2024 Third Quarterly Report

Date: 2024.10.30

MING YANG SMART ENERGY GROUP LIMITED

(GDR under the symbol: "MYSE")

(a joint stock company established under the laws of the People's Republic of China with limited liability)

2024 Third Quarterly Report

IMPORTANT NOTICE

The Board of Directors, the Supervisory Committee and the Directors, Supervisors and senior management of the Company warrant that the information contained herein is true, accurate and complete and that there are no false representations, misleading statements contained in or material omissions from this quarterly report, for which they jointly and severally accept legal responsibility.

The person in charge of the Company, the person in charge of accounting, and the head of the accounting firm (accounting chief) warrant that the financial information contained herein is true, accurate and complete.

 

Whether the third quarterly financial statements were audited:

□Yes √No

 


I.     KEY FINANCIAL DATA

I    Key Accounting Data and Financial Indicators

Unit: Yuan Currency: RMB   

 Items

Reporting

Period

Corresponding period last year

From the beginning of the year to the end of Reporting Period

Corresponding period last year

Increase/decrease for the period from the beginning of the year to the end of Reporting Period from the corresponding period last year (%)

Before adjustment

After adjustment

After adjustment

Before adjustment

After adjustment

After adjustment

Operating income

8,440,559,256.23

10,398,611,805.11

10,470,383,005.50

-19.39

20,236,621,066.72

20,957,817,340.32

21,111,588,962.51

-4.14

Net profit attributable to shareholders of the listed company

147,854,295.34

573,680,529.77

581,478,243.05

-74.57

808,510,813.26

1,227,801,867.37

1,235,965,477.55

-34.58

Net profit attributable to shareholders of the listed company after deducting extraordinary profit and loss

123,009,929.24

538,222,032.16

546,019,745.44

-77.47

678,843,890.82

1,075,426,041.29

1,083,589,651.47

-37.35

Net cash flows from operating activities

N/A

N/A

N/A

N/A

-4,637,441,458.49

-2,319,208,958.69

-2,331,524,820.47

N/A

Basic earnings per share (RMB/share)

0.07

0.26

0.26

-73.08

0.36

0.55

0.55

-34.55

Diluted earnings per share (RMB/share)

0.07

0.26

0.26

-73.08

0.36

0.55

0.55

-34.55

Weighted average return on net assets (%)

0.54

1.97

1.97

decrease by 1.43 percentage points

2.93

4.27

4.27

decrease by 1.34 percentage points


As at the end of the Reporting Period

As at the end of last year

Increase/decrease for the end of the Reporting Period from the end of the last year (%)

Before adjustment

After adjustment

After adjustment

Total assets

82,919,568,907.16

83,861,255,864.75

84,220,696,668.06

-1.54

Owner's equity attributable to shareholders of the listed company

27,032,719,310.81

27,422,713,697.82

27,559,515,987.93

-1.91

Note: The "Reporting Period" refers to the period of three months from the beginning of this quarter to the end of this quarter, which applies to the sections below.

Explanation on the reasons for retrospective adjustment or restatement

1. According to the Resolution on Acquisition of 100% Equity of Guangdong Mingyang Longyuan Power Electronics Co., Ltd. and Related Transactions approved by Ming Yang Smart Energy Group Limited (the "Company") at the fourth meeting of the third session of the Board of Directors on 12 January 2024, the Company acquired 100% equity interests in Guangdong Mingyang Longyuan Power Electronics Co., Ltd. ("Guangdong Mingyang Longyuan"), a wholly-owned subsidiary of Zhongshan Mingyang Electric Appliances Co., Ltd. The aforesaid transaction was completed on 16 January 2024, and in accordance with the 'Accounting Standard for Business Enterprises No. 33 - Consolidated Financial Statements' and related regulations, the Company consolidated Guangdong Mingyang Longyuan and its subsidiaries into its consolidated financial statements.

2. The acquisition of 100% equity interest in Guangdong Mingyang Longyuan by the Company constituted a business combination under the same control as the Company and Guangdong Mingyang Longyuan are both controlled by Mingyang New Energy Investment Holding Group Co., Ltd. and such control is non-temporary. According to the relevant provisions of the Accounting Standard for Business Enterprises No. 33 - Consolidated Financial Statements, the addition of a subsidiary as a result of the same-control business combination during the Reporting Period should be regarded as a consolidated reporting entity that has existed in the previous periods, and the Company is required to make retrospective adjustments to the financial statement data of the previous years. That is, the Company shall adjust the opening balance of the consolidated balance sheet when preparing the consolidated balance sheet; the items from the beginning of the current period to the end of the reporting period of Guangdong Mingyang Longyuan shall be included in the consolidated income statement and the cash flow statement when preparing the consolidated income statement and the cash flow statement; and at the same time, adjustments shall be made to the relevant items of the aforesaid financial statements for the comparative periods, and the consolidated reporting entity shall be deemed to have been in existence from the time when the ultimate controlling party started to exercise control.

