03M | ---- | --45.63M | ---- | ---- | ---- |
-Other impairments and provisions | 50.59%-43.36M | ---- | -175.89%-87.76M | ---- | 11,405.77%115.63M | ---- | -94.42%1.01M | ---- | --18.02M | ---- |
Revaluation surplus: | 307.22%118.22M | --0 | -158.40%-57.05M | --0 | 63.19%97.7M | --0 | 1,266.89%59.87M | --0 | 124.73%4.38M | --0 |
-Fair value of investment properties (increase) | ---177K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | 307.53%118.4M | ---- | -158.40%-57.05M | ---- | 63.19%97.7M | ---- | 1,266.89%59.87M | ---- | 124.73%4.38M | ---- |
Asset sale loss (gain): | 229.22%5.99M | --0 | -115.04%-4.63M | --0 | 229.59%30.82M | --0 | 78.02%-23.78M | --0 | -150.45%-108.2M | --0 |
-Loss (gain) on sale of property, machinery and equipment | 241.93%5.99M | ---- | -104.99%-4.22M | ---- | 9,958.74%84.59M | ---- | 101.51%841K | ---- | -3,977.42%-55.62M | ---- |
-Loss (gain) from selling other assets | ---- | ---- | 99.23%-415K | ---- | -118.45%-53.78M | ---- | 53.18%-24.62M | ---- | -25.69%-52.59M | ---- |
Depreciation and amortization: | 63.82%2.33B | --0 | 5.45%1.42B | --0 | 82.92%1.35B | --0 | 5.49%738.63M | --0 | 16.22%700.23M | --0 |
-Depreciation | 67.37%2.2B | ---- | 5.58%1.32B | ---- | 71.66%1.25B | ---- | 5.42%726.43M | ---- | 20.94%689.07M | ---- |
-Amortization of intangible assets | 20.61%130.62M | ---- | 3.97%108.3M | ---- | 753.33%104.16M | ---- | 9.43%12.21M | ---- | 35.91%11.15M | ---- |
Financial expense | 35.35%1.35B | ---- | 10.20%997.25M | ---- | 70.09%904.93M | ---- | 14.27%532.03M | ---- | -21.98%465.58M | ---- |
Exchange Loss (gain) | -110.31%-9.42M | ---- | 5,043.50%91.4M | ---- | 104.88%1.78M | ---- | -323.43%-36.43M | ---- | 11.46%16.31M | ---- |
Special items | -2,363.41%-314.36M | ---- | -55.39%-12.76M | ---- | -27.75%-8.21M | ---- | -11.23%-6.43M | ---- | 89.20%-5.78M | ---- |
Operating profit before the change of operating capital | -2.72%3.8B | --0 | -23.12%3.91B | --0 | 79.92%5.09B | --0 | 28.00%2.83B | --0 | -26.16%2.21B | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 112.13%125.44M | ---- | -373.36%-1.03B | ---- | 59.83%-218.43M | ---- | -1,298.75%-543.7M | ---- | 122.50%45.36M | ---- |
Accounts receivable (increase)decrease | 6.32%-1.58B | ---- | -16.92%-1.68B | ---- | -4.83%-1.44B | ---- | -159.91%-1.37B | ---- | 608.74%2.29B | ---- |
Accounts payable increase (decrease) | -114.30%-383.98M | ---- | 4,940.28%2.68B | ---- | -111.72%-55.47M | ---- | 115.18%473.13M | ---- | -2,533.68%-3.12B | ---- |
prepayments (increase)decrease | 1,398.86%34.11M | ---- | ---2.63M | ---- | ---- | ---- | ---- | ---- | -140.07%-3.37M | ---- |
Cash from business operations | -35.48%2.35B | --0 | -21.24%3.64B | --0 | 220.43%4.62B | --0 | 11.89%1.44B | --0 | -47.09%1.29B | --0 |
