XIAOMI-W
01810
POP MART
09992
BABA-W
09988
4
MEITUAN-W
03690
5
ICBC
01398
(Q3)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q9)Sep 30, 2024 | (Q6)Jun 30, 2024 | (Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -120.63%-727.04M | ---- | ---- | ---- | -55.41%3.52B | ---- | ---- | ---- | 4.47%7.9B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 24.55%-584.25M | ---- | ---- | ---- | -57.65%-774.36M | ---- | ---- | ---- | -55.44%-491.18M |
Investment loss (gain) | ---- | -67.85%-442.25M | ---- | ---- | ---- | -79.59%-263.48M | ---- | ---- | ---- | 61.56%-146.71M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -23.34%-14.07B |
Impairment and provisions: | ---- | 60.33%2.91B | ---- | ---- | ---- | -49.86%1.82B | ---- | ---- | ---- | 334.56%3.62B |
-Impairment of property, plant and equipment (reversal) | ---- | -43.78%78.95M | ---- | ---- | ---- | -0.87%140.43M | ---- | ---- | ---- | --141.66M |
-Impairmen of inventory (reversal) | ---- | 41.04%410.25M | ---- | ---- | ---- | 14.30%290.87M | ---- | ---- | ---- | 143.18%254.47M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | --72.24M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 84.59%2.42B | ---- | ---- | ---- | -59.32%1.31B | ---- | ---- | ---- | 342.60%3.22B |
Revaluation surplus: | ---- | 885.76%405.45M | ---- | ---- | ---- | -87.09%41.13M | ---- | ---- | ---- | 1,328.51%318.66M |
-Other fair value changes | ---- | 885.76%405.45M | ---- | ---- | ---- | -87.09%41.13M | ---- | ---- | ---- | 1,328.51%318.66M |
Asset sale loss (gain): | ---- | -7,694.80%-3.98B | ---- | ---- | ---- | -228.82%-51M | ---- | ---- | ---- | 48.10%-15.51M |
-Loss (gain) from selling other assets | ---- | -7,694.80%-3.98B | ---- | ---- | ---- | -228.82%-51M | ---- | ---- | ---- | 48.10%-15.51M |
Depreciation and amortization: | ---- | 21.79%8.42B | ---- | ---- | ---- | 9.77%6.92B | ---- | ---- | ---- | 17.80%6.3B |
-Depreciation | ---- | 24.52%4.28B | ---- | ---- | ---- | 9.37%3.44B | ---- | ---- | ---- | 9.26%3.15B |
-Other depreciation and amortization | ---- | 19.09%4.14B | ---- | ---- | ---- | 10.16%3.48B | ---- | ---- | ---- | 27.75%3.16B |
Financial expense | ---- | 20.47%562.99M | ---- | ---- | ---- | 32.84%467.32M | ---- | ---- | ---- | -17.29%351.78M |
Exchange Loss (gain) | ---- | ---- | ---- | ---- | ---- | 88.96%-4.06M | ---- | ---- | ---- | -148.12%-36.74M |
Special items | ---- | 63.86%-3.02B | ---- | ---- | ---- | -5,111.40%-8.34B | ---- | ---- | ---- | -190.70%-160.07M |
Operating profit before the change of operating capital | ---- | 6.86%3.56B | ---- | ---- | ---- | -6.99%3.33B | ---- | ---- | ---- | 54.55%3.58B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 116.53%759.3M | ---- | ---- | ---- | -1.43%-4.59B | ---- | ---- | ---- | -188.82%-4.53B |
Accounts receivable (increase)decrease | ---- | 112.39%811.75M | ---- | ---- | ---- | 17.05%-6.55B | ---- | ---- | ---- | 9.68%-7.9B |
