XIAOMI-W
01810
POP MART
09992
BYD COMPANY
01211
4
MIXUE GROUP
02097
5
SMIC
00981
(Q6)Dec 31, 2024 | (FY)Jun 30, 2024 | (Q6)Dec 31, 2023 | (FY)Jun 30, 2023 | (Q6)Dec 31, 2022 | (FY)Jun 30, 2022 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 96.53%-11.57M | ---- | -9,795.84%-333.19M | ---- | ---3.37M | ---- | 221.73%32.62M | ---- | 119.40%10.14M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 47.53%-626K | ---- | -65.24%-1.19M | ---- | ---722K | ---- | -153.80%-769K | ---- | -29.49%-303K |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | -79.56%46K | ---- | --225K | ---- | 2,404.17%601K | ---- | --24K |
Impairment and provisions: | ---- | -98.97%3.49M | ---- | 12,737.38%338.05M | ---- | ---2.68M | ---- | -82.17%377K | ---- | -95.81%2.11M |
-Impairment of trade receivables (reversal) | ---- | -100.84%-342K | ---- | 1,618.92%40.63M | ---- | ---2.68M | ---- | -82.17%377K | ---- | -95.82%2.11M |
-Other impairments and provisions | ---- | -98.71%3.83M | ---- | --297.42M | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | --19K | ---- | 9,458.23%7.55M | ---- | --79K |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | --19K | ---- | 9,458.23%7.55M | ---- | --79K |
Asset sale loss (gain): | ---- | ---- | ---- | -91.22%56K | ---- | --638K | ---- | 43.89%318K | ---- | 652.50%221K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | -91.22%56K | ---- | --638K | ---- | 43.89%318K | ---- | 652.50%221K |
Depreciation and amortization: | ---- | 10.04%5.63M | ---- | -45.35%5.12M | ---- | --9.37M | ---- | 45.04%5.47M | ---- | 12.95%3.77M |
-Depreciation | ---- | 4.05%4.99M | ---- | -34.50%4.79M | ---- | --7.32M | ---- | 8.36%3.68M | ---- | 9.12%3.4M |
Financial expense | ---- | -42.65%3.59M | ---- | -65.04%6.26M | ---- | --17.92M | ---- | 418.01%14.44M | ---- | -17.37%2.79M |
Special items | ---- | ---69K | ---- | ---- | ---- | --73K | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | -97.06%446K | ---- | -29.45%15.15M | ---- | --21.47M | ---- | 221.85%60.61M | ---- | 490.26%18.83M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 2,043.27%12.58M | ---- | 109.94%587K | ---- | ---5.91M | ---- | 62.54%-5M | ---- | 24.83%-13.34M |
Accounts receivable (increase)decrease | ---- | 49.59%-45.96M | ---- | -608.91%-91.17M | ---- | --17.92M | ---- | 0.30%-94.27M | ---- | -69.51%-94.55M |
Accounts payable increase (decrease) | ---- | 43.98%48.45M | ---- | 101.54%33.65M | ---- | --16.7M | ---- | -112.01%-2.81M | ---- | 238.17%23.38M |
Cash from business operations | ---- | 137.15%15.52M | ---- | -183.28%-41.79M | ---- | --50.18M | ---- | 36.86%-41.47M | ---- | 31.06%-65.68M |
Other taxs | ---- | 75.13%-793K | ---- | 19.79%-3.19M | ---- | ---3.98M | ---- | -308.77%-3.12M | ---- | 178.18%1.49M |
Special items of business | -85.81%-54.91M | ---- | 12.83%-29.55M | ---- | 19.59%-33.9M | ---- | 11.30%-42.17M | ---- | 44.42%-47.54M | ---- |
Net cash from operations | -85.81%-54.91M | 132.75%14.73M | 12.83%-29.55M | -197.35%-44.97M | 19.59%-33.9M | --46.2M | 11.30%-42.17M | 30.53%-44.59M | 44.42%-47.54M | 33.96%-64.18M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -67.45%474K | -47.53%626K | 265.83%1.46M | 65.24%1.19M | 18.10%398K | --722K | 89.33%337K | 153.80%769K | 44.72%178K | 29.49%303K |
Sale of fixed assets | ---- | 58.76%1.49M | -8.24%936K | 163.66%936K | 10,100.00%1.02M | --355K | -91.80%10K | 88.43%228K | 19.61%122K | 5.22%121K |
Purchase of fixed assets | 92.97%-1.47M | -81.59%-28.18M | -306.47%-20.92M | -12.31%-15.52M | 16.63%-5.15M | ---13.82M | -79.22%-6.17M | -203.36%-19.13M | -48.68%-3.45M | -476.94%-6.31M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---17.04M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---500K | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---500K | ---- |
Net cash from investment operations | 94.62%-997K | -94.69%-26.07M | -396.89%-18.53M | -5.09%-13.39M | 36.00%-3.73M | ---12.74M | -59.86%-5.83M | 18.72%-18.63M | -74.24%-3.65M | -197.62%-22.93M |
Net cash before financing | -16.28%-55.91M | 80.57%-11.34M | -27.77%-48.08M | -274.44%-58.37M | 21.58%-37.63M | --33.46M | 6.23%-47.99M | 27.43%-63.22M | 41.58%-51.18M | -18.20%-87.11M |
Cash flow from financing activities | ||||||||||
New borrowing | -40.02%45M | 33.33%100M | 114.37%75.03M | 882.06%75M | 0.00%35M | --7.64M | --35M | ---- | ---- | 227.12%98.14M |
Refund | ---- | -882.06%-75M | -358.30%-35M | 80.91%-7.64M | ---7.64M | ---40M | ---- | 6.22%-38.14M | ---- | 12.08%-40.67M |
Interest paid - financing | -27.70%-2.6M | -74.23%-3.54M | 28.56%-2.04M | 54.93%-2.03M | -72.31%-2.85M | ---4.51M | -65.23%-1.65M | -18.15%-2.06M | -37.50%-1M | 48.40%-1.74M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---1.86M | ---- | ---610K | ---- | ---- |
Absorb investment income | 50.00%300K | --200K | --200K | ---- | ---- | ---- | ---- | --360K | ---- | ---- |
Net cash from financing operations | 11.82%42.44M | -67.53%21.18M | 54.84%37.96M | 260.54%65.21M | -24.67%24.51M | ---40.62M | 1,806.40%32.54M | -175.88%-42.17M | -110.25%-1.91M | -75.22%55.57M |
Effect of rate | 323.40%3.01M | -79.02%1.33M | -123.85%-1.35M | 127.29%6.34M | 271.60%5.64M | --2.79M | -402.58%-3.29M | -205.03%-3.46M | 165.17%1.09M | 145.81%3.3M |
Net Cash | -32.99%-13.47M | 43.63%9.84M | 22.80%-10.13M | 195.60%6.85M | 15.09%-13.12M | ---7.16M | 70.90%-15.45M | -234.09%-105.38M | 23.07%-53.09M | -120.95%-31.54M |
Begining period cash | 24.07%57.55M | 39.72%46.39M | 39.72%46.39M | -11.64%33.2M | -11.64%33.2M | --37.58M | -74.34%37.58M | -16.17%146.42M | -16.17%146.42M | 457.74%174.67M |
Cash at the end | 34.88%47.09M | 24.07%57.55M | 35.72%34.91M | 39.72%46.39M | 36.58%25.73M | --33.2M | -80.05%18.84M | -74.34%37.58M | -9.20%94.42M | -16.17%146.42M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- |
Auditor | -- | -- | -- | -- | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. |
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.