XIAOMI-W
01810
POP MART
09992
BABA-W
09988
4
MEITUAN-W
03690
5
ICBC
01398
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -45.30%4.52B | ---- | 15.68%8.26B | ---- | -31.71%7.14B | ---- | 1,362.34%10.46B | ---- | -113.37%-828.59M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 34.62%-620.7M | ---- | -41.89%-949.39M | ---- | -51.81%-669.1M | ---- | 41.54%-440.76M | ---- | -31.82%-753.91M | ---- |
Dividend (income)- adjustment | ---- | ---- | ---695K | ---- | ---- | ---- | -31.78%-282K | ---- | -7.00%-214K | ---- |
Investment loss (gain) | --2.57M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 44.06%-4.36B | ---- | 12.63%-7.8B | ---- | 38.01%-8.92B | ---- | -47.73%-14.4B | ---- | -28.05%-9.74B | ---- |
Impairment and provisions: | -254.46%-112.94M | ---- | -84.76%73.12M | ---- | -84.64%479.83M | ---- | -58.34%3.12B | ---- | 1,359.02%7.5B | ---- |
-Impairment of property, plant and equipment (reversal) | --1.29M | ---- | ---- | ---- | ---- | ---- | 143.79%1.4B | ---- | 101.95%573.02M | ---- |
-Impairmen of inventory (reversal) | -104.04%-796K | ---- | 382.51%19.7M | ---- | -95.11%4.08M | ---- | 2,089.92%83.52M | ---- | -103.85%-4.2M | ---- |
-Impairment of trade receivables (reversal) | -312.32%-113.43M | ---- | 849.93%53.42M | ---- | -76.80%5.62M | ---- | -26.51%24.24M | ---- | 264.12%32.99M | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | -70.97%470.13M | ---- | -76.52%1.62B | ---- | 6,041.59%6.9B | ---- |
Asset sale loss (gain): | 74.92%7.94M | ---- | -99.81%4.54M | ---- | 94,434.33%2.4B | ---- | -66.27%2.54M | ---- | 304.29%7.54M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 74.92%7.94M | ---- | -64.67%4.54M | ---- | 405.07%12.84M | ---- | -66.27%2.54M | ---- | 322.88%7.54M | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | --2.39B | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 122.79%188.51M | ---- | -2.15%84.61M | ---- | -72.29%86.47M | ---- | -29.54%312.05M | ---- | 9.51%442.88M | ---- |
-Amortization of intangible assets | 134.78%23.88M | ---- | 9.43%10.17M | ---- | -86.45%9.3M | ---- | -50.65%68.6M | ---- | 9.06%139.01M | ---- |
-Other depreciation and amortization | 0.05%2.12M | ---- | 0.00%2.12M | ---- | 0.00%2.12M | ---- | 0.09%2.12M | ---- | 0.00%2.12M | ---- |
Financial expense | 111.24%3.68M | ---- | -86.51%1.74M | ---- | -89.71%12.93M | ---- | -7.23%125.67M | ---- | 41.91%135.47M | ---- |
Exchange Loss (gain) | ---- | ---- | --128.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Unrealized exchange loss (gain) | ---4.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | 35.89%-4.2M | ---- | 99.18%-6.55M | ---- | -2,865.56%-797.38M | ---- | -101.49%-26.89M | ---- | 4,167.15%1.8B | ---- |
Operating profit before the change of operating capital | -92.20%-381.21M | ---- | 24.88%-198.34M | ---- | 68.53%-264.05M | ---- | 41.68%-839M | ---- | -42.04%-1.44B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 26.41%48.12M | ---- | 60.44%38.07M | ---- | -81.10%23.73M | ---- | -38.05%125.57M | ---- | 1.90%202.7M | ---- |
Accounts receivable (increase)decrease | 53.71%-33.18M | ---- | -635.91%-71.67M | ---- | -97.18%13.37M | ---- | 525.23%474.15M | ---- | 2,485.65%75.84M | ---- |
Accounts payable increase (decrease) | 215.98%23.62M | ---- | 84.58%-20.37M | ---- | 81.00%-132.12M | ---- | 76.53%-695.57M | ---- | -255.39%-2.96B | ---- |
Special items for working capital changes | 185.39%967.61M | ---- | -215.81%-1.13B | ---- | -55.21%978.49M | ---- | 53.35%2.18B | ---- | 165.55%1.42B | ---- |
Bank deposits (increase) decrese | 160.00%15M | ---- | ---25M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | 145.37%639.97M | ---- | -327.71%-1.41B | ---- | -50.44%619.42M | ---- | 146.31%1.25B | ---- | -150.50%-2.7B | ---- |
Other taxs | -176.19%-1.47B | ---- | -3,711.59%-533.76M | ---- | 148.72%14.78M | ---- | 80.48%-30.33M | ---- | 17.54%-155.41M | ---- |
