意见反馈 手机随时随地看行情
  • 公司公告

公司公告

苏常柴B:常柴股份有限公司2024年第三季度报告(英文)2024-10-30  

Changchai Company, Limited                                                            Third Quarterly Report 2024




Stock Code: 000570, 200570       Stock Name: Changchai, Changchai-B         Announcement No. 2024-033


                         CHANGCHAI COMPANY, LIMITED
                         THIRD QUARTERLY REPORT 2024
Changchai Company, Limited (hereinafter referred to as the “Company”) and all the
members of the Company’s Board of Directors hereby guarantee that the contents of this
Report are true, accurate and complete and free of any misrepresentations, misleading
statements or material omissions.

Important Notes:
1. The Board of Directors, the Supervisory Committee as well as the directors, supervisors and senior
management of the Company hereby guarantee that the contents of this Report are true, accurate and complete
and free of any misrepresentations, misleading statements or material omissions, and collectively and
individually accept legal responsibility for such contents.
2. The Company’s legal representative, General Manager, and head of the financial department (equivalent to
financial manager) hereby guarantee that the financial statements carried in this Report are true, accurate and
complete.
3. Indicate whether the financial statements in this Report have been audited by an independent auditor.
□ Yes  No


I Key Financial Information

(I) Key Accounting Data and Financial Indicators

Indicate by tick mark whether there is any retrospectively restated datum in the table below.
□ Yes  No

                                  Q3 2024            YoY change (%)         Q1-Q3 2024          YoY change (%)
Operating          revenue
                                 462,057,774.62                  0.76%    1,957,966,927.25                  8.23%
(RMB)
Net profit attributable to
the listed company’s              -3,740,213.65                  ——       46,357,441.50                 -70.45%
shareholders (RMB)
Net profit attributable to
the listed company’s
                                 -17,209,332.16                   ——       42,636,932.81                   ——
shareholders         before
exceptional items (RMB)
Net      cash    generated
from/used in operating                      ——                  ——     -310,799,569.86                   ——
activities (RMB)
Basic earnings per share
                                         -0.0053                  ——               0.0657                -70.45%
(RMB/share)
Diluted earnings per
                                         -0.0053                  ——               0.0657                -70.45%
share (RMB/share)


                                                                                                                     1
Changchai Company, Limited                                                             Third Quarterly Report 2024


Weighted average return
                                          -0.11%                  -0.82%               1.34%                -3.33%
on equity (%)
                              30 September 2024     31 December 2023                     Change (%)
Total assets (RMB)              5,398,904,258.62      5,159,394,958.92                                      4.64%
Equity attributable to the
listed         company’s       3,448,089,849.78      3,398,946,911.23                                      1.45%
shareholders (RMB)

(II) Exceptional Gains and Losses

 Applicable □ Not applicable
                                                                                                       Unit: RMB
              Item                      Q3 2024                  Q1-Q3 2024                     Note
Gain or loss on disposal of
non-current assets (inclusive of
                                           -192,127.32              216,118.22
impairment allowance write-
offs)
Government grants recognised
in profit or loss (exclusive of
those that are closely related to
the      Company's        normal
business operations and given
                                            172,906.00              365,991.00
in accordance with defined
criteria and in compliance with
government policies, and have
a continuing impact on the
Company's profit or loss)
                                                                                  It was mainly attributable to the
                                                                                  financial gains arising from the
Gain or loss on fair-value
                                                                                  Company’s cash management
changes in financial assets and
                                                                                  and the changes in the fair
liabilities held by a non-
                                                                                  value of the stocks of Jiangsu
financial enterprise, as well as
                                                                                  Liance        Electromechanical
on disposal of financial assets          10,507,456.38            -8,177,138.59
                                                                                  Technology Co., Ltd. and
and liabilities (exclusive of the
                                                                                  Kailong High Technology Co.,
effective portion of hedges that
                                                                                  Ltd. held by the Company’s
is related to the Company's
                                                                                  wholly-owned           subsidiary
normal business operations)
                                                                                  Changzhou Horizon Investment
                                                                                  Co., Ltd.
Reversed       portion        of
impairment allowance         for
accounts receivable which    are          6,215,662.64             6,215,662.64
tested    individually       for
impairment
Non-operating income and
                                            228,456.26             1,031,656.86
expense other than the above
Less: Income tax effects                  3,481,348.93            -4,228,193.27
     Non-controlling interests
                                            -18,113.48              159,974.71
effects (net of tax)
Total                                    13,469,118.51             3,720,508.69
Other items that meet the definition of exceptional gain/loss:
□ Applicable  Not applicable

                                                                                                                      2
Changchai Company, Limited                                                           Third Quarterly Report 2024


No such cases in the Reporting Period.
Explanation of why the Company reclassifies as recurrent an exceptional gain/loss item listed in the
Explanatory Announcement No. 1 on Information Disclosure for Companies Offering Their Securities to the
Public—Exceptional Gain/Loss Items:
□ Applicable  Not applicable
No such cases in the Reporting Period.

