XIAOMI-W
01810
POP MART
09992
BYD COMPANY
01211
4
MIXUE GROUP
02097
5
SMIC
00981
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Inventory | -41.54%6.8B | -20.26%7.91B | -20.57%8.2B | -8.75%9.69B | -5.64%11.64B | -3.18%9.92B | -13.52%10.32B | -21.35%10.62B | -6.15%12.33B | -17.80%10.24B |
Accounts receivable | 16.82%1.75B | 25.21%1.75B | 2.33%1.69B | 16.23%1.8B | -0.59%1.5B | 1.73%1.4B | 23.94%1.65B | 17.09%1.55B | 19.97%1.51B | 24.37%1.38B |
Notes receivable | -20.09%1.14B | -51.83%822.78M | -27.25%1.14B | 124.97%1.18B | -17.73%1.43B | -11.65%1.71B | -16.93%1.57B | -75.07%524.56M | 697.54%1.74B | 314.05%1.93B |
Advance deposits and other receivables | -44.10%345.08M | -40.93%381.24M | -31.55%469.6M | -32.29%346.89M | -36.23%617.34M | 23.23%645.42M | -47.30%686.06M | -61.38%512.35M | -36.80%968.02M | -65.87%523.77M |
Cash and equivalents | 34.97%6.94B | 15.52%6.43B | 15.99%6.91B | 3.67%6.59B | -13.96%5.14B | -14.77%5.57B | 0.33%5.96B | -11.97%6.36B | -0.50%5.97B | -2.00%6.53B |
Financial assets at fair value-current assets | ---- | ---- | ---- | ---- | -99.57%4.28M | ---- | ---- | ---- | -87.38%986.38M | -89.08%626M |
Other current assets | -49.71%480.35M | -64.25%243.92M | -50.03%312.1M | 55.35%759.61M | -86.85%955.13M | -93.01%682.31M | -91.14%624.54M | -87.83%488.97M | 256.21%7.26B | 109.07%9.76B |
Special items of current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -66.73%1.35B | -3.39%5.32B |
Total current assets | -15.09%19.89B | -11.66%19.47B | -10.32%20.73B | -1.24%22.16B | -33.79%23.42B | -43.94%22.04B | -43.03%23.12B | -48.95%22.44B | -15.95%35.38B | -9.11%39.32B |
Non-current assets | ||||||||||
Fixed assets | -0.35%47.66B | 0.65%48.87B | 4.34%47.12B | 13.64%47.28B | 13.67%47.83B | 14.41%48.55B | 51.65%45.16B | 36.86%41.6B | 51.36%42.07B | 48.34%42.43B |
Investment property | -3.68%52.68M | -3.64%53.19M | -3.61%53.69M | -3.58%54.19M | -3.55%54.69M | -3.52%55.2M | -3.49%55.7M | -6.27%56.2M | -6.10%56.71M | -5.93%57.21M |
Construction in progress | -71.55%1.17B | -80.18%795.36M | -45.42%3.67B | -56.87%4.15B | -54.63%4.1B | -48.32%4.01B | -57.29%6.72B | -23.96%9.63B | -29.37%9.03B | -29.39%7.77B |
Long-term receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -62.88%4.14M |
long-term investment | -2.59%6.92B | -2.06%6.9B | 0.31%7.02B | 0.90%7.1B | 58.66%7.1B | 58.31%7.04B | 57.21%7B | 46.91%7.04B | -13.66%4.48B | -13.75%4.45B |
Intangible assets | 3.14%1.79B | 3.14%1.81B | -2.06%1.77B | -4.29%1.74B | -5.58%1.73B | -6.48%1.75B | 2.53%1.81B | -6.54%1.82B | 11.26%1.84B | 8.55%1.88B |
Deferred tax assets | -1.38%331.6M | -6.59%330.99M | 147.78%339.8M | 141.42%341.96M | 127.17%336.24M | 127.30%354.34M | -6.58%137.14M | -13.97%141.65M | -21.61%148.01M | -9.26%155.89M |
Other illiquid assets | ---- | ---- | ---- | ---- | ---- | ---- | 27.88%4.62M | 71.33%6.16M | 15.03%4.05M | 15.19%4.02M |