 

II    Extraordinary Profit and Loss Items and Amounts

√Applicable □Not applicable

Unit: Yuan     Currency: RMB

Extraordinary profit and loss items

Amount during the Period

Amount from the beginning of the year to the end of the Reporting Period

Description

Profit or loss on disposal of non-current assets (including the part offset with the provision for impairment of assets)

-337,758.19

-1,733,240.08


Government grants (except for the grants which are closely related to the Company's normal business, are in compliance with the provisions of China and have the standard amount and continuing impact on the Company's profit or loss in accordance with the national standard) included in current profits and losses

25,286,686.74

54,781,702.41


Profit or loss from changes in fair value arising from financial assets and financial liabilities held by non-financial enterprises, and profit or loss arising from disposal of financial assets and financial liabilities other than effective hedging business related to the Company's normal business operations

18,547,356.91

114,919,131.24

Capital occupation fee received from non-financial enterprises and included in current profit or loss




Profit or loss from entrusted investment or asset management




Profit or loss from entrusted loans




Asset impairment provisions due to force majeure factors such as natural disasters




Reversal of provision made for impairment of receivables that are individually tested for impairment

562,126.34

30,114,596.07

Gains when the investment cost of acquiring a subsidiary, an associate and a joint venture is less than the fair value of the identifiable net assets of the invested entity




Net profit or loss of subsidiaries for the period from the beginning of the period to the date of combination arising from business combination under common control




Gain or loss from exchange of non-monetary assets




Gain or loss from debt restructuring




One-off expenses arising from discontinued continuing activities of the company such as staff settlement expenses




Impact on the current profit or loss by one-off adjustment according to laws and regulations related to tax and accounting




Share payment expenses recognized due to cancelling and amending share option incentive scheme




Profit or loss arising from the changes in fair value of staff salary payable in respect of shares payment in cash after the day of right exercise




Profit or loss from changes in fair value of investment properties subsequently measured in the fair value mode




Gains that exceed the fair value in transactions with unfair price




Profit or loss arising from contingent events unrelated to the normal operations of the Company




Custody fee income from entrusted operations




Other non-operating income and expenses other than the above

-14,511,104.06

-42,677,487.96


Other profit or loss items that meet the definition of extraordinary profit or loss

0.00

102,143.99


Less: Amount of effects of income tax

4,785,874.87

24,974,045.70


Amount of effects of minority interests (after tax)

-82,933.23

865,877.53


Total

24,844,366.10

129,666,922.44


Explanation on non-recurring gains and losses items defined by the Company according to unlisted cases of "Explanatory Announcement No. 1 for Companies Offering Securities to the Public - Non-operating Profit or Loss" with material amount and defining the non-recurring gains and losses items listed in the "Explanatory Announcement No. 1 for Companies Offering Securities to the Public - Non-operating Profit or Loss" as recurring gains or losses items.

 

□Applicable √ Not applicable

III Significant changes of key accounting items and financial indicators and the reasons for the changes

√Applicable □Not applicable

 

Items

Change (%)

Main reasons for change

Net profit attributable to shareholders of the listed company _ from the beginning of the year to the end of the Reporting Period

 -34.58

Mainly due to the decrease of the price of wind turbines and the decrease of the delivery scale of offshore wind turbines

Net profit attributable to shareholders of the listed company after deducting extraordinary profit and loss _ from the beginning of the year to the end of the Reporting Period

-37.35

Same as above

Basic earnings per share (RMB/share) _ from the beginning of the year to the end of the Reporting Period

 -34.55

Mainly due to the decrease of the net profit attributable to shareholders of the listed company during the period

Diluted earnings per share (RMB/share) _ from the beginning of the year to the end of the Reporting Period

 -34.55

Same as above

Net profit attributable to shareholders of the listed company _ for the Reporting Period

 -74.57

Mainly due to the decrease of the price of wind turbines and the decrease of the delivery scale of offshore wind turbines

Net profit attributable to shareholders of the listed company after deducting extraordinary profit and loss _ for the Reporting Period

-77.47

Same as above

Basic earnings per share (RMB/share)_ for the Reporting Period

 -73.08

Mainly due to the decrease of the net profit attributable to shareholders of the listed company during the period

Diluted earnings per share (RMB/share) _ for the Reporting Period

-73.08

Same as above

 

II.    INFORMATION ON SHAREHOLDER

I    Total number of ordinary shareholders, total number of holders of preference shares with voting rights restored and shareholdings of the top ten shareholders

Unit: share

Total number of ordinary shareholders as at the end of the Reporting Period

139,842

Total number of preference shareholders whose voting rights were restored as at the end of the Reporting Period (if any)

0

Shareholdings of the top ten shareholders (excluding shares lent through refinancing)

Name of shareholder

Nature of shareholder

Number of shares held

Percentage of shares held (%)

Number of shares held subject to restrictions on sale

Shares pledged, marked or frozen

Status of shares

 Number

WISER TYSON INVESTMENT CORP LIMITED

Overseas legal person

157,062,475

6.91

-

Pledged

121,700,475

FIRST BASE INVESTMENTS LIMITED

Overseas legal person

119,470,011

5.26

-

Pledged

95,000,000

Mingyang New Energy Investment Holding Group Co., Ltd.

