XIAOMI-W
01810
POP MART
09992
BABA-W
09988
4
MEITUAN-W
03690
5
BYD COMPANY
01211
(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 | |
---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | |||||||||
Earning before tax | 49.09%-97.6M | ---- | -1.50%-191.7M | ---- | -27.17%-188.87M | ---- | -37.71%-148.52M | ---56.59M | ---107.85M |
Profit adjustment | |||||||||
Interest (income) - adjustment | -145.08%-2.57M | ---- | -269.96%-1.05M | ---- | -74.69%-283K | ---- | -390.91%-162K | ---54K | ---33K |
Revaluation surplus: | ---- | ---- | -139.64%-1.61M | ---- | 46.79%-671K | ---- | -3,967.74%-1.26M | ---416K | ---31K |
-Other fair value changes | ---- | ---- | -139.64%-1.61M | ---- | 46.79%-671K | ---- | -3,967.74%-1.26M | ---416K | ---31K |
Asset sale loss (gain): | 191.30%67K | ---- | 666.67%23K | ---- | -99.45%3K | ---- | 1,090.91%545K | ---33K | ---55K |
-Loss (gain) on sale of property, machinery and equipment | 191.30%67K | ---- | 666.67%23K | ---- | -99.45%3K | ---- | 1,090.91%545K | ---33K | ---55K |
Depreciation and amortization: | -10.17%6.57M | ---- | 5.36%7.32M | ---- | -8.84%6.94M | ---- | -2.27%7.62M | --3.99M | --7.79M |
-Depreciation | -6.94%5.93M | ---- | 1.11%6.37M | ---- | -9.80%6.3M | ---- | -3.30%6.98M | --3.68M | --7.22M |
Financial expense | 70.77%4.08M | ---- | -3.24%2.39M | ---- | -83.52%2.47M | ---- | 274.67%14.97M | --10.44M | --4M |
Exchange Loss (gain) | -201.72%-1.95M | ---- | --1.92M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | --473K | ---- | ---- | ---- | -96.00%1.58M | ---- | 100.28%39.65M | --1.83M | --19.8M |
Operating profit before the change of operating capital | 50.23%-90.93M | ---- | -2.18%-182.71M | ---- | -105.16%-178.82M | ---- | -14.12%-87.16M | ---40.83M | ---76.38M |
Change of operating capital | |||||||||
Inventory (increase) decrease | -68.89%1.51M | ---- | 383.97%4.85M | ---- | -231.84%-1.71M | ---- | 76.60%-515K | --2.24M | ---2.2M |
Accounts receivable (increase)decrease | -422.71%-54.72M | ---- | ---10.47M | ---- | ---- | ---- | ---- | ---- | ---- |
Accounts payable increase (decrease) | -43.83%7.03M | ---- | 160.49%12.52M | ---- | 33.24%4.81M | ---- | 284.41%3.61M | ---2.37M | ---1.96M |
prepayments (increase)decrease | ---- | ---- | ---- | ---- | 10.06%-7.93M | ---- | -799.21%-8.82M | ---5.1M | --1.26M |
Special items for working capital changes | 975.42%20.44M | ---- | -229.72%-2.34M | ---- | 617.13%1.8M | ---- | 114.04%251K | ---536K | ---1.79M |
Cash from business operations | 45.86%-100.72M | ---- | -5.27%-186.02M | ---- | -79.01%-176.7M | ---- | -20.55%-98.71M | ---48.07M | ---81.89M |
Other taxs | 302.60%15.95M | ---- | -252.84%-7.87M | ---- | 184.79%5.15M | ---- | -638.15%-6.08M | ---1.47M | ---823K |
Special items of business | -302.60%-15.95M | 19.56%-58.17M | 252.84%7.87M | 6.47%-72.32M | -184.79%-5.15M | -5,377.82%-77.32M | 638.15%6.08M | --1.47M | --823K |
