XIAOMI-W
01810
BABA-W
09988
POP MART
09992
4
BYD COMPANY
01211
5
TENCENT
00700
(FY)Feb 28, 2025 | (Q9)Nov 30, 2024 | (Q6)Aug 31, 2024 | (Q3)May 31, 2024 | (FY)Feb 29, 2024 | (Q9)Nov 30, 2023 | (Q6)Aug 31, 2023 | (Q3)May 31, 2023 | (FY)Feb 28, 2023 | (Q9)Nov 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 0.91%476.82M | ---- | ---- | ---- | 5.17%472.53M | ---- | ---- | ---- | 12.90%449.29M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -8.05%-1.48B | ---- | ---- | ---- | -32.48%-1.37B | ---- | ---- | ---- | -17.38%-1.03B | ---- |
Interest expense - adjustment | 19.66%129.79M | ---- | ---- | ---- | 145.79%108.46M | ---- | ---- | ---- | 38.64%44.13M | ---- |
Dividend (income)- adjustment | 13.88%-552K | ---- | ---- | ---- | 28.94%-641K | ---- | ---- | ---- | -45.95%-902K | ---- |
Impairment and provisions: | 19.33%446.27M | ---- | ---- | ---- | 116.61%373.97M | ---- | ---- | ---- | 83.48%172.65M | ---- |
-Other impairments and provisions | 19.33%446.27M | ---- | ---- | ---- | 116.61%373.97M | ---- | ---- | ---- | 83.48%172.65M | ---- |
Depreciation and amortization: | 5.34%105.81M | ---- | ---- | ---- | 20.57%100.45M | ---- | ---- | ---- | -1.76%83.31M | ---- |
-Amortization of intangible assets | 22.68%6.79M | ---- | ---- | ---- | --5.54M | ---- | ---- | ---- | ---- | ---- |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -31.10%474K | ---- |
Special items | -95.19%476K | ---- | ---- | ---- | 0.50%9.91M | ---- | ---- | ---- | 214.52%9.86M | ---- |
Operating profit before the change of operating capital | -5.31%-318.76M | ---- | ---- | ---- | -10.55%-302.69M | ---- | ---- | ---- | 1.20%-273.79M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 244.44%31K | ---- | ---- | ---- | 125.00%9K | ---- | ---- | ---- | 119.05%4K | ---- |
Accounts payable increase (decrease) | -265.03%-32.42M | ---- | ---- | ---- | 226.78%19.64M | ---- | ---- | ---- | 106.33%6.01M | ---- |
prepayments (increase)decrease | 53.29%-7.38M | ---- | ---- | ---- | -799.65%-15.79M | ---- | ---- | ---- | 116.68%2.26M | ---- |
Special items for working capital changes | 43.19%-767.04M | ---- | ---- | ---- | 20.55%-1.35B | ---- | ---- | ---- | -400.85%-1.7B | ---- |
Cash from business operations | 31.74%-1.13B | ---- | ---- | ---- | 16.08%-1.65B | ---- | ---- | ---- | -171.02%-1.96B | ---- |
Other taxs | 64.20%-55.87M | ---- | ---- | ---- | -989.66%-156.05M | ---- | ---- | ---- | 71.09%-14.32M | ---- |
Interest received - operating | 15.53%1.46B | ---- | ---- | ---- | 26.04%1.27B | ---- | ---- | ---- | 14.35%1.01B | ---- |
Interest paid - operating | -26.20%-125.72M | ---- | ---- | ---- | -137.00%-99.62M | ---- | ---- | ---- | -38.40%-42.03M | ---- |
Special items of business | ---- | 104.44%24.86M | 99.94%-201K | 101.99%3.73M | ---- | 14.19%-559.97M | -4.97%-327.53M | -354.98%-187.23M | ---- | -783.39%-652.53M |
