POP MART
09992
XIAOMI-W
01810
BABA-W
09988
4
BYD COMPANY
01211
5
HORIZONROBOT-W
09660
(Q3)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q9)Sep 30, 2024 | (Q6)Jun 30, 2024 | (Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 1.35%4.07B | ---- | -11.82%1.86B | ---- | -2.09%4.01B | ---- | -3.83%2.11B | ---- | 11.04%4.1B |
Profit adjustment | ||||||||||
Investment loss (gain) | ---- | 11.33%-128.58M | ---- | 24.73%-52.44M | ---- | -19.25%-145.01M | ---- | 2.83%-69.68M | ---- | -6.75%-121.6M |
Impairment and provisions: | ---- | -24.99%346.22M | ---- | 10.11%83.05M | ---- | -17.15%461.56M | ---- | -31.04%75.42M | ---- | 114.10%557.14M |
-Other impairments and provisions | ---- | -27.33%324.11M | ---- | -560.78%-6.43M | ---- | -24.96%445.97M | ---- | -98.67%1.4M | ---- | 204.01%594.32M |
Asset sale loss (gain): | ---- | -66,149.68%-42.2M | ---- | 116.40%37.84K | ---- | 99.78%-63.7K | ---- | 99.14%-230.7K | ---- | 17.66%-29.6M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -66,149.68%-42.2M | ---- | 116.40%37.84K | ---- | 99.78%-63.7K | ---- | 99.14%-230.7K | ---- | 17.66%-29.6M |
Depreciation and amortization: | ---- | -0.46%755.07M | ---- | 4.08%366.07M | ---- | 10.60%758.58M | ---- | 7.76%351.71M | ---- | -3.17%685.85M |
-Amortization of intangible assets | ---- | 1.62%232.38M | ---- | 1.12%113.99M | ---- | 8.76%228.68M | ---- | 15.97%112.73M | ---- | 4.71%210.26M |
-Other depreciation and amortization | ---- | 39.82%33.01M | ---- | -8.24%12.47M | ---- | -56.24%23.61M | ---- | 11.74%13.59M | ---- | 114.63%53.95M |
Financial expense | ---- | -61.89%-48.84M | ---- | 296.26%151.22M | ---- | -111.53%-30.17M | ---- | 134.70%38.16M | ---- | 238.68%261.76M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 70.36%-247.54M | ---- | 27.20%-430.64M | ---- | -832.20%-835.17M | ---- | -195.75%-591.54M | ---- | 3,885.35%114.06M |
Accounts receivable (increase)decrease | ---- | 40.47%-1.51B | ---- | 305.89%2.16B | ---- | 48.28%-2.54B | ---- | 50.96%-1.05B | ---- | -46.54%-4.91B |
Accounts payable increase (decrease) | ---- | 136.60%2.12B | ---- | 36.05%-1.04B | ---- | -36.68%895.3M | ---- | -820.27%-1.63B | ---- | -25.50%1.41B |
Special items of business | ---- | 85.96%-73.29M | ---- | -17.87%-121.92M | ---- | -4,786.47%-521.93M | ---- | 92.60%-103.44M | ---- | 111.41%11.14M |
Adjustment items of business operations | -291.90%-4B | 105.79%5.31B | 524.55%3.4B | 503.12%3.09B | 259.28%2.08B | 24.57%2.58B | -333.16%-800.98M | -350.66%-767.67M | -28.82%-1.31B | -27.75%2.07B |
Net cash from operations | -291.90%-4B | 154.42%5.24B | 524.55%3.4B | 441.26%2.97B | 259.28%2.08B | -1.16%2.06B | -333.16%-800.98M | 20.17%-871.1M | -28.82%-1.31B | -24.80%2.08B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | -34.10%35.38M | -87.59%5.1M | -87.16%5.1M | ---- | 36.50%53.69M | 61.29%41.09M | 108.79%39.72M | --10.85M | -49.51%39.33M |
Sale of fixed assets | -80.81%19.48K | 12,086.94%146.46M | 23,822.31%147.94M | 2,361.28%9.54M | -16.37%101.48K | -96.48%1.2M | -98.17%618.41K | -98.95%387.47K | -78.08%121.35K | -62.93%34.18M |