(III) Changes in Key Financial Statement Line Items and Explanation of why

 Applicable □ Not applicable
1. Consolidated Balance Sheet Items
                   30 September     1 January 2024        Change
      Item                                                                      Explanation of why
                    2024 (RMB)          (RMB)              (%)
                                                                   Increase in cash dividends, cash used in
                                                                   operating activities and purchase of wealth
Monetary assets        615,448,491.57 1,083,867,966.87     -43.22%
                                                                   management products in the Reporting
                                                                   Period.
                                                                   Increase in wealth management products
Trading financial
                       443,908,871.55    225,641,429.94     96.73% purchased by the Company in the Reporting
assets
                                                                   Period.
                                                                   Increase of accounts receivable since most of
                                                                   the Company’s multi-cylinder diesel engine
                                                                   customers are supporting companies of main
Accounts                                                           engine, which are usually given longer
                      1,251,532,755.81   316,543,159.91    295.38%
receivable                                                         payment days and the Company properly
                                                                   allowed customers’ buying on credit for
                                                                   more markets to step up efforts to expand the
                                                                   market.
                                                                   Decrease in bank acceptance bills with
Receivables
                        48,891,443.83    195,875,948.92    -75.04% higher credit rating held by the Company at
financing
                                                                   the end of the Reporting Period.
                                                                   Receiving      the     remaining      housing
Other receivables         5,616,318.99    49,699,753.61    -88.70% expropriation compensation of Changzhou
                                                                   Wuxing Branch Company.
Current portion of                                                 Expiration of three-year fixed time deposits
                                 0.00     40,773,509.75   -100.00%
non-current assets                                                 during the Reporting Period.
Construction     in                                                Increase in input of the Company in
                          6,415,304.75     4,275,622.18     50.04%
progress                                                           technical transformation project.
                                                                   This mainly resulted from the increase in bad
Deferred income
                          4,174,238.86     1,518,995.79    174.80% debt provision, which led to an increase in
tax assets
                                                                   deferred tax assets.
Other non-current                                                  Decrease in prepayment for purchasing
                          1,439,496.77     2,578,776.77    -44.18%
assets                                                             equipment in the Reporting Period.
                                                                   This is mainly due to the fact that companies
Notes payable          723,830,422.54    528,139,582.33     37.05% pay for goods in the form of bank drafts
                                                                   more often.
                                                                   Receiving the first installment of
Advances      from
                        30,499,552.75      1,647,441.22   1751.33% compensation for Sanjing Land in advance in
customers
                                                                   the Reporting Period.
Employee benefits                                                  Salaries and bonuses accrued last period
                        10,173,471.06     47,738,883.57    -78.69%
payable                                                            were paid in the Reporting Period.
Other     current       44,296,616.19     67,069,965.96    -33.95% Expiration of payment business for

                                                                                                                   3
Changchai Company, Limited                                                              Third Quarterly Report 2024


liabilities                                                           unexpired but transferred notes.