Other taxs | 69.93%-142.23M | ---- | -14.92%-473.07M | ---- | -52.08%-411.67M | ---- | 34.17%-270.7M | ---- | -120.00%-411.18M | ---- |
Special items of business | 241.27%341.23M | ---- | -119.46%-241.55M | ---- | 2,133.93%1.24B | ---- | 140.94%55.57M | ---- | -216.00%-135.74M | ---- |
Net cash from operations | -30.32%2.2B | 5.24%1.8B | -24.78%3.16B | -44.64%1.71B | 259.37%4.21B | 2,647.27%3.1B | 33.49%1.17B | -3.85%112.69M | -60.99%876.73M | -86.07%117.2M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -62.30%49.46M | 43.77%39.9M | 97.06%131.19M | -12.24%27.75M | 68.47%66.57M | 8.30%31.62M | -58.35%39.52M | -23.91%29.2M | 31.28%94.88M | -24.91%38.37M |
Dividend received - investment | -50.89%189.59M | -78.73%79M | 213.63%386.06M | --371.35M | -6.61%123.1M | ---- | -50.43%131.8M | ---- | -9.40%265.88M | -18.45%59.5M |
Restricted cash (increase) decrease | -705.02%-994.12M | ---- | ---123.49M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | -486.10%-2.09B | -585.17%-810.71M | 2,057.46%541.05M | 566.32%167.1M | 167.11%25.08M | --25.08M | 89.76%-37.37M | ---- | ---365M | ---50M |
Decrease in deposits (increase) | 198.12%834.01M | 93.34%-75.18M | -2,303.07%-850.01M | -125.81%-1.13B | 117.47%38.58M | -8.84%-500.18M | -108.81%-220.91M | -145.19%-459.58M | 639.14%2.51B | 238.66%1.02B |
Sale of fixed assets | 94.15%930K | ---- | -96.93%479K | ---- | -83.66%15.61M | -98.82%994K | 44.33%95.48M | 640.89%84.55M | -7.63%66.15M | -73.73%11.41M |
Purchase of fixed assets | 54.72%-1.93B | 51.05%-1.01B | -24.28%-4.26B | -47.90%-2.06B | -89.49%-3.43B | -38.31%-1.39B | -8.64%-1.81B | -95.71%-1.01B | -52.80%-1.67B | -22.79%-514.18M |
Selling intangible assets | -73.01%20M | ---- | -61.36%74.09M | --73.5M | 87.42%191.77M | ---- | 65.43%102.32M | -53.94%39.85M | --61.85M | --86.52M |
Purchase of intangible assets | -19.36%-139.4M | 87.87%-10.3M | 51.55%-116.79M | -297.25%-84.97M | -270.62%-241.05M | -3,500.84%-21.39M | -276.11%-65.04M | 92.80%-594K | 42.09%-17.29M | -1,045.28%-8.25M |
Sale of subsidiaries | -61.30%11.49M | -30.03%11.49M | --29.7M | --16.43M | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | 146.84%1.36B | 146.84%1.36B | -1,307.23%-2.9B | -1,307.23%-2.9B | 50.08%-206.15M | ---206.15M | ---413M | ---- | ---- | ---- |
Recovery of cash from investments | 1,298.33%1.15B | 102.19%95.17M | 123.32%81.94M | --47.07M | -74.81%36.69M | ---- | 3,480.46%145.65M | --138.12M | -95.76%4.07M | ---- |
Cash on investment | 90.91%-199.68M | 90.87%-160.65M | -299.85%-2.2B | -219.00%-1.76B | -202.40%-549.28M | -383.41%-551.79M | 88.35%-181.64M | 8.68%-114.15M | -1,694.98%-1.56B | -3,508.55%-125M |
Other items in the investment business | 17.22%29.5M | -2,224.05%-101.55M | 102.10%25.17M | -16.12%4.78M | -12,354.74%-1.2B | -42.64%5.7M | -97.61%9.78M | -97.47%9.94M | 46.41%409.16M | 382.76%393.35M |