Net cash from operations | 124.63%156.98M | 104.44%24.86M | 99.94%-201K | 101.99%3.73M | 37.25%-637.4M | 14.19%-559.97M | -4.97%-327.53M | -354.98%-187.23M | -1,465.43%-1.02B | -783.39%-652.53M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | -13.88%552K | ---- | ---- | ---- | -28.94%641K | -20.22%71K | 0.00%36K | ---- | -92.92%902K | -85.60%89K |
Decrease in deposits (increase) | -132.80%-2.04M | -132.80%-2.04M | -127.98%-2.2M | -132.43%-2.2M | -86.76%6.21M | -86.76%6.21M | 337.69%7.86M | 417.42%6.78M | 260.10%46.88M | 260.10%46.88M |
Sale of fixed assets | -81.82%2K | -71.43%2K | -85.71%1K | ---- | 450.00%11K | --7K | --7K | ---- | 100.00%2K | ---- |
Purchase of fixed assets | 60.33%-35.92M | 60.59%-36.35M | 64.96%-26.87M | 70.19%-19.4M | -59.04%-90.54M | -110.85%-92.25M | -169.06%-76.68M | -258.15%-65.07M | -84.01%-56.93M | -89.22%-43.75M |
Purchase of intangible assets | 93.15%-2.57M | ---- | ---- | ---- | ---37.52M | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 67.02%-39.97M | 55.35%-38.39M | 57.74%-29.07M | 62.95%-21.6M | -1,225.30%-121.2M | -2,772.09%-85.96M | -116.49%-68.78M | -187.08%-58.29M | 82.41%-9.15M | 106.21%3.22M |
Net cash before financing | 115.43%117.01M | 97.91%-13.53M | 92.62%-29.27M | 92.72%-17.86M | 25.99%-758.6M | 0.52%-645.93M | -15.28%-396.31M | -299.51%-245.51M | -4,672.72%-1.02B | -1,585.80%-649.31M |
Cash flow from financing activities | ||||||||||
New borrowing | 46.59%13.78B | -41.45%10.52B | -41.09%7.01B | -56.53%3.27B | -7.70%9.4B | 433.42%17.97B | 1,832.21%11.91B | 7,417.79%7.52B | 2,162.69%10.18B | 862.64%3.37B |
Refund | -60.63%-13.66B | 40.21%-10.28B | 40.24%-6.83B | 55.98%-3.19B | 6.72%-8.5B | -580.70%-17.19B | -3,526.94%-11.42B | -11,063.95%-7.26B | -1,627.38%-9.12B | -378.47%-2.53B |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.44M | ---- |
Dividends paid - financing | -4.35%-201.01M | -4.35%-201.01M | -9.09%-100.5M | ---- | -4.55%-192.63M | -4.55%-192.63M | 0.00%-92.13M | ---- | -10.00%-184.26M | -10.00%-184.26M |
Other items of the financing business | ---- | ---28M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -122.21%-143.16M | -105.12%-27.85M | -84.61%54.98M | -75.86%59.44M | -22.11%644.49M | -12.30%544.05M | 95.06%357.34M | 1,006.87%246.22M | 376.79%827.42M | 261.06%620.33M |
Effect of rate | 18.35%-1.42M | 40.65%-895K | 99.08%-16K | 62.87%-137K | 55.93%-1.74M | 18.35%-1.51M | -20.14%-1.74M | 81.36%-369K | -862.86%-3.94M | -123.78%-1.85M |
Net Cash | 77.08%-26.15M | 59.38%-41.38M | 165.99%25.71M | 5,755.35%41.57M | 42.23%-114.11M | -251.48%-101.87M | 75.74%-38.96M | 101.81%710K | 28.57%-197.51M | 91.51%-28.98M |
Begining period cash | -29.90%271.66M | -29.90%271.66M | -29.90%271.66M | -29.90%271.66M | -34.21%387.51M | -34.21%387.51M | -34.21%387.51M | -34.21%387.51M | -31.91%588.96M | -31.91%588.96M |
Cash at the end | -10.15%244.09M | -19.27%229.39M | -14.26%297.36M | -19.27%313.09M | -29.90%271.66M | -49.09%284.13M | -18.77%346.8M | -29.20%387.85M | -34.21%387.51M | 5.05%558.13M |
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 | -- |
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 | -- |
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.