2. Consolidated Income Statement Items for Q1~Q3
                    Q1~Q3 2024      Q1~Q3 2023              Change
      Item                                                                        Explanation of why
                      (RMB)           (RMB)                  (%)
                                                                    Increased exchange gains and decreased
Finance costs              -9,749,152.97    -4,386,564.04      ——
                                                                    interest expenses.
                                                                    Decrease in the fair value of stocks of
                                                                    Jiangsu        Liance       Electromechanical
                                                                    Technology Co., Ltd. and Kailong High
Gain on changes                                                     Technology Co., Ltd. held by the Company’s
                          -25,457,675.31    50,146,450.23      ——
in fair value                                                       wholly-owned        subsidiary     Changzhou
                                                                    Horizon Investment Co., Ltd. in the
                                                                    Reporting Period compared to the beginning
                                                                    of the period.
                                                                    Expropriation of constructions on the state-
Asset         disposal                                              owned land of Changzhou Wuxing Branch
                             216,118.22    105,700,898.12   -99.80%
income                                                              Company in the previous period, while there
                                                                    was no such matter in the current period.
Non-operating                                                       Disposal of non-payments during the
                            1,406,648.75      635,091.37    121.49%
income                                                              Reporting Period.
Non-operating                                                       Decreased abandonment losses during the
                             374,991.89      2,376,057.47   -84.22%
expense                                                             Reporting Period.
                                                                    This mainly resulted from the decrease in
Income            tax
                            6,488,637.31    12,136,766.20   -46.54% profits during the reporting period and the
expense
                                                                    changes in deferred tax assets and liabilities.
                                                                    Expropriation of constructions on the state-
                                                                    owned land of Changzhou Wuxing Branch
                                                                    Company in the previous period and increase
                                                                    in fair value of equity held by the Company
Net          profit                                                 in Jiangsu Horizon New Energy Technology
attributable    to                                                  Co., Ltd., while there were no such matters in
shareholders    of         46,357,441.50   156,869,023.89   -70.45% the current period; Decrease in the fair value
the Company as                                                      of      stocks      of     Jiangsu      Liance
the parent                                                          Electromechanical Technology Co., Ltd. and
                                                                    Kailong High Technology Co., Ltd. held by
                                                                    the Company’s wholly-owned subsidiary
                                                                    Changzhou Horizon Investment Co., Ltd.
                                                                    compared to the beginning of the period.

3. Consolidated Cash Flow Statement Items for Q1~Q3
                   Q1~Q3 2024      Q1~Q3 2023     Change
      Item                                                                        Explanation of why
                      (RMB)            (RMB)        (%)
                                                                     Most of the Company’s multi-cylinder diesel
                                                                     engine customers are supporting companies
Net              cash
                                                                     of main engine, which are usually given
generated
                                                                     longer payment days and the Company
from/used           in -310,799,569.86 -214,128,249.30          ——
                                                                     properly allowed customers’ buying on
operating
                                                                     credit for more markets to step up efforts to
activities
                                                                     expand the market, relative to the capital
                                                                     return of less.
Net              cash                                                Increase     in  investment     in    wealth
generated                                                            management in the Reporting Period
                         -196,693,373.04   12,802,394.50        ——
from/used           in
investing

                                                                                                                      4
Changchai Company, Limited                                                          Third Quarterly Report 2024


activities
Net            cash                                               Increase in the amount of cash dividends
generated                                                         paid by the Company during the Reporting
from/used        in   -33,171,402.31     -8,773,914.91       —— Period in order to improve the return on
financing                                                         investment
activities

II Shareholder Information

(I) Numbers of Ordinary Shareholders and Preference Shareholders with Resumed Voting Rights as well
as Holdings of Top 10 Shareholders

                                                                                                     Unit: share
Number of ordinary                             Number of preference shareholders with
                                       51,659                                                                0
shareholders                                   resumed voting rights (if any)
                         Top 10 shareholders (exclusive of shares lent in refinancing)
                                                                Restricted       Shares in pledge, marked or
  Name of         Nature of    Shareholding Total shares
                                                                   shares                   frozen
 shareholder     shareholder     percentage         held
                                                                    held            Status           Shares
Changzhou
Investment      State-owned
                                       32.26%    227,663,417
Group Co.,      corporation
Ltd.
               Domestic
Chen Jian                              0.55%        3,915,600
               individual
KGI ASIA       Foreign
                                       0.44%        3,100,195
LIMITED        corporation
               Domestic
Wu Chunhua                             0.32%        2,236,500
               individual
Chen           Domestic                                                    0 N/A                              0
                                       0.23%        1,649,100
Hengjun        individual
               Domestic
Li Suinan                              0.23%        1,600,300
               individual
Zhang          Domestic
                                       0.22%        1,556,700
Wenbing        individual
Huang          Domestic
                                       0.22%        1,528,891
Guoliang       individual
               Domestic
Lu Zhang                               0.21%        1,486,743
               individual
               Domestic
Xue Hong                               0.20%        1,380,600
               individual
   Top 10 unrestricted shareholders (exclusive of shares lent in refinancing and locked shares of executives)
                                                                                      Shares by class
    Name of shareholder                  Unrestricted shares held
                                                                                     Class            Shares
                                                                              RMB-
Changzhou Investment Group
                                                               227,663,417    denominated          227,663,417
Co., Ltd.
                                                                              ordinary share
                                                                              RMB-
Chen Jian                                                        3,915,600    denominated             3,915,600
                                                                              ordinary share
                                                                              Domestically
KGI ASIA LIMITED                                                 3,100,195    listed foreign          3,100,195
                                                                              share