Net cash from operations | 45.86%-100.72M | 19.56%-58.17M | -5.27%-186.02M | 6.47%-72.32M | -79.01%-176.7M | -60.86%-77.32M | -20.55%-98.71M | ---48.07M | ---81.89M |
Cash flow from investment activities | |||||||||
Interest received - investment | 145.08%2.57M | 1,087.36%2.16M | 269.96%1.05M | 333.33%182K | 74.69%283K | -22.22%42K | 390.91%162K | --54K | --33K |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | -37.33%47K | --47K | --75K |
Purchase of fixed assets | 21.97%-1.51M | 33.33%-942K | -36.78%-1.93M | -179.25%-1.41M | 25.85%-1.41M | 31.62%-506K | -215.07%-1.9M | ---740K | ---604K |
Recovery of cash from investments | ---- | ---- | 39.89%491M | 480.49%476M | -24.04%351M | -31.56%82M | 12,389.19%462.1M | --119.81M | --3.7M |
Cash on investment | ---- | ---- | -17.31%-444M | -555.22%-439M | 21.41%-378.5M | 44.40%-67M | ---481.6M | ---120.5M | ---- |
Other items in the investment business | -165.91%-5.73M | -167.74%-5.73M | -74.76%8.69M | 1,084.31%8.46M | 2,630.53%34.43M | 71.63%714K | 3,967.74%1.26M | --416K | --31K |
Net cash from investment operations | -108.52%-4.67M | -110.20%-4.51M | 844.30%54.81M | 190.00%44.23M | 129.12%5.8M | 1,770.32%15.25M | -716.17%-19.93M | ---913K | --3.24M |
Net cash before financing | 19.68%-105.38M | -123.12%-62.68M | 23.22%-131.21M | 54.74%-28.09M | -44.04%-170.9M | -26.73%-62.07M | -50.85%-118.64M | ---48.98M | ---78.65M |
Cash flow from financing activities | |||||||||
New borrowing | 44.58%129.4M | 300.00%80M | 16.99%89.5M | -68.00%20M | 173.21%76.5M | 123.21%62.5M | -69.95%28M | --28M | --93.17M |
Refund | -20.26%-92M | 24.81%-50M | -173.21%-76.5M | -137.50%-66.5M | 69.59%-28M | 69.59%-28M | -820.70%-92.07M | ---92.07M | ---10M |
Issuing shares | ---- | ---- | -13.02%173.96M | ---- | 37.73%200M | ---- | 24.12%145.21M | --40M | --116.99M |
Interest paid - financing | -70.77%-4.08M | -41.39%-2.03M | 3.24%-2.39M | -87.34%-1.44M | 38.27%-2.47M | 79.43%-766K | -220.35%-4M | ---3.72M | ---1.25M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | --4.7M | --4.7M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | -75.86%-7.5M | 28.61%-534K | -973.55%-4.26M | ---748K | ---397K | ---- | ---- |
Net cash from financing operations | -81.27%33.02M | 156.86%27.85M | -26.95%176.29M | -249.45%-48.98M | 197.82%241.33M | 240.70%32.77M | -59.20%81.03M | ---23.29M | --198.6M |
Effect of rate | 201.72%1.95M | ---- | ---1.92M | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | -260.51%-72.36M | 54.81%-34.83M | -35.99%45.08M | -163.09%-77.08M | 287.28%70.44M | 59.46%-29.3M | -131.36%-37.61M | ---72.27M | --119.94M |
Begining period cash | 28.12%196.68M | 28.12%196.68M | 84.77%153.52M | 84.77%153.52M | -31.16%83.09M | -31.16%83.09M | 15,992.53%120.69M | --120.69M | --750K |
Cash at the end | -35.80%126.28M | 111.72%161.85M | 28.12%196.68M | 42.12%76.45M | 84.77%153.52M | 11.08%53.79M | -31.16%83.09M | --48.42M | --120.69M |
Cash balance analysis | |||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants |
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.