XIAOMI-W
01810
BYD COMPANY
01211
POP MART
09992
4
BABA-W
09988
5
MIXUE GROUP
02097
(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 | 108.64%158.8M | 234.28%1.79B | 76.39%-1.84B | 136.70%534.2M | -86.45%-7.79B | -30.19%-1.46B | -32.49%-4.18B | -6.60%-1.12B | -193.57%-3.15B | ---1.05B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 17.89%-101M | ---- | -167.97%-123M | ---- | -388.30%-45.9M | ---- | 91.92%-9.4M | ---- | 61.84%-116.3M | ---- |
Interest expense - adjustment | -1.95%1.88B | ---- | 72.37%1.92B | ---- | 231.76%1.11B | ---- | 1,167.92%336M | ---- | 1.15%26.5M | ---- |
Dividend (income)- adjustment | ---1.4M | ---- | ---- | ---- | 93.33%-200K | ---- | -50.00%-3M | ---- | 47.37%-2M | ---- |
Attributable subsidiary (profit) loss | -1,261.54%-15.1M | ---- | 425.00%1.3M | ---- | 96.95%-400K | ---- | 20.61%-13.1M | ---- | 13.61%-16.5M | ---- |
Impairment and provisions: | ---- | ---- | ---- | ---- | --1.36B | ---- | ---- | ---- | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | --1.21B | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | --143.7M | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 64.62%10.7M | ---- | 209.52%6.5M | ---- | 2,000.00%2.1M | ---- | -92.31%100K | ---- | -38.10%1.3M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 64.62%10.7M | ---- | 209.52%6.5M | ---- | 2,000.00%2.1M | ---- | -92.31%100K | ---- | -38.10%1.3M | ---- |
Depreciation and amortization: | 2.67%1.89B | ---- | -2.94%1.84B | ---- | 50.88%1.9B | ---- | 25.59%1.26B | ---- | -5.22%1B | ---- |
-Depreciation | 1.66%1.5B | ---- | 0.99%1.47B | ---- | 89.05%1.46B | ---- | 40.93%770.9M | ---- | -33.91%547M | ---- |
-Amortization of intangible assets | 2.35%261.7M | ---- | 185.38%255.7M | ---- | 2.05%89.6M | ---- | 33.23%87.8M | ---- | --65.9M | ---- |
Special items | -52.97%30.1M | ---- | 227.24%64M | ---- | 53.12%-50.3M | ---- | 25.12%-107.3M | ---- | -728.51%-143.3M | ---- |
Operating profit before the change of operating capital | 106.05%3.85B | 234.28%1.79B | 153.24%1.87B | 136.70%534.2M | -29.31%-3.51B | -30.19%-1.46B | -13.10%-2.72B | -6.60%-1.12B | -155.26%-2.4B | ---1.05B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 83.33%-200K | ---- | -126.09%-1.2M | ---- | 115.54%4.6M | ---- | -60.87%-29.6M | ---- | -47.20%-18.4M | ---- |
Accounts receivable (increase)decrease | -393.91%-170.4M | ---- | 67.88%-34.5M | ---- | -229.87%-107.4M | ---- | -81.83%82.7M | ---- | 338.11%455.2M | ---- |
Accounts payable increase (decrease) | -79.64%409.4M | -106.91%-82.4M | 453.76%2.01B | 787.49%1.19B | 69.10%-568.4M | 80.41%-173.5M | 66.04%-1.84B | 74.57%-885.8M | -13,675.94%-5.42B | ---3.48B |
Special items for working capital changes | ---- | -213.36%-24.6M | ---- | 111.73%21.7M | ---- | -256.78%-185M | ---- | -63.79%118M | ---- | --325.9M |
Cash from business operations | 6.44%4.09B | -4.00%1.68B | 191.90%3.85B | 196.40%1.75B | 7.07%-4.18B | 3.81%-1.81B | 39.00%-4.5B | 55.17%-1.89B | -264.82%-7.38B | ---4.21B |
Other taxs | 28.51%-36.1M | -222.32%-36.1M | -55.86%-50.5M | 48.62%-11.2M | 11.96%-32.4M | 40.60%-21.8M | 66.64%-36.8M | 48.60%-36.7M | -98.03%-110.3M | ---71.4M |
Net cash from operations | 6.91%4.06B | -5.46%1.64B | 190.00%3.8B | 194.65%1.74B | 7.11%-4.22B | 4.51%-1.84B | 39.41%-4.54B | 55.06%-1.92B | -269.39%-7.49B | -209.41%-4.28B |
Cash flow from investment activities | ||||||||||
Interest received - investment | -21.65%106.4M | -21.86%64M | 495.61%135.8M | 2,933.33%81.9M | 91.60%22.8M | -71.58%2.7M | -92.42%11.9M | -91.06%9.5M | -52.63%157M | -42.01%106.3M |