                                                                                                                   5
Changchai Company, Limited                                                            Third Quarterly Report 2024


                                                                            RMB-
Wu Chunhua                                                         2,236,500denominated            2,236,500
                                                                            ordinary share
                                                                            RMB-
Chen Hengjun                                                    1,649,100 denominated              1,649,100
                                                                            ordinary share
                                                                            Domestically
Li Suinan                                                       1,600,300 listed foreign           1,600,300
                                                                            share
                                                                            RMB-
Zhang Wenbing                                                   1,556,700 denominated              1,556,700
                                                                            ordinary share
                                                                            Domestically
Huang Guoliang                                                  1,528,891 listed foreign           1,528,891
                                                                            share
                                                                            Domestically
Lu Zhang                                                        1,486,743 listed foreign           1,486,743
                                                                            share
                                                                            Domestically
Xue Hong                                                        1,380,600 listed foreign           1,380,600
                                                                            share
                                               It is unknown whether there is among the top 10 public
                                               shareholders and the top 10 unrestricted public shareholders
Related or acting-in-concert parties among the
                                               any related parties or acting-in-concert parties as defined in
shareholders above
                                               the Administrative Measures for Information Regarding
                                               Shareholding Alteration.
                                               Shareholders Chen Jian and Wu Chunhua respectively held
Top 10 shareholders engaged in securities
                                               3,915,600 and 2,236,500 shares in the Company through their
margin trading
                                               credit accounts.
5% or greater shareholders, top 10 shareholders and Top 10 unrestricted shareholders involved in refinancing
shares lending
□Applicable  Not applicable
Changes in top 10 shareholders and top 10 unrestricted shareholders due to refinancing shares lending/return
compared with the prior period
□Applicable  Not applicable

(II) Number of Preference Shareholders and Shareholdings of Top 10 of Them

□ Applicable  Not applicable

III Other Significant Events

 Applicable □ Not applicable

On 29 August 2024, the Company convened the 4th Extraordinary Meeting of the Board of Directors and
approved the Proposal on Capital Increase in Jiangsu Changchai Machinery Co., Ltd. The Board agreed that
the Company would increase the capital of its wholly-owned subsidiary Jiangsu Changchai Machinery Co., Ltd.
by RMB291,835,919.91 (including the unpaid interest on the loan of RMB4,958,090.18) by way of transferring
debts to capital surplus, and the entire amount of the capital increase would be included into capital surplus. As
of the end of the Reporting Period, the Company has completed the capital increase in Jiangsu Changchai
Machinery Co., Ltd.


                                                                                                                     6
Changchai Company, Limited                                          Third Quarterly Report 2024


IV Quarterly Financial Statements

(I) Financial Statements

1. Consolidated Balance Sheet

Prepared by Changchai Company, Limited
                                         30 September 2024
                                                                                    Unit: RMB
                                         30 September 2024           1 January 2024
Current assets:
   Monetary assets                                 615,448,491.57            1,083,867,966.87
    Settlement reserve
    Loans to other banks and
financial institutions
    Held-for-trading financial
                                                   443,908,871.55              225,641,429.94
assets
    Derivative financial assets
   Notes receivable                                137,258,968.27              161,632,567.94
   Accounts receivable                           1,251,532,755.81              316,543,159.91
   Receivables financing                            48,891,443.83              195,875,948.92
   Prepayments                                      14,046,192.48                12,333,310.85
   Premiums receivable
    Reinsurance receivables
    Receivable reinsurance contract
reserve
    Other receivables                                5,616,318.99                49,699,753.61
        Including: Interest
receivable
                   Dividends
receivable
    Financial assets purchased
under resale agreements
    Inventories                                    616,704,313.56              789,220,185.68
     Including: Data resource
   Contract assets
    Assets held for sale                             2,951,451.11
    Current portion of non-current
                                                                                 40,773,509.75
assets
    Other current assets                            15,166,800.73                20,910,504.84
Total current assets                             3,151,525,607.90            2,896,498,338.31
Non-current assets:
    Loans and advances to
customers
    Debt investments
   Other debt investments


