XIAOMI-W
01810
POP MART
09992
AUNTEA JENNY
02589
4
SMIC
00981
5
BABA-W
09988
(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 | 53.13%-45.17M | ---- | -5.87%-96.38M | ---- | -1,729.12%-91.04M | ---- | -74.92%5.59M | ---- | -14.21%22.28M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 36.39%-264K | ---- | 33.39%-415K | ---- | 21.34%-623K | ---- | -160.53%-792K | ---- | 34.76%-304K | ---- |
Impairment and provisions: | -25.17%19.62M | ---- | 301.75%26.22M | ---- | 185.73%6.53M | ---- | -839.13%-7.61M | ---- | -83.15%1.03M | ---- |
-Impairment of trade receivables (reversal) | 37.52%7.94M | ---- | 69.28%5.78M | ---- | 144.82%3.41M | ---- | -839.13%-7.61M | ---- | -83.15%1.03M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | --3.12M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -42.88%11.68M | ---- | --20.45M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | 78.90%-463K | ---- | -73.03%-2.19M | ---- | -22.99%-1.27M | ---- | -146.65%-1.03M | ---- | 33.33%-418K | ---- |
-Other fair value changes | 78.90%-463K | ---- | -73.03%-2.19M | ---- | -22.99%-1.27M | ---- | -146.65%-1.03M | ---- | 33.33%-418K | ---- |
Asset sale loss (gain): | 7.41%58K | ---- | --54K | ---- | ---- | ---- | -52.94%16K | ---- | 1,800.00%34K | ---- |
-Loss (gain) on sale of property, machinery and equipment | 7.41%58K | ---- | --54K | ---- | ---- | ---- | -52.94%16K | ---- | 1,800.00%34K | ---- |
Depreciation and amortization: | -49.63%10.35M | ---- | -0.77%20.55M | ---- | 6.20%20.71M | ---- | 10.11%19.5M | ---- | 65.06%17.71M | ---- |
-Amortization of intangible assets | -96.10%402K | ---- | 0.45%10.32M | ---- | 30.16%10.27M | ---- | 11.46%7.89M | ---- | 161.12%7.08M | ---- |
Financial expense | -16.64%1.09M | ---- | 4.65%1.3M | ---- | -0.88%1.25M | ---- | 40.29%1.26M | ---- | 189.97%896K | ---- |
Special items | ---- | ---- | -136.45%-2.49M | ---- | -52.77%6.83M | ---- | --14.46M | ---- | ---- | ---- |
Operating profit before the change of operating capital | 72.29%-14.78M | ---- | 7.41%-53.35M | ---- | -283.60%-57.62M | ---- | -23.88%31.38M | ---- | -1.90%41.23M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -110.48%-1.47M | ---- | 239.04%14.05M | ---- | 128.45%4.14M | ---- | 123.38%1.81M | ---- | 83.51%-7.76M | ---- |
Accounts payable increase (decrease) | 163.79%5.46M | ---- | -176.59%-8.56M | ---- | 210.29%11.18M | ---- | -225.04%-10.14M | ---- | -59.81%8.11M | ---- |
prepayments (increase)decrease | 8,662.50%685K | ---- | -100.47%-8K | ---- | -62.67%1.72M | ---- | 144.14%4.61M | ---- | 263.09%1.89M | ---- |
Special items for working capital changes | 85.77%-3.94M | ---- | -207.58%-27.71M | ---- | 205.71%25.76M | ---- | -193.60%-24.36M | ---- | -594.97%-8.3M | ---- |
Cash from business operations | 81.41%-14.05M | ---- | -410.06%-75.58M | ---- | -548.86%-14.82M | ---- | -90.61%3.3M | ---- | 174.61%35.17M | ---- |
Other taxs | ---- | ---- | 99.81%-7K | ---- | -19.78%-3.64M | ---- | 24.87%-3.04M | ---- | 51.21%-4.05M | ---- |
Special items of business | ---- | 40.08%-4.95M | ---- | 4.55%-8.26M | ---- | -527.98%-8.66M | ---- | -30.88%2.02M | ---- | --2.93M |
