XIAOMI-W
01810
POP MART
09992
AUNTEA JENNY
02589
4
BABA-W
09988
5
SMIC
00981
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Sep 30, 2023 | (FY)Mar 31, 2022 | (Q6)Sep 30, 2021 | (FY)Mar 31, 2021 | (Q6)Sep 30, 2020 | (FY)Mar 31, 2020 | (Q6)Sep 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 9.41%-41.34M | ---- | -320.48%-45.63M | ---- | -26.78%-10.85M | ---- | -139.64%-8.56M | ---- | -117.55%-3.57M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -197.25%-541K | ---- | -279.17%-182K | ---- | 92.67%-48K | ---- | -41.47%-655K | ---- | ---463K | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | -81.53%82K | ---- | 204.11%444K | ---- | 7,200.00%146K | ---- |
Impairment and provisions: | -105.88%-2.36M | ---- | 647.76%40.11M | ---- | -21.88%5.36M | ---- | 852.29%6.87M | ---- | 658.95%721K | ---- |
-Impairment of property, plant and equipment (reversal) | -107.11%-351K | ---- | --4.94M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 658.95%721K | ---- |
-Impairment of goodwill | ---- | ---- | --29.93M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -138.29%-2.01M | ---- | -2.27%5.24M | ---- | -21.88%5.36M | ---- | --6.87M | ---- | ---- | ---- |
Revaluation surplus: | --605K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | --605K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | -141,473.33%-42.47M | ---- | 76.92%-30K | ---- | ---130K | ---- | ---- | ---- | 160.24%50K | ---- |
-Loss (gain) from sale of subsidiary company | ---42.42M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -76.67%-53K | ---- | 76.92%-30K | ---- | ---130K | ---- | ---- | ---- | 160.24%50K | ---- |
Depreciation and amortization: | 45.88%18.63M | ---- | 117.36%12.77M | ---- | 12.79%5.87M | ---- | 8.23%5.21M | ---- | 106.97%4.81M | ---- |
Financial expense | 33.25%1.68M | ---- | 96.10%1.26M | ---- | -40.15%641K | ---- | 4.49%1.07M | ---- | 94.87%1.03M | ---- |
Exchange Loss (gain) | 1,060.00%192K | ---- | ---20K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | 198.10%24.07M | ---- | ---24.54M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | -155.40%-41.54M | ---- | -1,846.94%-16.26M | ---- | -78.72%931K | ---- | 60.87%4.37M | ---- | -88.28%2.72M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 96.71%-43K | ---- | -882.04%-1.31M | ---- | 179.15%167K | ---- | -122.98%-211K | ---- | 253.77%918K | ---- |
Accounts receivable (increase)decrease | -373.99%-23.51M | ---- | 229.58%8.58M | ---- | -225.20%-6.62M | ---- | -1.27%5.29M | ---- | 1,311.99%5.36M | ---- |
Accounts payable increase (decrease) | 484.71%18.14M | ---- | -198.48%-4.72M | ---- | -79.14%-1.58M | ---- | 77.65%-882K | ---- | 1.72%-3.95M | ---- |
prepayments (increase)decrease | -34.92%-20.97M | ---- | -11,676.52%-15.55M | ---- | -110.98%-132K | ---- | 119.26%1.2M | ---- | -252.66%-6.24M | ---- |
Special items for working capital changes | --1.96M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -125.51%-65.96M | -31.97%-34.59M | -304.23%-29.25M | ---26.21M | -174.05%-7.24M | -144.20%-3.58M | 918.43%9.77M | 157.74%8.09M | -107.29%-1.19M | -80.15%3.14M |
Other taxs | -104.99%-2.71M | -76.78%-2.22M | -1,159.05%-1.32M | ---1.25M | -103.80%-105K | 88.60%-105K | 186.48%2.76M | 14.56%-921K | 36.20%-3.2M | -21.26%-1.08M |
Interest paid - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -87.76%-644K | -94.87%-1.03M | -65.70%-343K |
Net cash from operations | -124.62%-68.67M | -34.01%-36.81M | -316.46%-30.57M | ---27.47M | -158.56%-7.34M | -156.42%-3.68M | 331.53%12.54M | 279.91%6.52M | -149.94%-5.41M | -88.33%1.72M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 197.25%541K | 205.22%409K | 279.17%182K | --134K | -92.67%48K | -11.54%23K | 278.61%655K | 13.04%26K | 861.11%173K | 2,200.00%23K |
Restricted cash (increase) decrease | ---171K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | 551.60%8.45M | ---955K | ---1.87M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 169.77%11.59M | --11.48M | ---16.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 1,683.33%535K | --350K | -76.92%30K | ---- | --130K | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -119.47%-18.86M | -36.08%-2.49M | -264.77%-8.59M | ---1.83M | -3.02%-2.36M | -1,022.88%-1.33M | 38.65%-2.29M | 94.60%-118K | 66.49%-3.73M | 75.75%-2.19M |
Sale of subsidiaries | --41.95M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | --410K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---1.02M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 259.44%44.44M | 617.96%8.8M | -1,179.80%-27.87M | ---1.7M | -33.46%-2.18M | -1,315.22%-1.3M | 54.09%-1.63M | 95.75%-92K | 67.75%-3.56M | 76.00%-2.16M |
Net cash before financing | 58.54%-24.23M | 3.95%-28.01M | -513.99%-58.45M | ---29.16M | -187.31%-9.52M | -177.47%-4.98M | 221.56%10.9M | 1,538.70%6.43M | -4,828.02%-8.97M | -107.84%-447K |
Cash flow from financing activities | ||||||||||
New borrowing | -57.69%501K | --546K | --1.18M | ---- | ---- | ---- | ---- | ---- | 150.00%25M | ---- |
Refund | 72.98%-4.53M | 81.61%-2.71M | 15.11%-16.78M | ---14.71M | -284.57%-19.77M | -6.02%-2.66M | -70.18%-5.14M | -197.04%-2.51M | -160.21%-3.02M | -113.38%-845K |
Issuing shares | -61.03%46.71M | -92.64%8.16M | 217.90%119.85M | --110.74M | --37.7M | --37.7M | ---- | ---- | ---- | ---- |
Interest paid - financing | -54.24%-1.68M | 21.55%-670K | -69.42%-1.09M | ---854K | 40.15%-641K | ---379K | ---1.07M | ---- | ---- | ---- |
Absorb investment income | --864K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---9.11M | ---- | ---- | ---- | ---- | ---- | ---4.8M | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | --11K | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -66.64%29.65M | -100.00%-2K | 421.42%88.88M | --91.92M | 373.57%17.05M | 1,475.00%34.65M | -136.60%-6.23M | -182.83%-2.52M | 94.56%17.03M | -102.96%-891K |
Effect of rate | -38.74%476K | 40.79%214K | --777K | --152K | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | -82.19%5.42M | -144.64%-28.02M | 304.34%30.44M | --62.76M | 61.11%7.53M | 658.58%29.67M | -42.01%4.67M | 392.30%3.91M | -5.98%8.06M | -125.44%-1.34M |
Begining period cash | 102.62%61.63M | 102.62%61.63M | -18.74%30.42M | --30.42M | 14.26%37.43M | 14.26%37.43M | 32.62%32.76M | 32.62%32.76M | 53.11%24.7M | 53.11%24.7M |
Cash at the end | 9.57%67.52M | -63.76%33.83M | 37.08%61.63M | --93.33M | 20.11%44.96M | 82.98%67.1M | 14.26%37.43M | 56.95%36.67M | 32.62%32.76M | 9.22%23.36M |
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 | -- |
Auditor | -- | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- |
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.