Profit adjustment
Interest (income) - adjustment
3.71%
-3,338万
-24.61%
-2,410.5万
-462.5%
-3,466.7万
-11346.75%
-1,934.5万
Attributable subsidiary (profit) loss
2154.56%
1,171.1万
2361.51%
652.3万
--
-57万
--
26.5万
Impairment and provisions:
9557.19%
2.38亿
50.77%
392.6万
-10.93%
246.2万
134.81%
260.4万
-Impairmen of inventory (reversal)
-157.09%
-143.4万
-55.83%
73.1万
324.32%
251.2万
--
165.5万
-Impairment of trade receivables (reversal)
6196%
304.8万
236.67%
319.5万
-102.3%
-5万
-14.43%
94.9万
-Impairment of goodwill
--
1.9亿
--
--
--
--
--
--
-Other impairments and provisions
--
4,618.9万
--
--
--
--
--
--
Revaluation surplus:
-464.41%
-2.49亿
--
-1,001.4万
--
-4,412.8万
--
0
-Derivative financial instruments fair value (increase)
77.31%
-1,001.4万
--
-1,001.4万
--
-4,412.8万
--
--
-Other fair value changes
--
-2.39亿
--
--
--
--
--
--
Asset sale loss (gain):
-96.79%
1.8万
-98.56%
8,000
1500%
56万
2826.32%
55.6万
-Loss (gain) on sale of property, machinery and equipment
-96.79%
1.8万
-98.56%
8,000
1500%
56万
2826.32%
55.6万
Depreciation and amortization:
36.88%
5,162.1万
22.27%
2,183.7万
30.46%
3,771.2万
35.34%
1,786万
-Depreciation
39.44%
2,916.9万
11.08%
1,219.4万
31.37%
2,091.8万
61.06%
1,097.8万
-Amortization of intangible assets
33.69%
2,245.2万
40.12%
964.3万
29.35%
1,679.4万
7.87%
688.2万
Financial expense
-54.34%
190.5万
-67.99%
98.4万
-80.97%
417.2万
-69.44%
307.4万
Special items
-71.99%
2,691.4万
206.89%
1,859.3万
-12.12%
9,607.2万
-129.31%
-1,739.4万
Operating profit before the change of operating capital
-165.69%
-3.3亿
-77.89%
-9,945.9万
44.73%
-1.24亿
45.3%
-5,590.9万
Change of operating capital
Inventory (increase) decrease
22.45%
-2,918.1万
52.25%
-703.6万
-332.69%
-3,762.7万
-1236.96%
-1,473.5万
Accounts receivable (increase)decrease
-34.77%
-9,542.4万
-8213.89%
-1.38亿
18.71%
-7,080.4万
97.19%
-166.3万
Accounts payable increase (decrease)
77.79%
-509.7万
120.16%
1,172.1万
-208.95%
-2,295万
-1168.84%
-5,813.4万
prepayments (increase)decrease
-4448.36%
-1,726.3万
-11.94%
-463.1万
103.68%
39.7万
61.91%
-413.7万
Cash from business operations
-80.61%
-4.77亿
-70.02%
-2.3亿
12.61%
-2.64亿
15.01%
-1.35亿
Other taxs
-57.96%
-864.5万
79.93%
-86.3万
-9.39%
-547.3万
-148.35%
-429.9万
Interest received - operating
-11.95%
2,864.3万
31.45%
2,410.5万
739.27%
3,253万
10750.89%
1,833.8万
Special items of business
101.33%
11.8万
2047.13%
813.9万
-208.84%
-884.8万
-106.34%
-41.8万
Net cash from operations
-92.79%
-4.57亿
-70.54%
-2.06亿
21.86%
-2.37亿
24.59%
-1.21亿
Cash flow from investment activities
Interest received - investment
--
1,500万
--
--
--
--
--
--
Sale of fixed assets
--
--
--
--
966.67%
3.2万
--
3.2万
Purchase of fixed assets
-64.86%
-8,207万
-74.92%
-2,366.1万
-216.9%
-4,978.2万
-202.28%
-1,352.7万
Purchase of intangible assets
73.47%
-1,970.5万
64.1%
-278.2万
-742.01%
-7,426.5万
-1094.14%
-775万
Acquisition of subsidiaries
-128.15%
-1.25亿
--
--
-747.59%
-5,461万
-747.59%
-5,461万
Recovery of cash from investments
--
5,414.2万
--
5,414.2万
--
--
--
--
Cash on investment
-623.09%
-4.57亿
-184.1%
-8,104.1万
--
-6,316.3万
--
-2,852.6万
Other items in the investment business
30.4%
-3,908.6万
45.59%
-5,785.3万
--
-5,615.5万
--
-1.06亿
Net cash from investment operations
-119.18%
-6.53亿
47.23%
-1.11亿
-862.07%
-2.98亿
-1721.6%
-2.11亿
Net cash before financing
-107.49%
-11.1亿
4.28%
-3.17亿
-60.04%
-5.35亿
-92.87%
-3.32亿
Cash flow from financing activities
New borrowing
--
--
--
--
--
--
-99.08%
98.5万
Refund
96.08%
-470万
--
--
-79.71%
-1.2亿
-300%
-1.2亿
Issuing shares
15.18%
11.91亿
--
11.91亿
-61.39%
10.34亿
--
--
Interest paid - financing
81.07%
-12.7万
30.16%
-98.4万
92.53%
-67.1万
67.6%
-140.9万
Absorb investment income
112.5%
4,250万
--
2,250万
-93.52%
2,000万
--
--
Issuance expenses and redemption of securities expenses
--
-7,254.8万
--
--
--
--
--
--
Other items of the financing business
4093.61%
2.35亿
-1206.02%
-936.8万
97.95%
-588.3万
118.09%
84.7万
Net cash from financing operations
49.98%
13.91亿
1106.45%
12.03亿
-64%
9.28亿
-131.75%
-1.2亿
Effect of rate
64.85%
-3,440.4万
-268.54%
-1,439.7万
-1966.29%
-9,788.7万
804.87%
854.2万
Net Cash
-28.35%
2.81亿
296.35%
8.86亿
-82.49%
3.93亿
-320.46%
-4.51亿
Begining period cash
12.22%
27.08亿
12.22%
27.08亿
1363.34%
24.13亿
1363.34%
24.13亿
Cash at the end
9.12%
29.55亿
81.66%
35.8亿
12.22%
27.08亿
431.81%
19.71亿