                                                                                                  7
Changchai Company, Limited                                Third Quarterly Report 2024


    Long-term receivables
    Long-term equity investments
    Investments in other equity
                                       1,009,502,025.67              969,488,025.67
instruments
    Other non-current financial
                                        412,914,576.80               412,914,576.80
assets
    Investment property                  38,265,022.94                 39,837,558.11
    Fixed assets                        623,207,067.13               675,596,920.95
    Construction in progress               6,415,304.75                 4,275,622.18
    Productive living assets
    Oil and gas assets
    Right-of-use assets
    Intangible assets                   143,901,435.67               148,458,185.68
     Including: Data resource
    Development costs
     Including: Data resource
    Goodwill
    Long-term prepaid expense              7,559,482.13                 8,227,958.66
    Deferred income tax assets             4,174,238.86                 1,518,995.79
    Other non-current assets               1,439,496.77                 2,578,776.77
Total non-current assets               2,247,378,650.72            2,262,896,620.61
Total assets                           5,398,904,258.62            5,159,394,958.92
Current liabilities:
    Short-term borrowings
    Borrowings from the central
bank
    Loans from other banks and
financial institutions
    Held-for-trading financial
liabilities
    Derivative financial liabilities
    Notes payable                       723,830,422.54               528,139,582.33
    Accounts payable                    612,980,631.68               641,484,184.05
    Advances from customers              30,499,552.75                  1,647,441.22
    Contract liabilities                 38,261,365.80                 33,352,877.66
    Financial assets sold under
repurchase agreements
    Customer deposits and deposits
from other banks and financial
institutions
    Payables for acting trading of
securities
    Payables for underwriting of
securities
    Employee benefits payable            10,173,471.06                 47,738,883.57
    Taxes and levies payable               6,437,433.36                 6,231,169.74

                                                                                        8
Changchai Company, Limited                               Third Quarterly Report 2024


    Other payables                     205,701,020.97               159,023,382.81
       Including: Interest payable
                  Dividends
                                          3,891,433.83                 3,891,433.83
payable
   Fees and commissions payable
    Reinsurance payables
    Liabilities directly associated
with assets held for sale
    Current portion of non-current
liabilities
    Other current liabilities           44,296,616.19                 67,069,965.96
Total current liabilities             1,672,180,514.35            1,484,687,487.34
Non-current liabilities:
    Insurance contract reserve
    Long-term borrowings
    Bonds payable
       Including: Preference
shares
                  Perpetual bonds
    Lease liabilities
   Long-term payables
   Long-term employee benefits
payable
   Provisions
    Deferred income                     30,238,599.38                 32,795,896.48
    Deferred income tax liabilities    171,138,844.36               171,843,455.52
    Other non-current liabilities
Total non-current liabilities          201,377,443.74               204,639,352.00
Total liabilities                     1,873,557,958.09            1,689,326,839.34
Owners’ equity:
    Share capital                      705,692,507.00               705,692,507.00
    Other equity instruments
       Including: Preference
shares
                   Perpetual bonds
    Capital reserves                   640,509,675.84               640,509,675.84
    Less: Treasury stock
    Other comprehensive income         701,192,221.82               667,180,321.82
    Specific reserve                    21,373,234.40                 19,432,089.52
    Surplus reserves                   363,695,592.34               363,695,592.34
    General reserve
    Retained earnings                 1,015,626,618.38            1,002,436,724.71
Total equity attributable to owners
                                      3,448,089,849.78            3,398,946,911.23
of the Company as the parent


                                                                                       9
Changchai Company, Limited                                                               Third Quarterly Report 2024


  Non-controlling interests                                   77,256,450.75                           71,121,208.35
Total owners’ equity                                       3,525,346,300.53                      3,470,068,119.58
Total liabilities and owners’ equity                       5,398,904,258.62                   5,159,394,958.92
Legal representative: Xie Guozhong                                                General Manager: Xie Guozhong
Head of the accounting department: Jiang He