Accounts payable increase (decrease) | ---- | -67.16%4.63B | ---- | ---- | ---- | 275.84%14.09B | ---- | ---- | ---- | 322.86%3.75B |
Special items for working capital changes | ---- | 68.01%-477.58M | ---- | ---- | ---- | -94.32%-1.49B | ---- | ---- | ---- | -161.66%-768.29M |
Cash from business operations | ---- | 72.38%9.31B | ---- | 905.69%2.01B | ---- | 192.16%5.4B | ---- | 95.50%-248.93M | ---- | -0.79%-5.86B |
Other taxs | ---- | -40.37%-502.78M | ---- | -32.04%-363.37M | ---- | -5.91%-358.18M | ---- | -13.66%-275.2M | ---- | -5.59%-338.19M |
Interest received - operating | ---- | -10.24%584.18M | ---- | 30.14%685.65M | ---- | 39.51%650.83M | ---- | 203.30%526.84M | ---- | 33.33%466.51M |
Interest paid - operating | ---- | -0.45%-1.1B | ---- | 9.64%-479.86M | ---- | -20.85%-1.09B | ---- | 10.17%-531.07M | ---- | -28.36%-903.43M |
Adjustment items of business operations | -82.59%-11.21B | ---- | -75.56%983.1M | ---- | -731.46%-6.14B | ---- | 300.55%4.02B | ---- | 76.95%-738.37M | ---- |
Net cash from operations | -82.59%-11.21B | 80.25%8.3B | -75.56%983.1M | 449.76%1.85B | -731.46%-6.14B | 169.36%4.6B | 300.55%4.02B | 91.46%-528.36M | 76.95%-738.37M | -2.26%-6.64B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 211.25%325.78M | -25.31%11.81B | -23.79%11.6B | -12.61%10.05B | -47.94%104.67M | 16.94%15.81B | 15.67%15.21B | 34.02%11.51B | 61.86%201.03M | 20.85%13.52B |
Loan receivable (increase) decrease | ---- | 102.40%42.63M | ---- | 97.24%-14.72M | ---- | -39,131.69%-1.78B | ---- | -123,519.95%-532.8M | ---- | -98.29%4.56M |
Decrease in deposits (increase) | ---- | 22.17%-4.05B | ---- | -2.09%-5.2B | ---- | -488.57%-5.21B | ---- | -373.41%-5.09B | ---- | -116.31%-884.45M |
Sale of fixed assets | -23.32%31.76M | 14.77%159.66M | 25.38%99.59M | -5.96%54.53M | 37.28%41.42M | -1.27%139.12M | 30.19%79.43M | 52.44%57.99M | 43.57%30.17M | 12.76%140.91M |
Purchase of fixed assets | 15.18%-2.5B | ---- | 8.73%-7.14B | -1.40%-4.78B | -15.74%-2.95B | ---- | -59.75%-7.83B | -47.53%-4.72B | -48.09%-2.55B | -28.36%-8.01B |
Purchase of intangible assets | ---- | 6.20%-10.86B | ---- | ---- | ---- | ---11.58B | ---- | ---- | ---- | ---- |
Sale of subsidiaries | --0 | 930.79%877.93M | ---- | 600.86%295.93M | --0 | -12.40%85.17M | ---- | --42.22M | --0 | -44.58%97.23M |
Acquisition of subsidiaries | --0 | -97.31%22.17M | ---- | ---14.9M | --0 | 7,775.41%824.72M | ---- | ---- | --0 | ---10.75M |
Recovery of cash from investments | 167.69%13.68B | 58.17%30.19B | 21.45%15.35B | -16.22%8.99B | -30.68%5.11B | 325.24%19.09B | 291.04%12.64B | 447.30%10.72B | 1,008.88%7.37B | -20.15%4.49B |
Cash on investment | -89.52%-12.68B | -97.67%-45.51B | -37.85%-29.12B | -30.72%-20.13B | 8.05%-6.69B | -109.18%-23.02B | -300.71%-21.12B | -473.97%-15.4B | -604.57%-7.28B | -16.96%-11.01B |
Other items in the investment business | -13,310,375.63%-876.63M | 265.46%1.12B | 96.07%-86.06M | 131.31%396.57M | 100.00%-6.59K | 336.74%305.81M | -620.09%-2.19B | 192.84%171.44M | -3,616.57%-2.42B | -21.37%70.02M |