Domestic non-state-owned legal person

113,591,612

5.00

-

Pledged

12,000,000

Hong Kong Securities Clearing Company Limited

Others

76,055,645

3.35

-

Nil

-

Mingyang New Energy Investment Holding Group Co., Ltd.special account for pledge of convertible corporate bonds non-publicly issued to professional investors in 2023 (first tranche)

Domestic non-state-owned legal person

50,640,000

2.23

-

Pledged

50,640,000

KEYCORP LIMITED

Overseas legal person

44,683,336

1.97

-

Pledged

44,390,000

Ningbo Boyun Tiancheng Venture Capital Partnership (Limited Partnership)

Domestic non-state-owned legal person

36,647,003

1.61

-

Nil

-

Mingyang New Energy Investment Holding Group Co., Ltd.special account for pledge of convertible corporate bonds non-publicly issued to professional investors in 2024 (first tranche)

Domestic non-state-owned legal person

35,820,000

1.58

-

Pledged

35,820,000

China Pacific Life Insurance Co., Ltd  Dividend  Personal Dividend

 Others

34,046,207

1.50

-

Nil

-

Bank of Communications Co., Ltd.- HSBC Jintrust Low-Carbon Pioneer Stock Securities Investment Fund

 Others

32,686,383

1.44

-

Nil

-

Shareholdings of the top ten shareholders of shares not subject to lock-up (excluding shares lent through refinancing)

Name of shareholder

Number of unrestricted outstanding shares

Class and number of shares

Class

Number

WISER TYSON INVESTMENT CORP LIMITED

157,062,475

RMB ordinary share

157,062,475

FIRST BASE INVESTMENTS LIMITED

119,470,011

RMB ordinary share

119,470,011

Mingyang New Energy Investment Holding Group Co., Ltd.

113,591,612

RMB ordinary share

113,591,612

Hong Kong Securities Clearing Company Limited

76,055,645

RMB ordinary share

76,055,645

Mingyang New Energy Investment Holding Group Co., Ltd.special account for pledge of convertible corporate bonds non-publicly issued to professional investors in 2023 (first tranche)

50,640,000

RMB ordinary share

50,640,000

KEYCORP LIMITED

44,683,336

RMB ordinary share

44,683,336

Ningbo Boyun Tiancheng Venture Capital Partnership (Limited Partnership)

36,647,003

RMB ordinary share

36,647,003

Mingyang New Energy Investment Holding Group Co., Ltd.special account for pledge of convertible corporate bonds non-publicly issued to professional investors in 2024 (first tranche)

35,820,000

RMB ordinary share

35,820,000

China Pacific Life Insurance Co., Ltd  Dividend  Personal Dividend

34,046,207

RMB ordinary share

34,046,207

Bank of Communications Co., Ltd.- HSBC Jintrust Low-Carbon Pioneer Stock Securities Investment Fund

32,686,383

RMB ordinary share

32,686,383

Description of connected relationship or concerted action among the above shareholders

(1) Due to the non-public issuance of exchangeable corporate bonds by the controlling shareholder, Mingyang New Energy Investment Holding Group Co., Ltd., the shares were pledged to Shenwan Hongyuan Securities Co., Ltd. through the transfer and registration with China Securities Depository and Clearing Co., Ltd., and independently registered as shareholder accounts, "Mingyang New Energy Investment Holding Group Co., Ltd. - Special pledge account for non-public issuance of exchangeable corporate bonds (first tranche) to professional investors in 2023" and "Mingyang New Energy Investment Holding Group Co., Ltd. - Special pledge account for non-public issuance of exchangeable corporate bonds (first tranche) to professional investors in 2024". Mingyang New Energy Investment Holding Group Co., Ltd. holds a total of 200,051,612 shares of the Company.

 

(2) The above-mentioned shareholders, WISER TYSON INVESTMENT CORP LIMITED, FIRST BASE INVESTMENTS LIMITED, KEYCORP LIMITED and Mingyang New Energy Investment Holding Group Co., Ltd. (including "Mingyang New Energy Investment Holding Group Co., Ltd. - Special pledge account for non-public issuance of exchangeable corporate bonds (first tranche) to professional investors in 2023" and "Mingyang New Energy Investment Holding Group Co., Ltd. - Special pledge account for non-public issuance of exchangeable corporate bonds (first tranche) to professional investors in 2024"), Ningbo Boyun Tiancheng Venture Capital Partnership (Limited Partnership) is under the control of Zhang Chuanwei, Wu Ling and Zhang Rui, the de facto controllers of the Company, and therefore are related parties to each other.

Description of the top ten shareholders and top ten shareholders not subject to trading moratorium involved in margin financing and securities lending business and refinancing business (if any)

N/A

 

Information of shares lent through refinancing business by holders with a shareholding of 5%, the top 10 shareholders and the top 10 circulating shareholders not subjected to selling restrictions

□Applicable √Not applicable

 

The top 10 shareholders and the top 10 circulating shareholders not subjected to selling restrictions have changed from the last period due to shares lent/returned through refinancing

□Applicable √Not applicable

 

Information of the special repurchase accounts among the top 10 shareholdersThe Company's top 10 shareholders have special repurchase accounts. As of 30 June 2024, Ming Yang Smart Energy Group Co., Ltd.'s special repurchase securities account held a total of 121,119,984 shares of the Company, representing 5.33% of the Company's total share capital.