2. Consolidated Income Statement for Q1~Q3

                                                                                                         Unit: RMB
                                  Item                                  Q1~Q3 2024                Q1~Q3 2023
1. Revenues                                                             1,957,966,927.25          1,809,074,804.85
  Including: Operating revenue                                          1,957,966,927.25          1,809,074,804.85
                Interest income
                Insurance premium income
                Fee and commission income
2. Costs and expenses                                                   1,880,745,679.29          1,793,921,012.03
  Including: Cost of sales                                              1,640,211,081.77          1,550,178,804.98
                Interest expense
                Fee and commission expense
                Surrenders
                Net insurance claims paid
                Net amount provided as insurance contract
reserve
                Expenditure on policy dividends
                Reinsurance premium expense
                Taxes and levies                                           12,703,429.37              11,219,574.86
                Selling expense                                            99,502,748.28              91,990,466.03
                Administrative expense                                     81,859,808.25              76,256,928.17
                R&D expense                                                56,217,764.59              68,661,802.03
                Finance costs                                              -9,749,152.97              -4,386,564.04
                   Including: Interest expense                                 1,893,598.30            4,289,281.12
                              Interest income                                  8,523,735.87            8,242,392.28
  Add: Other income                                                            2,979,040.74            4,244,083.10
           Return on investment (“-” for loss)                           15,776,718.57              17,099,924.85
            Including: Share of profit or loss of joint ventures
and associates
                        Income from the derecognition of
financial assets at amortized cost (“-” for loss)
           Exchange gain (“-” for loss)
           Net gain on exposure hedges (“-” for loss)
           Gain on changes in fair value (“-” for loss)                 -25,457,675.31              50,146,450.23
          Credit impairment loss (“-” for loss)                         -12,325,470.52             -14,981,433.04


                                                                                                                       10
Changchai Company, Limited                                                         Third Quarterly Report 2024


        Asset impairment loss (“-” for loss)                            -460,315.31             -565,273.49
        Asset disposal income (“-” for loss)                            216,118.22          105,700,898.12
3. Operating profit (“-” for loss)                                    57,949,664.35         176,798,442.59
  Add: Non-operating income                                              1,406,648.75              635,091.37
  Less: Non-operating expense                                             374,991.89             2,376,057.47
4. Gross profit (“-” for loss)                                        58,981,321.21         175,057,476.49
  Less: Income tax expense                                               6,488,637.31           12,136,766.20
5. Net profit (“-” for net loss)                                      52,492,683.90         162,920,710.29
      5.1 By operating continuity
           5.1.1 Net profit from continuing operations (“-” for net
                                                                        52,492,683.90         162,920,710.29
loss)
           5.1.2 Net profit from discontinued operations (“-” for
net loss)
      5.2 By ownership
        5.2.1 Net profit attributable to shareholders of the
                                                                        46,357,441.50         156,869,023.89
Company as the parent (“-” for net loss)
        5.2.2 Net profit attributable to non-controlling interests
                                                                         6,135,242.40            6,051,686.40
(“-” for net loss)
6. Other comprehensive income, net of tax                               34,011,900.00           77,648,350.00
  Attributable to owners of the Company as the parent                   34,011,900.00           77,648,350.00
     6.1 Items that will not be reclassified to profit or loss          34,011,900.00           77,648,350.00
        6.1.1 Changes caused by remeasurements on defined
benefit schemes
        6.1.2 Other comprehensive income that will not be
reclassified to profit or loss under the equity method
        6.1.3 Changes in the fair value of investments in other
                                                                        34,011,900.00           77,648,350.00
equity instruments
        6.1.4 Changes in the fair value arising from changes in
own credit risk
        6.1.5 Other
     6.2 Items that will be reclassified to profit or loss
        6.2.1 Other comprehensive income that will be
reclassified to profit or loss under the equity method
        6.2.2 Changes in the fair value of other debt
investments
        6.2.3 Other comprehensive income arising from the
reclassification of financial assets
        6.2.4 Credit impairment allowance for other debt
investments
        6.2.5 Reserve for cash flow hedges
        6.2.6 Differences arising from the translation of
foreign currency-denominated financial statements
        6.2.7 Other
  Attributable to non-controlling interests
7. Total comprehensive income                                           86,504,583.90         240,569,060.29
  7.1 Attributable to owners of the Company as the parent               80,369,341.50         234,517,373.89
  7.2 Attributable to non-controlling interests                          6,135,242.40            6,051,686.40
8. Earnings per share

                                                                                                                 11
Changchai Company, Limited                                                      Third Quarterly Report 2024


  8.1 Basic earnings per share                                             0.0657                    0.2223
  8.2 Diluted earnings per share                                          0.0657                0.2223
Legal representative: Xie Guozhong                                       General Manager: Xie Guozhong
Head of the accounting department: Jiang He

