POP MART
09992
XIAOMI-W
01810
BABA-W
09988
4
BYD COMPANY
01211
5
TENCENT
00700
(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 | -32.24%952K | ---- | 201.96%1.41M | ---- | -36.30%-1.38M | ---- | 93.71%-1.01M | ---- | -364.33%-16.07M | -103.94%-67K |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -105.80%-142K | ---- | -2,200.00%-69K | ---- | 62.50%-3K | ---- | 63.64%-8K | ---- | 42.11%-22K | ---- |
Impairment and provisions: | -190.08%-872K | ---- | 104.65%968K | ---- | -65.67%473K | ---- | 2,053.13%1.38M | ---- | --64K | ---- |
-Impairment of trade receivables (reversal) | 68.02%-55K | ---- | -352.94%-172K | ---- | -59.04%68K | ---- | 4,050.00%166K | ---- | --4K | ---- |
-Other impairments and provisions | -171.67%-817K | ---- | 181.48%1.14M | ---- | -66.58%405K | ---- | 1,920.00%1.21M | ---- | --60K | ---- |
Revaluation surplus: | --573K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | --573K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 100.00%2K | ---- | --1K | ---- | ---- | ---- | ---65K | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 100.00%2K | ---- | --1K | ---- | ---- | ---- | --2K | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---67K | ---- | ---- | ---- |
Depreciation and amortization: | 13.72%895K | ---- | -17.68%787K | ---- | -5.25%956K | ---- | 15.45%1.01M | ---- | 7.37%874K | -1.94%405K |
Financial expense | 260.23%634K | ---- | -67.16%176K | ---- | 31.05%536K | ---- | 1.49%409K | ---- | 1.00%403K | 96.97%65K |
Unrealized exchange loss (gain) | --183K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | 0.00%3K | ---- | -94.12%3K | ---- | 1,175.00%51K | ---- | -99.91%4K | ---- | --4.42M | ---- |
Operating profit before the change of operating capital | -31.89%2.23M | ---- | 415.12%3.27M | ---- | -63.00%635K | ---- | 116.60%1.72M | ---- | -242.43%-10.34M | -81.12%403K |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -83.23%849K | ---- | 25,420.00%5.06M | ---- | -101.27%-20K | ---- | 146.53%1.58M | ---- | -138.55%-3.4M | -226.28%-7.43M |
Accounts payable increase (decrease) | -277.11%-10.87M | ---- | 170.87%6.14M | ---- | -130.36%-8.66M | ---- | -130.47%-3.76M | ---- | 7,620.12%12.33M | -403.54%-3.84M |
Special items for working capital changes | 133.25%9.85M | ---- | -42.31%4.22M | ---- | 276.19%7.32M | ---- | -301.35%-4.15M | ---- | 91.74%-1.04M | 149.86%3.92M |
Cash from business operations | -88.98%2.06M | ---- | 2,685.34%18.69M | ---- | 84.34%-723K | ---- | -89.72%-4.62M | ---- | -172.28%-2.43M | -1,046.20%-6.95M |
Other taxs | --4K | ---- | ---- | ---- | 102.40%8K | ---- | 76.78%-333K | ---- | -8.31%-1.43M | 58.43%-276K |
Interest received - operating | 105.80%142K | ---- | 2,200.00%69K | ---- | -62.50%3K | ---- | -63.64%8K | ---- | -42.11%22K | ---- |
Special items of business | --85K | -138.90%-2.84M | ---- | 674.44%7.3M | ---- | 315.30%943K | ---- | ---438K | ---- | ---- |
Net cash from operations | -87.79%2.29M | -138.90%-2.84M | 2,734.97%18.76M | 674.44%7.3M | 85.59%-712K | 315.30%943K | -28.50%-4.94M | 93.94%-438K | -284.86%-3.85M | -473.63%-7.22M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | ---- | ---- | --2K | --1K | ---- | ---- | ---- | ---- | --3K | --3K |
Purchase of fixed assets | -3,314.81%-1.84M | 28.00%-18K | 52.21%-54K | 77.88%-25K | -0.89%-113K | -465.00%-113K | 80.45%-112K | 77.27%-20K | -742.65%-573K | -238.46%-88K |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | --1.49M | ---- | ---- | ---- |
Cash on investment | ---148K | --17K | ---- | ---- | ---- | ---- | ---- | ---- | ---6.2M | ---- |
Other items in the investment business | --8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -3,715.38%-1.98M | 95.83%-1K | 53.98%-52K | 78.76%-24K | -108.23%-113K | -465.00%-113K | 120.29%1.37M | 76.47%-20K | -9,851.47%-6.77M | -226.92%-85K |
Net cash before financing | -98.36%306K | -139.04%-2.84M | 2,367.76%18.71M | 776.99%7.28M | 76.88%-825K | 281.22%830K | 66.38%-3.57M | 93.73%-458K | -627.44%-10.61M | -468.64%-7.31M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | -95.45%1.61M | -92.85%1.61M | 42.90%35.24M | 217.91%22.45M | -30.37%24.66M | -62.34%7.06M | -3.24%35.42M | 7.77%18.75M |
Refund | 85.67%-1M | 92.28%-500K | 82.64%-6.98M | 74.16%-6.48M | -49.83%-40.19M | -89.38%-25.06M | -0.53%-26.82M | 22.49%-13.23M | 29.00%-26.68M | -10.05%-17.08M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --22.87M | --22.87M |
Interest paid - financing | 33.52%-117K | 21.43%-99K | 67.16%-176K | 42.20%-126K | -31.05%-536K | -17.20%-218K | -1.49%-409K | -186.15%-186K | -1.00%-403K | -96.97%-65K |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -727.84%-5.98M | -669.41%-4.86M |
Other items of the financing business | ---94K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 74.23%-1.49M | 86.09%-710K | 0.09%-5.77M | -71.07%-5.1M | -102.77%-5.78M | 54.09%-2.98M | -111.37%-2.85M | -133.23%-6.5M | 1,218.98%25.05M | 1,603.22%19.55M |
Effect of rate | 166.67%4K | 150.00%3K | -50.00%-6K | ---6K | -33.33%-4K | ---- | ---3K | ---- | ---- | ---- |
Net Cash | -109.13%-1.18M | -263.24%-3.55M | 296.05%12.94M | 201.07%2.18M | -2.87%-6.6M | 69.04%-2.15M | -144.43%-6.42M | -156.79%-6.96M | 6,462.11%14.44M | 9,038.69%12.25M |
Begining period cash | 319.57%16.98M | 319.57%16.98M | -62.00%4.05M | -62.00%4.05M | -37.60%10.65M | -37.60%10.65M | 549.54%17.07M | 549.54%17.07M | -7.95%2.63M | -7.95%2.63M |
Cash at the end | -6.93%15.8M | 116.04%13.43M | 319.57%16.98M | -26.84%6.22M | -62.00%4.05M | -15.99%8.5M | -37.60%10.65M | -32.00%10.12M | 549.54%17.07M | 447.24%14.87M |
Cash balance analysis | ||||||||||
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | -- | -- | -- | -- |
Auditor | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- |
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.