 

III.  OTHER REMINDERS

Other important information that needs to be brought to the attention of investors regarding the Company's operations during the Reporting Period

□ Applicable √ Not applicable

 


IV.  QUARTERLY FINANCIAL STATEMENTS

I     Type of Audit Opinion

□ Applicable  √ Not applicable

II    Financial Statements

Consolidated Balance Sheet

As at 30 September 2024

Unit: Yuan         Currency: RMB  Audit status: Unaudited

Item

30 September 2024

31 December 2023

Current assets:

Cash and cash balances

11,181,753,936.10

13,044,171,641.42

Settlement provisions



Loans to banks and other financial institutions



Financial assets held for trading

1,184,766.87

1,252,856.92

Derivative financial assets



Notes receivable

3,449,246.50

11,863,236.98

Accounts receivable

15,598,478,580.93

14,059,012,735.52

Financing receivables

1,420,752,676.91

786,889,059.96

Prepayments

891,501,258.28

771,123,302.42

Insurance premium receivables



Due from reinsurers



Reinsurance contract reserve receivables



Other receivables

1,316,947,449.45

844,770,862.89

Including: Interest receivable



Dividends receivable

196,912,115.57

76,049,647.00

Financial assets purchased under agreements to resell



Inventories

10,971,268,909.51

9,737,620,576.88

Including: Data resources



Contract assets

936,172,150.88

809,011,938.98

Assets held for sale



Non-current assets due within one year

1,949,397,015.46

1,522,949,500.26

Other current assets

2,334,888,763.31

2,094,947,559.40

Total current assets

46,605,794,754.20

43,683,613,271.63

Non-current assets:

Loans and advances



Debt investment



Other debt investments



Long-term receivables

10,000,000.00


Long-term equity investment

810,545,865.34

539,499,971.39

Other equity instrument investments

145,529,449.71

122,673,711.33

Other non-current financial assets

597,589,515.25

560,117,024.70

Investment properties



Fixed assets

13,994,656,800.33

13,430,638,520.55

Construction in progress

4,976,137,656.32

8,777,325,916.28

Productive biological assets



Oil and gas assets



Right-of-use assets

236,899,387.03

380,944,562.26

Intangible assets

2,173,581,740.11

2,065,781,989.72

Including: Data resources



Development expenditures

613,433,172.94

246,004,739.30

Including: Data resources



Goodwill

68,569,375.91

68,569,375.91

Long-term deferred expenses

120,220,219.69

116,250,957.21

Deferred tax assets

1,356,968,206.47

1,158,364,240.20

Other non-current assets

11,209,642,763.86

13,070,912,387.58

Total non-current assets

36,313,774,152.96

40,537,083,396.43

Total assets

82,919,568,907.16

84,220,696,668.06

Current liabilities:

Short-term borrowings

1,147,330,876.87

874,387,154.28

Borrowing from the central bank



Deposits and balances from banks and other financial institutions



Financial liabilities held for trading



Derivative financial liabilities



Notes payable

7,633,096,970.69

11,433,450,444.40

Accounts payable

12,083,973,270.20

11,204,382,361.81

Receipts in advance



Contract liabilities

8,459,859,015.93

7,648,864,116.90

Financial assets sold under agreements to buy-back



Customer deposits and balances from banks and other financial institutions



Proceeds from trading of securities as broker



Securities underwriting brokerage deposits



Employee payroll payable

288,733,848.48

355,666,980.47

Taxes payable

192,961,458.34

255,802,703.90

Other payables

2,208,569,078.02

2,755,885,529.82

Including: Interest payable



Dividends payable

2,200,000.00

2,200,000.00

Fees and commission payable



Reinsurance accounts payable



Liabilities held for sale



Non-current liabilities due within one year

2,954,468,123.49

2,589,772,135.66

Other current liabilities

734,220,755.63

647,180,270.55

Total current liabilities

35,703,213,397.65

37,765,391,697.79

Non-current liabilities:

Insurance contract liabilities



Long-term borrowings

12,307,582,355.04

11,480,062,600.75

Bond payables



Including: Preference shares



Perpetual bonds



Lease liabilities

106,845,227.34

280,595,145.69

Long-term payables

3,132,059,170.62

2,827,124,148.98

Long-term employee payroll payable



Estimated liabilities

1,750,358,810.38

1,732,196,128.44

Deferred income

396,777,103.45

416,103,638.29

Deferred tax liabilities

1,280,299,740.84

1,117,458,022.43

Other non-current liabilities



Total non-current liabilities

18,973,922,407.67

17,853,539,684.58

Total liabilities

54,677,135,805.32

55,618,931,382.37

Owners' equity (or shareholders' equity):

Paid-in capital (or share capital)

2,271,594,206.00

2,271,759,206.00

Other equity instruments



Including: Preference shares



Perpetual bonds



Capital reserve

17,181,257,127.50

17,108,858,418.25

Less: Treasury stock

1,355,565,084.01

560,642,480.21

Other comprehensive income

49,756,786.84

49,344,950.77

Special reserve

115,701,247.50

74,772,468.49

Surplus reserve

795,833,097.67

795,833,097.67

General risk reserve



Retained earnings

7,974,141,929.31

7,819,590,326.96

Total equity (or shareholders' equity) attributable to owners of the parent

27,032,719,310.81

27,559,515,987.93

Minority interest

1,209,713,791.03

1,042,249,297.76

Total owners' equity (or shareholders' equity)