3. Consolidated Cash Flow Statement for Q1~Q3

                                                                                             Unit: RMB
                              Item                                Q1~Q3 2024             Q1~Q3 2023
1. Cash flows from operating activities:
    Proceeds from sale of commodities and rendering of
                                                                  1,322,840,250.44       1,446,377,641.19
services
    Net increase in customer deposits and deposits from other
banks and financial institutions
   Net increase in borrowings from the central bank
   Net increase in loans from other financial institutions
   Premiums received on original insurance contracts
   Net proceeds from reinsurance
   Net increase in deposits and investments of policy holders
    Interest, fees and commissions received
    Net increase in loans from other banks and financial
institutions
    Net increase in proceeds from repurchase transactions
   Net proceeds from acting trading of securities
   Tax and levy rebates                                             16,822,139.93            88,252,376.59
   Cash generated from other operating activities                   13,572,617.70            15,970,772.52
Subtotal of cash generated from operating activities              1,353,235,008.07       1,550,600,790.30
   Payments for commodities and services                          1,263,331,531.66       1,374,158,537.72
   Net increase in loans and advances to customers
   Net increase in deposits in the central bank and other banks
and financial institutions
    Payments for claims on original insurance contracts
    Net increase in loans to other banks and financial
institutions
    Interest, fees and commissions paid
   Policy dividends paid
   Cash paid to and for employees                                  224,982,336.51          242,312,537.73
   Taxes and levies paid                                            45,480,904.08            31,292,358.05
   Cash used in other operating activities                         130,239,805.68          116,965,606.10
Subtotal of cash used in operating activities                     1,664,034,577.93       1,764,729,039.60
Net cash generated from/used in operating activities              -310,799,569.86          -214,128,249.30
2. Cash flows from investing activities:
   Proceeds from disinvestment                                     601,500,000.00          877,716,751.99
   Return on investment                                             15,776,718.57            17,099,924.85

                                                                                                              12
Changchai Company, Limited                                                          Third Quarterly Report 2024


    Net proceeds from the disposal of fixed assets, intangible
                                                                       76,476,578.33             58,171,702.95
assets and other long-lived assets
    Net proceeds from the disposal of subsidiaries and other
business units
    Cash generated from other investing activities
Subtotal of cash generated from investing activities                  693,753,296.90           952,988,379.79
    Payments for the acquisition of fixed assets, intangible
                                                                       14,652,345.94           150,108,371.29
assets and other long-lived assets
   Payments for investments                                           875,794,324.00           790,077,614.00
   Net increase in pledged loans granted
   Net payments for the acquisition of subsidiaries and other
business units
   Cash used in other investing activities
Subtotal of cash used in investing activities                         890,446,669.94           940,185,985.29
Net cash generated from/used in investing activities                 -196,693,373.04             12,802,394.50
3. Cash flows from financing activities:
   Capital contributions received
     Including: Capital contributions by non-controlling
interests to subsidiaries
   Borrowings received
  Cash generated from other financing activities
Subtotal of cash generated from financing activities
   Repayment of borrowings
  Interest and dividends paid                                          33,171,402.31              8,773,914.91
     Including: Dividends paid by subsidiaries to non-
controlling interests
  Cash used in other financing activities
Subtotal of cash used in financing activities                          33,171,402.31              8,773,914.91
Net cash generated from/used in financing activities                   -33,171,402.31            -8,773,914.91
4. Effect of foreign exchange rates changes on cash and cash
equivalents
5. Net increase in cash and cash equivalents                         -540,664,345.21           -210,099,769.71
  Add: Cash and cash equivalents, beginning of the period             971,629,523.46           810,350,966.05
6. Cash and cash equivalents, end of the period                       430,965,178.25           600,251,196.34

Legal representative: Xie Guozhong                                           General Manager: Xie Guozhong
Head of the accounting department: Jiang He

(II) Adjustments to Financial Statement Items at the Beginning of the Year of the First Implementation
of the New Accounting Standards Implemented since 2024

□ Applicable  Not applicable

(III) Independent Auditor’s Report

Indicate by tick mark whether the financial statements above have been audited by an independent auditor.

                                                                                                                  13
Changchai Company, Limited                                               Third Quarterly Report 2024


□Yes  No
These financial statements have not been audited by such an auditor.

                                                                            The Board of Directors
                                                                       Changchai Company, Limited
                                                                                  30 October 2024




                                                                                                       14