Total non-current assets | -5.23%58.65B | -4.83%59.49B | -1.50%60.66B | 0.61%61.37B | 6.03%61.88B | 8.57%62.51B | 16.56%61.58B | 19.76%61B | 19.40%58.37B | 20.08%57.58B |
Total assets | -7.94%78.53B | -6.61%78.96B | -3.90%81.39B | 0.11%83.53B | -9.00%85.31B | -12.74%84.55B | -9.33%84.7B | -12.07%83.44B | 3.04%93.74B | 6.23%96.89B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Accounts payable | -26.15%9.91B | -21.02%10.67B | -27.00%11.88B | -22.12%12.95B | -27.07%13.42B | -21.54%13.51B | 19.53%16.28B | 36.84%16.63B | 63.82%18.4B | 65.02%17.22B |
Notes payable | 2.70%9.61B | 16.45%10.05B | 17.86%8.79B | 41.90%8.83B | 52.12%9.36B | 65.33%8.63B | 5.84%7.46B | -13.02%6.22B | 35.18%6.15B | 32.06%5.22B |
Tax payable | 89.42%329.13M | -38.07%230.64M | -64.81%186.64M | -69.48%162.65M | -72.80%173.76M | -41.80%372.39M | 8.87%530.42M | -18.03%532.94M | -16.31%638.89M | -40.40%639.85M |
Other payables and accrued expenses | 3.53%3.08B | 3.51%3.18B | 24.17%3.04B | 16.46%3.31B | -25.38%2.97B | -21.66%3.07B | -47.59%2.45B | -60.22%2.84B | 18.25%3.98B | -0.96%3.92B |
Short-term borrowing | 15.92%13.25B | 20.33%11.34B | 28.13%11.12B | 30.06%11.41B | 92.51%11.43B | 2.50%9.43B | -1.35%8.68B | 4.61%8.77B | -18.90%5.94B | 2.75%9.2B |
Other current liabilities | 14.75%496.87M | -49.89%515.23M | -47.27%598.04M | -33.00%452.19M | -34.27%433.02M | 58.58%1.03B | 76.34%1.13B | 3.63%674.88M | -17.76%658.83M | -13.13%648.39M |
Special items of current liabilities | 46.73%4B | 18.88%4.51B | -1.37%3B | -9.80%2.91B | -75.20%2.73B | -67.92%3.79B | -72.50%3.05B | -66.88%3.23B | 6.70%11.01B | 2.18%11.83B |
Total current liabilities | 0.51%44.38B | 1.80%44.85B | -4.16%43.1B | -1.17%43.74B | -15.24%44.16B | -18.65%44.05B | -12.44%44.97B | -13.32%44.26B | 16.72%52.1B | 15.67%54.15B |
Net current assets | -18.13%-24.49B | -15.27%-25.37B | -2.35%-22.37B | 1.10%-21.58B | -24.03%-20.74B | -48.39%-22.01B | -102.66%-21.86B | -206.91%-21.82B | -557.54%-16.72B | -317.13%-14.83B |
Total assets less current liabilities | -17.00%34.15B | -15.75%34.12B | -3.61%38.29B | 1.56%39.78B | -1.20%41.15B | -5.25%40.5B | -5.53%39.72B | -10.61%39.17B | -10.13%41.65B | -3.72%42.74B |
Non-current liabilities | ||||||||||
Long-term bank loan | -27.73%5.63B | -19.36%5.48B | 16.12%7.37B | 2.41%7.43B | 3.42%7.79B | -14.82%6.8B | 10.25%6.34B | 10.47%7.25B | 23.49%7.53B | 46.41%7.98B |
Long-term accounts payable | ---- | ---- | -50.00%52.96M | -50.00%52.96M | -68.40%52.96M | -68.48%52.96M | -38.37%105.93M | -38.37%105.93M | --167.6M | --168.05M |
Long-term remuneration payable to staff and workers | -62.07%589.5K | -62.07%589.5K | -90.80%1.55M | -91.02%1.55M | -90.48%1.55M | -90.54%1.55M | -33.53%16.89M | -30.88%17.3M | -41.92%16.33M | -42.45%16.42M |
Financial lease liabilities-non-current liabilities | -2.85%345.55M | -6.21%339.07M | 23.71%367.56M | 21.83%363.34M | 15.82%355.67M | 18.32%361.51M | -6.48%297.11M | -4.74%298.22M | -46.29%307.08M | -46.58%305.55M |