28,242,433,101.84

28,601,765,285.69

Total liabilities and owners' equity (or shareholders' equity)

82,919,568,907.16

84,220,696,668.06

Person-in-charge of the Company: Zhang Chuanwei     Person-in-charge of accounting: Liang Caifa       Head of accountant firm: Zhang Feng

 


Consolidated Income Statement

January to September 2024

Unit: Yuan     Currency: RMB  Audit status: Unaudited

Item

First three quarters of 2024

(January to September)

First three quarters of 2023

(January to September)

I. Total revenue

20,236,621,066.72

21,111,588,962.51

Including: Operating revenue

20,236,621,066.72

21,111,588,962.51

Interest income



Earned premiums



Fee and commission revenue



II. Total operating cost

20,287,976,841.08

20,146,406,287.44

Including: Operating cost

17,159,951,826.30

17,756,813,914.03

Interest expenses



Fee and commission expenses



Surrenders



Net payments for insurance claims



Net provision of insurance reserve



Policyholder dividends



Reinsurance expenses



Taxes and surcharges

115,210,839.03

81,003,920.17

Selling expenses

1,459,413,760.09

891,002,915.83

Administrative expenses

777,466,152.02

659,481,024.49

R&D expenses

501,035,158.59

739,969,305.31

Financial expenses

274,899,105.05

18,135,207.61

Including: Interest expense

380,619,192.19

254,200,226.22

Interest income

157,615,492.35

167,341,919.64

Add: Other income

396,279,728.21

143,449,781.98

Investment income ("-" means loss)

745,546,200.86

503,468,265.78

Including: Income from investments in associates and joint ventures

18,339,365.53

16,120,651.71

Income from derecognition of financial assets measured at amortised cost



Exchange gains ("-" means loss)



Net exposure hedging gains ("-" means loss)



Gains on changes in fair value ("-" means loss)

-29,205,477.94

-52,582,935.39

Credit impairment losses ("-" means loss)

-24,083,195.79

-179,531,954.85

Asset impairment losses ("-" means loss)

-52,061,122.36

-14,799,262.99

Gains from disposal of assets ("-" means loss)

3,227,250.04

4,699,864.18

III. Operating profit ("-" means loss)

988,347,608.66

1,369,886,433.78

Add: Non-operating income

18,217,132.81

52,079,041.46

Less: Non-operating expenses

65,855,110.87

23,556,854.84

IV. Total profits ("-" means total losses)

940,709,630.60

1,398,408,620.40

Less: Income tax expense

76,345,567.40

125,770,161.21

V. Net profit ("-" means net loss)

864,364,063.20

1,272,638,459.19

(I) Classification by operation continuity

1. Net profit from continuing operations ("-" means net loss)

864,364,063.20

1,272,638,459.19

2. Net profit from discontinuing operations ("-" means net loss)



 (II) Classification by ownership

1. Net profit attributable to owners of the parent ("-" means net loss)

808,510,813.26

1,235,965,477.55

2. Minority profit or loss ("-" means net loss)

55,853,249.94

36,672,981.64

VI. Other comprehensive income net of tax

567,005.45

-664,368.28

(I) Other comprehensive income attributable to owners of the parent, net of tax

411,836.07

-604,565.22

1. Other comprehensive income that cannot be reclassified into profit or loss

3,929,302.09

2,994,527.03

(1) Changes arising from the re-measurement of defined benefit plan



(2) Other comprehensive income that cannot be transferred to profit or loss under the equity method



(3) Changes in fair value of other equity instrument investments

3,929,302.09

2,994,527.03

(4) Change in fair value of the enterprise's own credit risk



2. Other comprehensive income that will be reclassified into profit or loss

-3,517,466.02

-3,599,092.25

(1) Other comprehensive income that can be transferred to profit or loss under the equity method



(2) Changes in fair value of other debt investments



(3) Amount of financial assets reclassified into other comprehensive income



(4) Provision for credit impairment of other debt investments



(5) Cash flow hedging reserves



(6) Exchange differences on translation of foreign currency financial statements

-3,517,466.02

-3,599,092.25

(7) Others



(II) Other comprehensive income attributable to minority shareholders, net of tax

155,169.38

-59,803.06

VII. Total comprehensive income

864,931,068.65

1,271,974,090.91

(I) Total comprehensive income attributable to owners of the parent

808,922,649.33

1,235,360,912.33

(II) Total comprehensive income attributable to minority interest

56,008,419.32

36,613,178.58

VIII. Earnings per share:

(I) Basic earnings per share (RMB/Share)

0.36

0.55

(II) Diluted earnings per share (RMB/Share)

0.36

0.55

For business combinations under common control that occurred during the Reporting Period, the net profit realised by the combined party prior to the combination is RMB0, while the net profit realised by the combined party during the previous period is RMB7,612,293.45.