Purchase of fixed assets | -25.43%-98.14M | -26.20%-858.93M | -74.31%-504M | -4.65%-191.63M | 13.88%-78.24M | 3.87%-680.61M | -42.07%-289.14M | -33.03%-183.12M | -15.18%-90.85M | 18.58%-707.99M |
Sale of subsidiaries | ---- | ---- | --4.19M | --4.19M | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | --92.68M | --90.3M | --76.5M | ---- | ---- |
Cash on investment | ---419.33M | -79.75%-195.07M | 48.73%-43.08M | 49.90%-42.1M | ---- | -56.38%-108.52M | -24.25%-84.02M | 95.73%-84.02M | 99.61%-250K | 79.27%-69.4M |
Other items in the investment business | 638.34%988.44M | 124.17%285.46M | -537.91%-1.68B | 80.78%-259.66M | -12.49%133.87M | -313.61%-1.18B | -120.14%-262.65M | -86.12%-1.35B | 108.41%152.97M | 346.70%552.94M |
Net cash from investment operations | 745.08%470.99M | 67.81%-586.69M | -309.95%-2.07B | 68.39%-474.57M | -23.49%55.73M | -1,107.55%-1.82B | -146.12%-503.8M | 45.90%-1.5B | 103.71%72.84M | 88.00%-150.94M |
Net cash before financing | -264.87%-3.53B | 1,875.65%4.65B | 202.33%1.34B | 205.29%2.5B | 273.19%2.14B | -87.81%235.34M | -243.77%-1.3B | 38.64%-2.37B | 58.52%-1.23B | 27.81%1.93B |
Cash flow from financing activities | ||||||||||
New borrowing | --2.19B | -80.89%467.45M | -93.15%136.96M | -69.31%701.89M | ---- | 58.80%2.45B | 52.45%2B | 271.29%2.29B | 953.02%2B | 8.75%1.54B |
Refund | 99.91%-1.93M | -60.70%-2.2B | -93.54%-2.17B | -93.95%-2.28B | -128.31%-2.12B | -402.12%-1.37B | -336.41%-1.12B | -1,184.45%-1.17B | -2,683.78%-926.65M | 50.46%-272.91M |
Dividends paid - financing | 25.53%-38.22M | 2.59%-2.43B | -7.23%-2.07B | -3.91%-103.32M | ---51.33M | -7.49%-2.49B | 8.91%-1.93B | -232.02%-99.43M | ---- | 11.86%-2.32B |
Absorb investment income | --8.25M | 7,983.33%97M | --49M | --9.8M | ---- | -99.08%1.2M | ---- | ---- | ---- | --129.89M |
Other items of the financing business | --26.87M | -322.97%-192.55M | -101.00%-53.39M | -34.98%-53.39M | ---- | 96.96%-45.52M | ---26.56M | -126.47%-39.56M | ---49.73M | -388.41%-1.5B |
Net cash from financing operations | 200.78%2.18B | -191.29%-4.26B | -282.26%-4.1B | -277.13%-1.72B | -311.70%-2.17B | 39.54%-1.46B | -4.10%-1.07B | 48.74%973.02M | 623.52%1.02B | -16.66%-2.42B |
Effect of rate | 742.04%1.11M | -166.23%-3.69M | -138.58%-1.81M | -103.83%-435.28K | 92.46%-172.83K | -95.83%5.57M | -95.86%4.69M | -80.04%11.36M | 77.36%-2.29M | 597.99%133.56M |
Net Cash | -4,540.20%-1.34B | 131.74%389.44M | -16.28%-2.76B | 155.35%774.67M | 86.30%-28.9M | -151.65%-1.23B | -1,839.63%-2.38B | 56.43%-1.4B | 92.56%-210.91M | 13.28%-487.63M |
Begining period cash | 2.41%16.41B | -7.08%16.02B | -7.08%16.02B | -7.08%16.02B | -7.08%16.02B | -2.01%17.24B | -2.01%17.24B | -2.01%17.24B | -2.31%17.24B | -3.24%17.6B |
Cash at the end | -5.79%15.07B | 2.41%16.41B | -10.86%13.25B | 5.94%16.79B | -6.09%15.99B | -7.08%16.02B | -15.45%14.87B | 9.79%15.85B | 15.03%17.03B | -2.01%17.24B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | Lixin Certified Public Accountants (Special General Partnership) | -- | -- | -- | Lixin Certified Public Accountants (Special General Partnership) | -- | -- | -- | Lixin Certified Public Accountants (Special General Partnership) |
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.