POP MART
09992
XIAOMI-W
01810
BYD COMPANY
01211
4
BABA-W
09988
5
HORIZONROBOT-W
09660
(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 | 58.74%-11.45M | ---- | -4.82%-27.74M | ---- | -8.02%-26.47M | ---- | 48.02%-24.5M | ---- | -181.91%-47.13M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -162.55%-701K | ---- | -8,800.00%-267K | ---- | -50.00%-3K | ---- | 98.46%-2K | ---- | 58.06%-130K | ---- |
Dividend (income)- adjustment | ---7K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | -95.45%13K | ---- | -22.70%286K | ---- | 230.36%370K | ---- | 202.70%112K | ---- | -95.80%37K | ---- |
Impairment and provisions: | -117.97%-1.24M | ---- | 265.96%6.89M | ---- | -90.59%1.88M | ---- | -58.80%20.01M | ---- | 96.33%48.57M | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 328.97%1.67M | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --414K | ---- |
-Impairment of trade receivables (reversal) | 97.87%-1K | ---- | -771.43%-47K | ---- | -58.82%7K | ---- | -22.73%17K | ---- | -98.54%22K | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | --6.73M | ---- | ---- | ---- |
-Other impairments and provisions | -117.83%-1.24M | ---- | 269.83%6.94M | ---- | -85.86%1.88M | ---- | -71.45%13.27M | ---- | 270.31%46.46M | ---- |
Revaluation surplus: | 344.73%4.81M | ---- | -128.05%-1.97M | ---- | 232.80%7.01M | ---- | ---5.28M | ---- | ---- | ---- |
-Fair value of investment properties (increase) | --400K | ---- | ---- | ---- | --1.41M | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | 324.38%4.41M | ---- | -135.13%-1.97M | ---- | 206.05%5.59M | ---- | ---5.28M | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | 1,403.97%1.9M | ---- | --126K | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | --1.83M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | -47.62%66K | ---- | --126K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -28.29%5.88M | ---- | -4.04%8.2M | ---- | 12.18%8.55M | ---- | 43.81%7.62M | ---- | 106.07%5.3M | ---- |
Financial expense | 0.34%296K | ---- | -50.17%295K | ---- | -7.50%592K | ---- | 170.04%640K | ---- | 288.52%237K | ---- |
Special items | -51,000.00%-1.02M | ---- | -100.50%-2K | ---- | -75.00%398K | ---- | -55.38%1.59M | ---- | 1,113.64%3.57M | ---- |
Operating profit before the change of operating capital | 72.48%-3.41M | ---- | -64.37%-12.41M | ---- | -3,990.21%-7.55M | ---- | -98.14%194K | ---- | -3.26%10.44M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -44.68%26K | ---- |
Accounts receivable (increase)decrease | -365.34%-865K | ---- | -86.75%326K | ---- | -7.03%2.46M | ---- | 218.65%2.65M | ---- | -243.76%-2.23M | ---- |
Accounts payable increase (decrease) | 37.35%-2.41M | ---- | -654.81%-3.84M | ---- | 29.60%-509K | ---- | -124.84%-723K | ---- | 163.56%2.91M | ---- |
Financial assets at fair value (increase)decrease | -43.79%-3.63M | ---- | -75.07%-2.52M | ---- | -299.45%-1.44M | ---- | 111.96%722K | ---- | -413.99%-6.04M | ---- |
Special items for working capital changes | -224.34%-8.39M | ---- | -38.30%6.75M | ---- | -14.05%10.94M | ---- | 127.87%12.72M | ---- | -6,145.69%-45.66M | ---- |
Cash from business operations | -59.90%-18.7M | ---- | -399.79%-11.7M | ---- | -74.93%3.9M | ---- | 138.38%15.56M | ---- | -695.81%-40.55M | ---- |
Hong Kong profits tax paid | 44.49%-131K | ---- | -308.85%-236K | ---- | 103.08%113K | ---- | 52.24%-3.67M | ---- | -3,156.36%-7.69M | ---- |
Interest paid - operating | -0.34%-296K | ---- | 50.17%-295K | ---- | 7.50%-592K | ---- | ---640K | ---- | ---- | ---- |
Special items of business | ---- | -63.81%-9.49M | ---- | -305.42%-5.8M | ---- | -72.58%2.82M | ---- | 163.09%10.29M | ---- | -554.42%-16.31M |
Net cash from operations | -56.45%-19.13M | -63.81%-9.49M | -457.28%-12.23M | -305.42%-5.8M | -69.59%3.42M | -72.58%2.82M | 123.33%11.25M | 163.09%10.29M | -834.21%-48.23M | -554.42%-16.31M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 1,328.57%200K | 1,262.50%109K | 366.67%14K | 700.00%8K | 50.00%3K | 0.00%1K | -98.46%2K | --1K | -58.06%130K | ---- |
Dividend received - investment | --7K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | 900.00%150K | ---- | --15K | --15K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -50.62%-979K | -327.69%-278K | 70.43%-650K | 92.60%-65K | -408.80%-2.2M | -452.20%-878K | 59.47%-432K | ---159K | 75.32%-1.07M | ---- |
Purchase of intangible assets | ---- | ---- | ---230K | ---230K | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---5K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | 77.33%-1.5M | ---1.5M | ---6.63M | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | --1.08M | ---- | ---- | ---- |
Cash on investment | ---- | ---1M | ---- | ---- | ---4.01M | -692.00%-3.96M | ---- | ---500K | ---- | ---- |
Other items in the investment business | -87.24%299K | --298K | --2.34M | ---- | ---- | ---- | ---- | ---- | ---- | 75.59%-894K |
Net cash from investment operations | -190.76%-1.47M | -203.48%-871K | 126.22%1.62M | 94.05%-287K | -624.09%-6.19M | -123.24%-4.82M | 88.69%-855K | -141.61%-2.16M | -201.36%-7.56M | 75.59%-894K |
Net cash before financing | -94.28%-20.6M | -70.40%-10.36M | -282.92%-10.6M | -203.95%-6.08M | -126.63%-2.77M | -124.62%-2M | 118.64%10.4M | 147.25%8.13M | -1,474.16%-55.79M | -23,147.30%-17.2M |
Cash flow from financing activities | ||||||||||
Issuing shares | --26.51M | --26.51M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---41K | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -436.10%-1.1M |
Net cash from financing operations | 412.05%22.24M | 753.14%24.52M | 8.97%-7.13M | 8.10%-3.75M | -10.66%-7.83M | -28.70%-4.09M | -201.88%-7.08M | -188.81%-3.17M | -231.54%-2.34M | -436.10%-1.1M |
Net Cash | 109.27%1.64M | 243.91%14.16M | -67.29%-17.73M | -61.62%-9.84M | -419.05%-10.6M | -222.83%-6.09M | 105.71%3.32M | 127.07%4.96M | -1,833.82%-58.14M | -6,459.86%-18.3M |
Begining period cash | -65.80%9.21M | -65.80%9.21M | -28.23%26.95M | -28.23%26.95M | 9.71%37.54M | 9.71%37.54M | -62.95%34.22M | -62.95%34.22M | 3.77%92.36M | 3.77%92.36M |
Cash at the end | 17.83%10.86M | 36.59%23.37M | -65.80%9.21M | -45.61%17.11M | -28.23%26.95M | -19.70%31.46M | 9.71%37.54M | -47.10%39.18M | -62.95%34.22M | -16.53%74.06M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -52.70%34.22M | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -52.70%34.22M | ---- |
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 | -- | Unqualified Opinion | -- |
Auditor | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants | -- | Rosenmei Certified Public Accountants | -- |
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.