Interest received - operating | -34.44%620.01M | ---- | 42.70%945.65M | ---- | 71.50%662.68M | ---- | -40.94%386.41M | ---- | 21.32%654.27M | ---- |
Special items of business | ---- | -12.39%-675.03M | ---- | -170.65%-600.61M | ---- | -47.78%850.17M | ---- | 255.49%1.63B | ---- | 37.32%-1.05B |
Net cash from operations | 78.55%-214.21M | -12.39%-675.03M | -177.00%-998.55M | -170.65%-600.61M | -19.24%1.3B | -47.78%850.17M | 173.00%1.61B | 255.49%1.63B | -202.81%-2.2B | 37.32%-1.05B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | -32.98%7.65B | ---- | 7.15%11.42B | ---- | 3,779,355.67%10.66B | ---- | -99.99%282K | ---- | -70.43%3B | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 151.58%2.56B | ---- |
Decrease in deposits (increase) | 99.68%1.92B | ---- | 132.33%960.95M | ---- | -334.27%-2.97B | ---- | 292.22%1.27B | ---- | 77.56%-660.1M | ---- |
Sale of fixed assets | -91.51%73K | ---- | -48.19%860K | ---- | 103.93%1.66M | ---- | -80.67%814K | ---- | -12.25%4.21M | ---- |
Purchase of fixed assets | -452.60%-142.54M | ---- | 24.78%-25.79M | ---- | 84.40%-34.29M | ---- | 64.45%-219.75M | ---- | 22.20%-618.11M | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | --20.65B | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | --1.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | -255.09%-1B | ---- | ---282.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | 635.77%215.58M | 1,228.16%5.43B | -253.20%-40.24M | -97.63%409.11M | -129.66%-11.39M | 3,055.41%17.25B | 47.17%38.41M | 46.51%-583.77M | 145.91%26.1M | -809.85%-1.09B |
Net cash from investment operations | -28.16%8.64B | 1,228.16%5.43B | -57.47%12.03B | -97.63%409.11M | 2,499.31%28.3B | 3,055.41%17.25B | -74.76%1.09B | 46.51%-583.77M | 140.44%4.31B | -809.85%-1.09B |
Net cash before financing | -23.60%8.43B | 2,584.89%4.76B | -62.71%11.03B | -101.06%-191.5M | 998.29%29.59B | 1,633.49%18.1B | 27.51%2.69B | 148.83%1.04B | 97.98%2.11B | -40.99%-2.14B |
Cash flow from financing activities | ||||||||||
New borrowing | -53.31%790M | ---- | 92.93%1.69B | ---- | -36.53%877M | ---- | -87.36%1.38B | ---- | 29.88%10.94B | ---- |
Refund | -23.07%-1.38B | ---- | 62.89%-1.13B | ---- | 22.73%-3.03B | ---- | 67.68%-3.92B | ---- | -79.29%-12.14B | ---- |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | -92.77%100M | ---- | -8.89%1.38B | ---- |
Interest paid - financing | ---- | ---- | 99.65%-49K | ---- | 89.42%-14M | ---- | 4.81%-132.33M | ---- | -49.85%-139.01M | ---- |
Dividends paid - financing | -210.98%-27.21B | ---- | ---8.75B | ---- | ---- | ---- | ---- | ---- | 50.38%-1.87B | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | -40.00%294M | ---- | 0.00%490M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | 8.89%-1.38B | ---- | -264.18%-1.52B | ---- |
Other items of the financing business | -104.97%-912.16M | -126.24%-8.26B | -3,465.28%-445.03M | -201.15%-3.65B | -39.91%13.22M | 36.83%-1.21B | -27.59%22.01M | -261.44%-1.92B | -14.23%30.39M | 75.03%1.19B |
Net cash from financing operations | -232.19%-28.74B | -126.24%-8.26B | -297.15%-8.65B | -201.15%-3.65B | 40.59%-2.18B | 36.83%-1.21B | -28.44%-3.67B | -261.44%-1.92B | -364.77%-2.85B | 75.03%1.19B |
Effect of rate | --4.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | -952.50%-20.31B | 8.90%-3.5B | -91.31%2.38B | -122.74%-3.84B | 2,918.87%27.41B | 2,031.48%16.89B | -31.11%-972.52M | 7.94%-874.5M | -263.72%-741.76M | -13.40%-949.89M |
Begining period cash | 8.37%30.85B | 8.37%30.85B | 2,612.72%28.46B | 2,612.72%28.46B | -48.10%1.05B | -48.10%1.05B | -26.84%2.02B | -26.84%2.02B | 19.61%2.76B | 19.61%2.76B |
Cash at the end | -65.83%10.54B | 11.07%27.35B | 8.37%30.85B | 37.24%24.62B | 2,612.72%28.46B | 1,463.72%17.94B | -48.10%1.05B | -36.74%1.15B | -26.84%2.02B | 23.14%1.81B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- |
Auditor | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.