Net cash from investment operations | 53.87%-2.02B | -203.84%-16.2B | -189.63%-9.31B | -219.91%-10.35B | 5.46%-4.39B | -234.93%-5.33B | -154.16%-3.21B | -151.01%-3.24B | -126.71%-4.64B | -122.01%-1.59B |
Net cash before financing | -25.73%-13.23B | -985.08%-7.9B | -1,129.71%-8.32B | -125.90%-8.5B | -95.71%-10.53B | 91.15%-728.36M | -79.42%808.44M | -2,507.83%-3.76B | -2.45%-5.38B | -1,207.38%-8.23B |
Cash flow from financing activities | ||||||||||
New borrowing | 11.09%11.69B | 25.10%43.95B | 23.01%34.29B | -22.69%15.76B | 18.43%10.53B | 45.68%35.13B | 97.64%27.88B | 266.47%20.38B | 332.75%8.89B | 131.30%24.12B |
Refund | -65.69%-11.53B | -36.54%-36.29B | -37.14%-26.56B | -36.63%-16.1B | -5.26%-6.96B | -20.79%-26.58B | -96.48%-19.36B | -109.92%-11.79B | -96.93%-6.61B | -131.83%-22B |
Issuing shares | ---- | 101.36%197.24M | ---- | -99.75%126K | ---- | -54.10%97.95M | ---- | --49.64M | ---- | 159.58%213.41M |
Issuance of bonds | ---- | ---- | ---- | -95.18%132.9M | ---- | ---- | ---- | -8.65%2.76B | ---- | 164.05%5.51B |
Dividends paid - financing | 38.70%-147.99M | 40.85%-1.46B | 40.79%-1.94B | 42.67%-1.11B | 25.72%-241.44M | 0.74%-2.47B | -2.15%-3.28B | -7.40%-1.94B | 8.03%-325.05M | -16.37%-2.48B |
Absorb investment income | -80.49%2.4M | -66.45%128.5M | -52.74%182.66M | --77.84M | -71.32%12.3M | 1,026.44%382.99M | -86.75%386.49M | ---- | -98.33%42.89M | 7.94%34M |
Issuance expenses and redemption of securities expenses | ---- | ---821.23M | ---- | 56.64%-2.32B | ---- | ---- | ---- | -128.22%-5.35B | ---- | ---1.07B |
Other items of the financing business | 109.04%113.23M | -1,010.61%-272.9M | -381.32%-4.19B | -198.67%-83.03M | -12.42%-1.25B | -99.86%29.97M | -50.68%1.49B | -91.14%84.15M | -202.76%-1.11B | 138,145.69%21.15B |
Net cash from financing operations | -93.57%134.28M | -20.02%4.82B | -74.90%1.78B | -190.01%-3.73B | 136.58%2.09B | -76.07%6.02B | 1.91%7.11B | 81.45%4.14B | -55.74%882.57M | 3,142.06%25.18B |
Effect of rate | 12.41%62.82M | 1,006.09%44.86M | 3,652.83%217.35M | 8,864.91%244.02M | 463.87%55.89M | -88.96%4.06M | -91.15%5.79M | -110.64%-2.78M | -453.59%-15.36M | 148.12%36.74M |
Net Cash | -55.25%-13.1B | -158.25%-3.09B | -182.59%-6.54B | -3,320.04%-12.23B | -87.69%-8.44B | -68.75%5.3B | -27.38%7.92B | -84.43%379.84M | -38.09%-4.5B | 1,015.23%16.95B |
Begining period cash | 3.09%47.28B | 15.49%39.52B | 22.38%45.86B | 15.49%39.52B | 22.38%45.86B | 98.56%34.22B | 67.77%37.48B | 98.56%34.22B | 67.77%37.48B | 9.14%17.23B |
Cash at the end | -8.63%34.25B | -7.69%36.48B | -12.91%39.54B | -20.42%27.54B | 13.70%37.48B | 15.49%39.52B | 36.31%45.4B | 75.62%34.6B | 72.78%32.97B | 98.56%34.22B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | KPMG | -- | -- | -- | Shinaga Zhonghe Certified Public Accountants Co., Ltd. (Special General Partnership) | -- | -- | -- | Shinaga Zhonghe Certified Public Accountants Co., Ltd. (Special General Partnership) |
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.