Person-in-charge of the Company: Zhang Chuanwei      Person-in-charge of accounting: Liang Caifa    Head of accountant firm: Zhang Feng

 

Consolidated Cash Flow Statement

January to September 2024

Unit: Yuan     Currency: RMB  Audit status: Unaudited

Item

First three quarters of 2024

(January to September)

First three quarters of 2023

(January to September)

I. Cash flow from operating activities:

Cash received from sales of goods and rendering of services

18,279,497,292.67

16,446,792,955.00

Net increase in customer deposits and placements from banks and other financial institutions



Net increase in loans from the central bank



Net increase in funds borrowed from other financial institutions



Cash received from premiums under original insurance contracts



Net cash received from re-insurance business



Net increase in deposits and investment from the insured



Cash received from interest, fees and commission



Net increase in placements from banks and other financial institutions



Net increase in repurchase business funds



Net cash received from securities trading brokerage business



Tax refunds received

147,606,004.42

152,351,047.06

Other cash received in connection with operating activities

590,714,265.84

943,837,027.25

Sub-total of cash inflows from operating activities

19,017,817,562.93

17,542,981,029.31

Cash paid for purchase of goods and services

19,672,906,412.78

16,307,081,478.36

Net increase in loans and advances to customers



Net increase in deposits with central banks and other financial institutions



Cash paid for claims under original insurance contract



Net increase in placements with banks and other financial institutions



Cash paid for interest, fees and commission



Cash paid for policy dividend



Cash paid to and on behalf of employees

1,805,036,191.97

1,539,472,063.78

Tax payments

867,356,961.36

787,144,987.73

Other cash paid in connection with operating activities

1,309,959,455.31

1,240,807,319.91

Sub-total of cash outflows from operating activities

23,655,259,021.42

19,874,505,849.78

Net cash flow from operating activities

-4,637,441,458.49

-2,331,524,820.47

II. Cash flow from investing activities:

Cash received from disposal of investments

1,694,614,972.28

829,717,827.60

Cash received from investment income

278,084,036.97

15,349,427.43

Net cash received from disposal of fixed assets, intangible assets and other long-term assets

15,414,871.05

950,925.75

Net cash received from disposal of subsidiaries and other business units

1,324,164,409.77

606,958,905.78

Other cash received in connection with investing activities

141,239,746.84

100,537,042.01

Sub-total of cash inflows from investing activities

3,453,518,036.91

1,553,514,128.57

Cash paid for acquisition of fixed assets, intangible assets and other long-term assets

5,075,795,718.55

6,332,034,127.56

Cash paid for investments

391,179,335.04

300,582,115.33

Net increase in pledged loans



Net cash paid for acquisition of subsidiaries and other business units



Other cash paid in connection with investing activities


33,728,000.00

Sub-total of cash outflows from investing activities

5,466,975,053.59

6,666,344,242.89

Net cash flows from investing activities

-2,013,457,016.68

-5,112,830,114.32

III. Cash flow from financing activities:

Cash received from investments

514,270,000.00

52,670,000.00

Including: Cash receipts from investments in subsidiaries by minority shareholders

514,270,000.00

52,670,000.00

Cash received from borrowings

8,365,239,997.38

7,651,829,761.53

Other cash received in connection with financing activities

2,285,676.90

688,222,801.39

Sub-total of cash inflows from financing activities

8,881,795,674.28

8,392,722,562.92

Cash repayment of debts

908,835,061.59

580,412,466.53

Cash paid for distribution of dividends, profits or interest expenses

1,050,221,330.79

806,456,299.69

Including: Dividends and profits paid by subsidiaries to minority shareholders



Other cash paid in connection with financing activities

1,555,499,369.32

381,795,295.11

Sub-total of cash outflows from financing activities

3,514,555,761.70

1,768,664,061.33

Net cash flows from financing activities

5,367,239,912.58

6,624,058,501.59

IV. Effects of exchange rate changes on cash and cash equivalents

-15,395,666.00

104,204,680.75

V. Net increase in cash and cash equivalents

-1,299,054,228.59

-716,091,752.45

Add: Opening balance of cash and cash equivalents

12,070,683,635.67

10,580,570,401.02

VI. Closing balance of cash and cash equivalents

10,771,629,407.08

9,864,478,648.57

Person-in-charge of the Company: Zhang Chuanwei     Person-in-charge of accounting: Liang Caifa    Head of accountant firm: Zhang Feng

 

Balance sheet of the Parent

As at 30 September 2024

Unit: Yuan     Currency: RMB  Audit status: Unaudited

Item

30 September 2024

31 December 2023

Current assets:

Cash and cash balances

6,141,494,190.81

9,574,429,404.63

Financial assets held for trading

1,184,766.87

1,252,856.92

Derivative financial assets



Notes receivable


6,043,383.55

Accounts receivable

13,722,080,921.45

13,244,311,250.39

Financing receivables

1,387,775,514.89

756,608,955.16

Prepayments

1,221,902,844.48

990,672,464.07

Other receivables

6,023,118,838.46

6,090,128,038.34

Including: Interest receivable



Dividends receivable

18,979,170.00

19,191,474.07

Inventories

5,724,051,971.74

6,432,398,056.24

Including: Data resources



Contract assets

515,712,284.80

536,765,372.39

Assets held for sale



Non-current assets due within one year

1,949,397,015.46

1,522,949,500.26

Other current assets

6,161,862,830.00

5,954,128,985.74

Total current assets

42,848,581,178.96

45,109,688,267.69

Non-current assets:

Debt investment



Other debt investments



Long-term receivables



Long-term equity investment

12,237,600,070.98

10,949,866,646.29

Other equity instrument investments

106,808,828.70

102,892,832.77

Other non-current financial assets

382,812,194.53

383,268,335.54

Investment properties



Fixed assets

687,293,969.76

561,781,133.51

Construction in progress

648,731,480.73

519,950,015.42

Productive biological assets



Oil and gas assets



Right-of-use assets

35,734,805.56

30,062,101.91

Intangible assets

906,513,791.45

960,040,549.93

 Including: Data resources



Development expenditures

588,020,686.62

235,640,071.47

 Including: Data resources



Goodwill



Long-term deferred expenses

7,661,035.70

9,963,481.59

Deferred tax assets

603,835,242.84

580,268,737.69

Other non-current assets

11,029,144,123.86

12,692,102,319.59

Total non-current assets

27,234,156,230.73

27,025,836,225.71

Total assets

70,082,737,409.69

72,135,524,493.40

Current liabilities:

Short-term borrowings

1,137,319,999.97

450,097,500.00

Financial liabilities held for trading



Derivative financial liabilities



Notes payable

7,406,120,357.34

11,089,605,154.39

Accounts payable

14,728,745,937.56

14,240,317,758.14

Receipts in advance



Contract liabilities

10,517,451,566.97

10,880,539,354.56

Employee payroll payable

119,755,887.88

141,469,986.95

Taxes payable

21,858,927.36

26,114,041.44

Other payables

4,619,697,602.18

4,403,909,552.31

Including: Interest payable



Dividends payable



Liabilities held for sale



Non-current liabilities due within one year

515,679,765.45

250,706,951.29

Other current liabilities

1,005,017,816.34

1,064,027,757.00

Total current liabilities

40,071,647,861.05

42,546,788,056.08

Non-current liabilities:

Long-term borrowings

1,195,627,190.82

766,372,244.51

Bond payables



Including: Preference shares



Perpetual bonds



Lease liabilities

27,338,333.35

16,362,737.35

Long-term payables

889,909,051.35

801,866,058.82

Long-term employee payroll payable



Estimated liabilities

1,711,991,649.62

1,691,631,079.84

Deferred income

141,123,089.88

143,662,032.90

Deferred tax liabilities

1,202,318,258.93

1,048,896,276.23

Other non-current liabilities



Total non-current liabilities

5,168,307,573.95

4,468,790,429.65

Total liabilities

45,239,955,435.00

47,015,578,485.73

Owners' equity (or shareholders' equity):

Paid-in capital (or share capital)

2,271,594,206.00

2,271,759,206.00

Other equity instruments



Including: Preference shares



Perpetual bonds



Capital reserve

17,121,884,192.78

17,115,177,744.69

Less: Treasury stock

1,355,565,084.01

560,642,480.21

Other comprehensive income

24,742,504.39

21,413,907.86

Special reserve



Surplus reserve

783,825,171.42

783,825,171.42

Retained earnings

5,996,300,984.11

5,488,412,457.91

Total owners' equity (or shareholders' equity)

24,842,781,974.69

25,119,946,007.67

Total liabilities and owners' equity (or shareholders' equity)

70,082,737,409.69

72,135,524,493.40

Person-in-charge of the Company: Zhang Chuanwei    Person-in-charge of accounting: Liang Caifa      Head of accountant firm: Zhang Feng

 

Income Statement of the Parent

January to September 2024

Unit: Yuan     Currency: RMB  Audit status: Unaudited

Item

First three quarters of 2024

(January to September)

First three quarters of 2023

(January to September)

I. Operating revenue

19,397,459,575.06

19,917,051,604.54

Less: Operating cost

16,982,583,967.32

18,123,093,208.69

Taxes and surcharges

48,981,094.08

27,447,459.99

Selling expenses

1,278,583,026.33

684,765,555.30

Administrative expenses

287,418,462.05

284,426,640.91

R&D expenses

154,048,820.91

387,816,012.67

Financial expenses

11,478,506.02

-141,853,622.17

Including: Interest expense

105,100,707.54

85,341,043.10

Interest income

146,041,864.22

161,136,052.47

Add: Other income

291,655,009.94

89,969,411.74

Investment income ("-" means loss)

371,303,452.81

243,013,787.85

Including: Income from investments in associates and joint ventures

11,258,097.03

9,577,396.71

Income from derecognition of financial assets measured at amortised cost


-

Net exposure hedging gains ("-" means loss)



Gains on changes in fair value ("-" means loss)

-14,225,331.06

-52,582,935.39

Credit impairment losses ("-" means loss)

75,641,888.25

-156,893,602.88

Asset impairment losses ("-" means loss)

-25,669,301.53

-1,964,138.77

Gains from disposal of assets ("-" means loss)