Deferred tax liability | -72.24%222.8K | -24.57%222.88K | -91.09%302.69K | 42.22%284.58K | -76.38%802.47K | -91.57%295.45K | -79.76%3.4M | -98.67%200.1K | -80.44%3.4M | -79.69%3.5M |
Deferred income-non-current liabilities | -5.51%954.44M | -2.90%973.01M | 10.12%989.25M | 5.05%990.88M | 11.46%1.01B | 7.30%1B | 3.81%898.36M | 7.55%943.23M | 1.87%906.2M | 2.47%933.92M |
Total non-current liabilities | -24.76%6.93B | -17.30%6.8B | 14.51%8.78B | 2.54%8.83B | 3.11%9.21B | -12.66%8.22B | 7.19%7.66B | 8.16%8.62B | 17.44%8.93B | 34.78%9.41B |
Total liabilities | -3.85%51.31B | -1.21%51.64B | -1.44%51.88B | -0.57%52.58B | -12.55%53.37B | -17.76%52.27B | -10.04%52.64B | -10.43%52.88B | 16.82%61.03B | 18.15%63.56B |
Total assets less total liabilities | -14.76%27.22B | -15.36%27.32B | -7.94%29.51B | 1.28%30.95B | -2.38%31.94B | -3.15%32.28B | -8.13%32.06B | -14.78%30.56B | -15.54%32.71B | -10.91%33.33B |
Total equity and non-current liabilities | -17.00%34.15B | -15.75%34.12B | -3.61%38.29B | 1.56%39.78B | -1.20%41.15B | -5.25%40.5B | -5.53%39.72B | -10.61%39.17B | -10.13%41.65B | -3.72%42.74B |
Equity | ||||||||||
Share capital | -0.32%7.72B | 0.00%7.75B | 0.00%7.75B | -0.29%7.75B | -0.35%7.75B | -0.37%7.75B | -0.37%7.75B | -0.08%7.77B | 0.95%7.77B | 0.97%7.78B |
Capital reserve | 1.24%8.54B | 1.62%8.58B | 0.15%8.44B | -0.04%8.43B | -0.01%8.44B | -0.03%8.44B | 0.09%8.43B | -0.18%8.43B | 1.15%8.44B | 1.18%8.44B |
Undistributed profit | -68.35%2.08B | -67.69%2.22B | -34.11%4.35B | -3.86%5.74B | -13.17%6.57B | -14.85%6.88B | -31.71%6.6B | -42.75%5.97B | -41.39%7.57B | -30.68%8.08B |
Special items of shareholders' rights and interests | -0.52%104.04M | 0.79%97.57M | 2.80%112.31M | 0.57%109.11M | -70.97%104.58M | -74.46%96.81M | -66.20%109.25M | -67.01%108.49M | 3.86%360.24M | 9.63%379.07M |
Shareholders' Equity | -15.80%23.12B | -16.25%23.26B | -8.19%25.23B | -0.93%26.61B | -4.18%27.46B | -4.90%27.77B | -10.48%27.48B | -14.70%26.86B | -15.73%28.65B | -10.85%29.2B |
Non-controlling interest | -8.44%4.1B | -9.92%4.06B | -6.45%4.28B | 17.29%4.34B | 10.35%4.48B | 9.19%4.51B | 9.06%4.58B | -15.37%3.7B | -14.14%4.06B | -11.32%4.13B |
Total equity | -14.76%27.22B | -15.36%27.32B | -7.94%29.51B | 1.28%30.95B | -2.38%31.94B | -3.15%32.28B | -8.13%32.06B | -14.78%30.56B | -15.54%32.71B | -10.91%33.33B |
Total equity and total liabilities | -7.94%78.53B | -6.61%78.96B | -3.90%81.39B | 0.11%83.53B | -9.00%85.31B | -12.74%84.55B | -9.33%84.7B | -12.07%83.44B | 3.04%93.74B | 6.23%96.89B |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | Ernst & Young Huaming Certified Public Accountants (Special General Partnership) | -- | -- | -- | KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- | -- | -- | Ernst & Young Huaming Certified Public Accountants (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.