Net cash from operations | 81.41%-14.05M | 40.08%-4.95M | -309.50%-75.58M | 4.55%-8.26M | -7,144.66%-18.46M | -527.98%-8.66M | -99.16%262K | -30.88%2.02M | 589.30%31.12M | 107.69%2.93M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -36.39%264K | -39.87%184K | -33.39%415K | 25.41%306K | -21.34%623K | 0.41%244K | 160.53%792K | 62.00%243K | -34.76%304K | -44.24%150K |
Decrease in deposits (increase) | ---- | ---- | ---- | ---3.69M | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | -98.10%2K | ---- | 600.00%105K | -23.08%10K |
Purchase of fixed assets | 30.62%-972K | -157.97%-939K | 0.57%-1.4M | 24.79%-364K | 39.19%-1.41M | 38.66%-484K | 53.91%-2.32M | 77.13%-789K | -135.13%-5.03M | -258.63%-3.45M |
Purchase of intangible assets | -5,910.45%-12.08M | ---- | 93.04%-201K | ---- | 87.27%-2.89M | ---- | -158.14%-22.68M | -346.58%-22.39M | -28.08%-8.78M | -225.33%-5.01M |
Recovery of cash from investments | 105.80%77.46M | -56.49%32.74M | -63.21%37.64M | 69.65%75.25M | -42.98%102.32M | -15.02%44.35M | 874.22%179.43M | 819.49%52.19M | -65.90%18.42M | -4.89%5.68M |
Cash on investment | -225.07%-65M | 72.32%-32.5M | 81.31%-20M | -23.57%-117.4M | 37.79%-107M | -23.38%-95M | -975.00%-172M | -1,440.00%-77M | 77.14%-16M | 44.44%-5M |
Other items in the investment business | ---- | --12M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -101.98%-326K | 125.02%11.49M | 296.97%16.46M | 9.81%-45.9M | 50.17%-8.36M | -6.59%-50.89M | -52.65%-16.77M | -525.97%-47.74M | 55.21%-10.98M | -2,989.02%-7.63M |
Net cash before financing | 75.68%-14.38M | 112.06%6.53M | -120.52%-59.13M | 9.04%-54.16M | -62.45%-26.81M | -30.24%-59.55M | -181.96%-16.51M | -872.77%-45.72M | 200.65%20.14M | 87.57%-4.7M |
Cash flow from financing activities | ||||||||||
New borrowing | 11.73%25.01M | 35.52%21.5M | 146.24%22.38M | 10,067.95%15.86M | --9.09M | --156K | ---- | ---- | ---- | ---- |
Refund | 24.85%-7.49M | -13,808.97%-21.7M | ---9.96M | ---156K | ---- | ---- | ---- | ---- | ---- | ---- |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | --98.6M | --97.8M | ---- | ---- |
Interest paid - financing | 16.64%-1.09M | 53.39%-158K | -4.65%-1.3M | 40.84%-339K | 0.88%-1.25M | 5.45%-573K | -40.29%-1.26M | -72.16%-606K | -189.97%-896K | -80.51%-352K |
Net cash from financing operations | 527.04%5.68M | -144.00%-4.45M | 1,577.78%906K | 549.82%10.11M | -99.94%54K | -102.34%-2.25M | 2,038.29%92.84M | 2,918.31%96.05M | 13.77%-4.79M | -13.83%-3.41M |
Net Cash | 85.06%-8.7M | 104.73%2.08M | -117.58%-58.22M | 28.72%-44.05M | -135.05%-26.76M | -222.78%-61.79M | 397.39%76.34M | 720.72%50.33M | 160.04%15.35M | 80.13%-8.11M |
Begining period cash | -42.01%80.35M | -42.01%80.35M | -16.18%138.57M | -16.18%138.57M | 85.78%165.33M | 85.78%165.33M | 20.84%88.99M | 20.84%88.99M | -25.77%73.64M | -25.77%73.64M |
Cash at the end | -10.82%71.66M | -12.79%82.44M | -42.01%80.35M | -8.71%94.52M | -16.18%138.57M | -25.68%103.54M | 85.78%165.33M | 112.59%139.32M | 20.84%88.99M | 12.20%65.53M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.20%65.53M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.20%65.53M |
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 | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun 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.