Dividend received - investment | --600K | ---- | ---- | ---- | 2,982.35%104.8M | 20,820.00%104.6M | 126.67%3.4M | --500K | -60.53%1.5M | ---- |
Loan receivable (increase) decrease | 33.33%-200K | 0.00%-100K | ---300K | ---100K | --0 | --0 | -105.00%-100K | -105.00%-100K | -99.70%2M | -28.57%2M |
Decrease in deposits (increase) | -10.55%237.4M | 116,000.00%348.3M | 118.92%265.4M | -99.29%300K | -318.78%-1.4B | -93.79%42.4M | -88.99%641M | -76.01%682.7M | 1.62%5.82B | -25.89%2.85B |
Sale of fixed assets | -19.05%1.7M | -90.00%100K | -25.00%2.1M | -61.54%1M | 16.67%2.8M | 2,500.00%2.6M | 1,100.00%2.4M | --100K | -92.59%200K | ---- |
Purchase of fixed assets | -2.91%-1.74B | -13.00%-634.5M | -63.63%-1.69B | 28.72%-561.5M | 28.65%-1.03B | 13.91%-787.7M | 58.06%-1.45B | 55.65%-915M | 40.69%-3.45B | 42.14%-2.06B |
Purchase of intangible assets | ---16.8M | ---- | ---- | ---- | ---45.7M | ---45.7M | ---- | ---- | 99.90%-200K | ---- |
Recovery of cash from investments | -81.08%2.1M | -80.95%2M | -46.89%11.1M | -47.50%10.5M | 364.44%20.9M | 1,150.00%20M | -42.31%4.5M | -60.98%1.6M | 387.50%7.8M | --4.1M |
Cash on investment | -350.00%-2.7M | ---2.7M | ---600K | ---- | ---- | ---- | -44.12%-4.9M | -40.00%-4.9M | -1,600.00%-3.4M | ---3.5M |
Other items in the investment business | ---- | ---- | ---- | ---- | --311.8M | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -10.52%-1.41B | 52.36%-222.9M | 36.79%-1.27B | 29.22%-467.9M | -156.02%-2.02B | -193.04%-661.1M | -131.02%-787.7M | -125.31%-225.6M | 245.87%2.54B | 238.20%891.5M |
Net cash before financing | 5.08%2.65B | 11.82%1.42B | 140.44%2.52B | 150.85%1.27B | -17.00%-6.23B | -16.24%-2.5B | -7.55%-5.33B | 36.57%-2.15B | -196.05%-4.95B | -181.14%-3.39B |
Cash flow from financing activities | ||||||||||
New borrowing | --1.37B | --600M | ---- | ---- | 119.93%22.02B | 434.41%16.39B | 179.85%10.01B | --3.07B | 3,751.43%3.58B | ---- |
Refund | 16.72%-3.21B | 45.25%-1.93B | 72.31%-3.86B | 74.76%-3.52B | 9.98%-13.94B | -9.45%-13.94B | -30,869.40%-15.48B | -17,965.39%-12.74B | 75.00%-50M | 29.50%-70.5M |
Issuing shares | ---- | ---- | ---- | ---- | 9,018.52%2.95B | ---- | -71.45%32.4M | 44.00%32.4M | 488.08%113.5M | 25.00%22.5M |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | --9.29B | --9.29B | ---- | ---- |
Interest paid - financing | 2.52%-1.76B | -7.79%-834.1M | -89.49%-1.8B | -100.05%-773.8M | -90.29%-950.7M | -158.56%-386.8M | 1.44%-499.6M | 50.92%-149.6M | 6.36%-506.9M | -4.74%-304.8M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 24.10%-1.25B | -4.82%-1.25B |
Issuance expenses and redemption of securities expenses | ---73.5M | ---- | ---- | ---- | 74.04%-20.3M | 97.83%-1.7M | ---78.2M | ---78.2M | ---- | ---- |
Other items of the financing business | ---- | ---- | 99.72%-1M | 99.72%-1M | -10,869.70%-362M | -10,869.70%-362M | 83.90%-3.3M | ---3.3M | 18.00%-20.5M | ---- |
Net cash from financing operations | 34.47%-3.74B | 49.33%-2.19B | -160.20%-5.71B | -370.69%-4.32B | 211.80%9.49B | 317.66%1.6B | 99.86%3.04B | 58.85%-733.2M | 155.55%1.52B | -5.73%-1.78B |
Net Cash | 65.68%-1.1B | 74.78%-769.4M | -198.01%-3.19B | -238.55%-3.05B | 242.71%3.26B | 68.73%-901M | 33.44%-2.28B | 44.25%-2.88B | -242.03%-3.43B | -307.68%-5.17B |
Begining period cash | -50.83%3.09B | -50.83%3.09B | 107.75%6.28B | 107.75%6.28B | -43.02%3.02B | -43.02%3.02B | -39.26%5.31B | -39.26%5.31B | 38.20%8.74B | 38.20%8.74B |
Cash at the end | -35.49%1.99B | -28.24%2.32B | -50.83%3.09B | 52.25%3.23B | 107.75%6.28B | -12.49%2.12B | -43.02%3.02B | -32.04%2.43B | -39.26%5.31B | -59.48%3.57B |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
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.