-1,515,443.05

3,497.95

II. Operating profit ("-" means loss)

1,331,555,973.71

672,902,369.65

Add: Non-operating income

2,515,862.27

47,544,842.67

Less: Non-operating expenses

42,917,477.02

43,982,636.77

III. Total profits ("-" means total losses)

1,291,154,358.96

676,464,575.55

Less: Income tax expense

129,306,621.85

78,961,280.40

IV. Net profit ("-" means net loss)

1,161,847,737.11

597,503,295.15

(I) Net profit from continuing operations ("-" means net loss)

1,161,847,737.11

597,503,295.15

(II) Net profit from discontinuing operations ("-" means net loss)



V. Other comprehensive income, net of tax

3,328,596.53

2,781,299.32

(I) Other comprehensive income that cannot be reclassified into profit or loss

3,328,596.53

2,781,299.32

1. Changes arising from the re-measurement of defined benefit plan



2. Other comprehensive income that cannot be transferred to profit or loss under the equity method



3. Changes in fair value of other equity instrument investments

3,328,596.53

2,781,299.32

4. Change in fair value of the enterprise's own credit risk



(II) Other comprehensive income that will be reclassified into profit or loss


-

1. Other comprehensive income that can be transferred to profit or loss under the equity method



2. Changes in fair value of other debt investments



3. Amount of financial assets reclassified into other comprehensive income



4. Provision for credit impairment of other debt investments



5. Cash flow hedging reserves



6. Exchange differences on translation of foreign currency financial statements



7. Others



VI. Total comprehensive income

1,165,176,333.64

600,284,594.47

VII. Earnings per share:

(I) Basic earnings per share (RMB/Share)



(II) Diluted earnings per share (RMB/Share)



Person-in-charge of the Company: Zhang Chuanwei   Person-in-charge of accounting: Liang Caifa   Head of accountant firm: Zhang Feng

 

Cash Flow Statement of the Parent

January to September 2024

Unit: Yuan     Currency: RMB  Audit status: Unaudited

Item

First three quarters of 2024

(January to September)

First three quarters of 2023

(January to September)

I. Cash flow from operating activities:

Cash received from sales of goods and rendering of services

18,420,997,026.65

18,120,657,406.83

Tax refunds received

33,249,152.51

93,531,394.20

Other cash received in connection with operating activities

1,844,031,294.43

1,869,671,322.94

Sub-total of cash inflows from operating activities

20,298,277,473.59

20,083,860,123.97

Cash paid for purchase of goods and services

21,013,169,152.07

17,046,617,932.20

Cash paid to and on behalf of employees

541,274,126.37

536,190,891.83

Tax payments

375,299,927.82

433,670,781.70

Other cash paid in connection with operating activities

1,020,136,218.79

1,251,910,222.37

Sub-total of cash outflows from operating activities

22,949,879,425.05

19,268,389,828.10

Net cash flow from operating activities

-2,651,601,951.46

815,470,295.87

II. Cash flow from investing activities:

Cash received from disposal of investments

1,694,614,972.28

807,071,022.00

Cash received from investment income

360,003,244.99

14,843,558.38

Net cash received from disposal of fixed assets, intangible assets and other long-term assets


7,500.00

Net cash received from disposal of subsidiaries and other business units



Other cash received in connection with investing activities

2,419,015,266.59

2,485,037,087.81

Sub-total of cash inflows from investing activities

4,473,633,483.86

3,306,959,168.19

Cash paid for acquisition of fixed assets, intangible assets and other long-term assets

823,419,397.27

710,874,436.41

Cash paid for investments

1,241,827,895.04

1,092,902,657.90

Net cash paid for acquisition of subsidiaries and other business units



Other cash paid in connection with investing activities

1,795,743,378.34

2,549,102,262.66

Sub-total of cash outflows from investing activities

3,860,990,670.65

4,352,879,356.97

Net cash flows from investing activities

612,642,813.21

-1,045,920,188.78

III. Cash flow from financing activities:

Cash received from investments



Cash received from borrowings

1,613,454,946.31

179,185,355.18

Cash received from issuance of bonds


260,321,377.03

Other cash received in connection with financing activities

1,613,454,946.31

439,506,732.21

Sub-total of cash inflows from financing activities

61,400,000.00

259,291,906.00

Cash repayment of debts

701,986,577.48

677,771,533.42

Cash paid for distribution of dividends, profits or interest expenses

1,677,960,167.30

256,459,847.50

Sub-total of cash outflows from financing activities

2,441,346,744.78

1,193,523,286.92

Net cash flows from financing activities

-827,891,798.47

-754,016,554.71

IV. Effects of exchange rate changes on cash and cash equivalents

-13,714,652.80

103,576,498.21

V. Net increase in cash and cash equivalents

-2,880,565,589.52

-880,889,949.41

Add: Opening balance of cash and cash equivalents

8,826,106,622.07

8,455,177,493.26

VI. Closing balance of cash and cash equivalents

5,945,541,032.55

7,574,287,543.85

Person-in-charge of the Company: Zhang Chuanwei   Person-in-charge of accounting: Liang Caifa    Head of accountant firm: Zhang Feng

 

Adjustments to financial statements at the beginning of the year upon initial adoption of new accounting standards or interpretations of standards for the first time since 2024

Applicable √Not applicable

 

Ming Yang Smart Energy Group Limited

30 October, 2024

Popular recommendations