Net cash from investment operations | 81.35%-1.71B | 91.95%-581.59M | -79.06%-9.18B | -177.08%-7.23B | -132.68%-5.13B | -103.91%-2.61B | -1,014.74%-2.2B | -240.73%-1.28B | 77.00%-197.67M | 180.56%908.77M |
Net cash before financing | 108.17%491.76M | 122.17%1.22B | -553.04%-6.02B | -1,229.80%-5.51B | 10.82%-921.37M | 141.83%487.9M | -252.15%-1.03B | -213.67%-1.17B | -51.07%679.06M | 458.12%1.03B |
Cash flow from financing activities | ||||||||||
New borrowing | -6.13%16.13B | 0.88%10.77B | 40.31%17.18B | 74.88%10.67B | 29.05%12.24B | 21.62%6.1B | 4.76%9.49B | 2.23%5.02B | 24.21%9.06B | 28.12%4.91B |
Refund | -43.73%-15.4B | -135.56%-10.51B | -14.95%-10.72B | 3.22%-4.46B | -25.08%-9.32B | -25.41%-4.61B | 18.41%-7.45B | 39.51%-3.68B | -11.49%-9.13B | -63.95%-6.08B |
Issuing shares | ---- | ---- | ---- | ---- | --1.71B | --1.71B | ---- | ---- | 287.21%1.6B | 287.21%1.6B |
Interest paid - financing | -13.98%-1.28B | -10.30%-593.27M | -10.88%-1.13B | -25.82%-537.85M | -64.79%-1.02B | -41.25%-427.46M | -28.15%-616.22M | -33.92%-302.62M | 21.52%-480.88M | 28.05%-225.98M |
Dividends paid - financing | 63.01%-304.6M | 69.62%-84.82M | 18.66%-823.46M | 40.12%-279.15M | -286.74%-1.01B | ---466.2M | 80.80%-261.76M | ---- | -1,285.80%-1.36B | ---469.53M |
Absorb investment income | 14.70%699.68M | 6,896.80%699.68M | --610M | --10M | ---- | ---- | --34.48M | --7.48M | ---- | ---- |
Issuance expenses and redemption of securities expenses | 22.40%-37.17M | ---- | ---47.9M | ---7.06M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -68.42%-254.02M | -153.69%-106.36M | 73.87%-150.82M | -65.57%-41.93M | -1,553.86%-577.3M | -124.17%-25.32M | 33.09%-34.91M | 48.94%-11.3M | -62.91%-52.17M | -27.48%-22.12M |
Net cash from financing operations | -109.24%-455.16M | -96.77%172.75M | 143.60%4.93B | 134.95%5.36B | 74.85%2.02B | 120.12%2.28B | 405.39%1.16B | 456.86%1.04B | 69.22%-378.7M | -241.28%-290.15M |
Effect of rate | -81.43%2M | -83.47%375K | 704.90%10.75M | 49.90%2.27M | 39.64%-1.78M | 311.14%1.51M | -734.48%-2.94M | 365.82%368K | -71.14%464K | -82.94%79K |
Net Cash | 103.36%36.61M | 987.03%1.39B | -199.11%-1.09B | -105.68%-157.25M | 792.72%1.1B | 2,215.54%2.77B | -58.95%123.3M | -117.78%-130.8M | 90.77%300.36M | 1,007.16%735.82M |
Begining period cash | -47.36%1.2B | -47.36%1.2B | 92.98%2.28B | 93.07%2.28B | 11.34%1.18B | 11.47%1.18B | 39.86%1.06B | 39.63%1.06B | 26.51%759.04M | 26.51%759.04M |
Cash at the end | 3.21%1.24B | 22.11%2.6B | -47.36%1.2B | -46.18%2.13B | 92.98%2.28B | 325.00%3.95B | 11.52%1.18B | -37.83%929.42M | 39.63%1.06B | 187.85%1.49B |
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 | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | 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