XIAOMI-W
01810
POP MART
09992
BYD COMPANY
01211
4
MIXUE GROUP
02097
5
SMIC
00981
(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 | -17.25%-52.64M | ---- | 46.66%-44.9M | ---- | -33.43%-84.17M | ---- | 6.20%-63.08M | ---- | 85.49%-67.25M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -17.04%-2.23M | ---- | 45.33%-1.9M | ---- | 44.27%-3.48M | ---- | 46.12%-6.24M | ---- | 4.08%-11.58M | ---- |
Interest expense - adjustment | -19.72%9.79M | ---- | -46.13%12.19M | ---- | 1.35%22.64M | ---- | -21.85%22.33M | ---- | 26.91%28.58M | ---- |
Attributable subsidiary (profit) loss | -100.00%-120K | ---- | -114.25%-60K | ---- | 356.71%421K | ---- | 33.33%-164K | ---- | -100.91%-246K | ---- |
Impairment and provisions: | 312.78%13.76M | ---- | -78.57%3.33M | ---- | -52.49%15.56M | ---- | -82.97%32.76M | ---- | -59.25%192.35M | ---- |
-Impairment of property, plant and equipment (reversal) | --18.16M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -231.94%-4.4M | ---- | -78.57%3.33M | ---- | -52.49%15.56M | ---- | -82.97%32.76M | ---- | -59.25%192.35M | ---- |
Revaluation surplus: | 328.44%9.61M | ---- | -299.10%-4.21M | ---- | -94.65%2.11M | ---- | 203.96%39.5M | ---- | -776.38%-38M | ---- |
-Other fair value changes | 328.44%9.61M | ---- | -299.10%-4.21M | ---- | -94.65%2.11M | ---- | 203.96%39.5M | ---- | -776.38%-38M | ---- |
Asset sale loss (gain): | ---- | ---- | --7K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | --7K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 4.36%12.34M | ---- | -1.81%11.82M | ---- | 557.10%12.04M | ---- | -17.96%1.83M | ---- | 35.99%2.23M | ---- |
-Depreciation | 4.36%12.34M | ---- | -1.81%11.82M | ---- | 557.10%12.04M | ---- | -17.96%1.83M | ---- | 35.99%2.23M | ---- |
Exchange Loss (gain) | -58.52%691K | ---- | --1.67M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Unrealized exchange loss (gain) | ---- | ---- | ---- | ---- | 104.28%1.44M | ---- | -344.28%-33.67M | ---- | -1,105.17%-7.58M | ---- |
Special items | -6.46%2.08M | ---- | -89.18%2.23M | ---- | -14.77%20.6M | ---- | 311.34%24.17M | ---- | 237.46%5.88M | ---- |
Operating profit before the change of operating capital | 66.09%-6.72M | ---- | -54.27%-19.81M | ---- | -173.68%-12.84M | ---- | -83.30%17.43M | ---- | 161.67%104.37M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -73.06%395K | ---- | 515.30%1.47M | ---- | 77.30%-353K | ---- | ---1.56M | ---- | ---- | ---- |
Accounts receivable (increase)decrease | -28.47%40.65M | ---- | -12.77%56.83M | ---- | 1,537.87%65.15M | ---- | -101.33%-4.53M | ---- | 243.07%341.12M | ---- |
Accounts payable increase (decrease) | -280.58%-392K | ---- | 98.89%-103K | ---- | 49.82%-9.25M | ---- | 88.31%-18.43M | ---- | 7.48%-157.57M | ---- |
Special items for working capital changes | 82.37%-5.12M | ---- | 42.21%-29.03M | ---- | 36.86%-50.23M | ---- | 74.56%-79.54M | ---- | -188.86%-312.65M | ---- |
Cash from business operations | 208.12%28.82M | 231.09%15.68M | 224.38%9.35M | 41.86%-11.96M | 91.32%-7.52M | 39.19%-20.57M | -250.34%-86.62M | 54.52%-33.84M | -45.53%-24.73M | -33.47%-74.39M |
China income tax paid | ---- | ---- | ---- | ---- | ---- | ---- | 5.93%-1.9M | ---- | 90.94%-2.02M | ---- |
Other taxs | ---- | ---- | 99.38%-1K | 99.28%-1K | ---160K | 94.61%-138K | ---- | -89.35%-2.56M | ---- | 88.49%-1.35M |
Net cash from operations | 208.15%28.82M | 231.08%15.68M | 221.77%9.35M | 42.25%-11.96M | 91.33%-7.68M | 43.09%-20.71M | -230.95%-88.53M | 51.95%-36.4M | 31.97%-26.75M | -12.24%-75.75M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 17.04%2.23M | -86.10%1.09M | -45.33%1.9M | 131.07%7.85M | 32.56%3.48M | 83.57%3.4M | -74.63%2.62M | -69.16%1.85M | 0.04%10.34M | 33.91%6M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- | ---- | --519K |
Purchase of fixed assets | 49.77%-546K | ---- | 94.15%-1.09M | ---- | -8.45%-18.59M | ---- | 80.14%-17.14M | -118.34%-9.37M | -308,125.00%-86.3M | ---4.29M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | --15.41M | ---- | ---- | ---- | --1.02M | --1.02M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.53M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -113.10%-53.28M | ---- | -150.00%-25M |
Other items in the investment business | ---- | -45.00%-58K | ---- | 99.54%-40K | ---- | ---8.73M | ---- | ---- | -83.43%3.81M | ---- |
Net cash from investment operations | 106.27%1.68M | -86.77%1.03M | 181.66%814K | 246.31%7.81M | 101.99%289K | 91.22%-5.34M | 79.59%-14.52M | -161.13%-60.8M | -507.43%-71.13M | -321.70%-23.28M |
Net cash before financing | 199.99%30.49M | 502.24%16.71M | 237.55%10.17M | 84.05%-4.16M | 92.83%-7.39M | 73.20%-26.05M | -5.28%-103.05M | 1.85%-97.19M | -347.72%-97.88M | -35.64%-99.03M |
Cash flow from financing activities | ||||||||||
New borrowing | 7.61%57.55M | ---- | -17.70%53.48M | -17.97%53.31M | -13.36%64.98M | -40.93%64.98M | 50.00%75M | 120.00%110M | --50M | --50M |
Refund | -0.80%-51.11M | 87.68%-5.55M | ---50.7M | -40.63%-45M | ---- | 41.82%-32M | ---- | ---55M | ---- | ---- |
Issuing shares | --99K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | -44.16%-13.74M | ---- | 81.22%-9.53M | ---- | -93.54%-50.75M | ---- | -47.27%-26.22M | 81.56%-3.46M | -85.26%-17.81M | -268.24%-18.77M |
Issuance expenses and redemption of securities expenses | -35.97%-25.48M | -50.30%-11.7M | -329.92%-18.74M | -18,878.05%-7.78M | ---4.36M | ---41K | ---- | ---- | ---- | ---36.54M |
Other items of the financing business | ---- | -119.21%-6.3M | ---- | -117.82%-2.87M | ---- | ---1.32M | ---- | ---- | -318.42%-37.48M | ---- |
Net cash from financing operations | -27.21%-34.79M | -902.47%-23.54M | -443.68%-27.35M | -107.43%-2.35M | -82.74%7.96M | -36.43%31.62M | 726.34%46.11M | 938.13%49.74M | 62.57%-7.36M | -5.68%-5.94M |
Effect of rate | -93.33%16K | 427.20%1.26M | 177.42%240K | 59.79%-386K | -497.44%-310K | -571.33%-960K | 103.87%78K | 95.72%-143K | -591.75%-2.01M | -5,160.61%-3.34M |
Net Cash | 75.00%-4.3M | -4.95%-6.83M | -3,125.53%-17.19M | -216.71%-6.5M | 101.00%568K | 111.74%5.57M | 45.90%-56.94M | 54.79%-47.45M | -153.39%-105.24M | -33.50%-104.96M |
Begining period cash | -56.52%13.04M | -56.52%13.04M | 0.87%29.98M | 0.87%29.98M | -65.67%29.72M | -65.67%29.72M | -55.33%86.58M | -55.33%86.58M | -17.75%193.84M | -17.75%193.84M |
Cash at the end | -32.84%8.76M | -67.63%7.47M | -56.52%13.04M | -32.75%23.09M | 0.87%29.98M | -11.94%34.34M | -65.67%29.72M | -54.42%38.99M | -55.33%86.58M | -45.56%85.53M |
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 | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | Furimazer Certified Public Accountants Limited | -- | CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | KPMG | -- | KPMG | -- | KPMG | -- |
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.