XIAOMI-W
01810
BYD COMPANY
01211
POP MART
09992
4
BABA-W
09988
5
MIXUE GROUP
02097
(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 | -71.57%5.29M | ---- | -18.41%18.59M | ---- | 255.98%22.79M | ---- | -66.68%6.4M | ---- | 216.30%19.21M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 2.33%-2.18M | ---- | -2,174.49%-2.23M | ---- | -92.16%-98K | ---- | 87.68%-51K | ---- | 46.79%-414K | ---- |
Impairment and provisions: | --305K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | --305K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | -59.70%-6.54M | ---- | -15.30%-4.09M | ---- | -50.96%-3.55M | ---- | -176.26%-2.35M | ---- | -8.27%-851K | ---- |
-Loss (gain) from sale of subsidiary company | --2.43M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -120.57%-8.97M | ---- | -14.54%-4.07M | ---- | -50.96%-3.55M | ---- | -176.26%-2.35M | ---- | -8.27%-851K | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---27K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -6.27%22.2M | ---- | -8.54%23.69M | ---- | -8.19%25.9M | ---- | -3.88%28.21M | ---- | 2.21%29.35M | ---- |
-Depreciation | 1.76%11.86M | ---- | -10.34%11.66M | ---- | 206.56%13M | ---- | -29.32%4.24M | ---- | 28.23%6M | ---- |
-Amortization of intangible assets | --24K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financial expense | -34.38%3.85M | ---- | 30.11%5.86M | ---- | 1.72%4.51M | ---- | -29.41%4.43M | ---- | -10.76%6.28M | ---- |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | --792K | ---- | ---- | ---- |
Operating profit before the change of operating capital | -45.18%22.93M | ---- | -15.59%41.82M | ---- | 32.37%49.54M | ---- | -30.13%37.43M | ---- | 203.31%53.57M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -268.34%-62.26M | ---- | 163.35%36.98M | ---- | -422.67%-58.38M | ---- | -131.20%-11.17M | ---- | 381.42%35.8M | ---- |
Accounts payable increase (decrease) | 117.30%751K | ---- | -111.50%-4.34M | ---- | 1,069.96%37.74M | ---- | -271.28%-3.89M | ---- | -113.57%-1.05M | ---- |
Special items for working capital changes | -22.52%9.58M | ---- | -30.65%12.36M | ---- | 246.08%17.83M | ---- | -153.40%-12.2M | ---- | 325.57%22.85M | ---- |
Cash from business operations | -133.40%-29M | ---- | 85.79%86.82M | ---- | 359.69%46.73M | ---- | -90.86%10.17M | ---- | 516.45%111.17M | ---- |
Other taxs | 14.20%-1.99M | ---- | -454.28%-2.32M | ---- | 137.91%654K | ---- | -4.36%-1.73M | ---- | -182.69%-1.65M | ---- |
Special items of business | ---- | -67.14%9.5M | ---- | 306.26%28.9M | ---- | -149.04%-14.01M | ---- | -18.39%28.57M | ---- | 103.57%35.01M |
Net cash from operations | -136.67%-30.99M | -67.14%9.5M | 78.33%84.51M | 306.26%28.9M | 461.38%47.39M | -149.04%-14.01M | -92.29%8.44M | -18.39%28.57M | 446.69%109.51M | 103.57%35.01M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -2.33%2.18M | 382.35%1.64M | 2,174.49%2.23M | 11,233.33%340K | -85.13%98K | -82.35%3K | 248.68%659K | -83.33%17K | -9.57%189K | -1.92%102K |
Restricted cash (increase) decrease | ---- | ---- | ---- | ---- | -136.71%-8M | ---- | 200.41%21.79M | ---- | ---21.7M | ---- |
Sale of fixed assets | 324.81%19.32M | 4,711.29%2.98M | 10.93%4.55M | -82.03%62K | 33.43%4.1M | -79.01%345K | 207.51%3.07M | --1.64M | -48.93%999K | ---- |
Purchase of fixed assets | 78.95%-795K | 26.39%-1.78M | 83.75%-3.78M | 86.08%-2.41M | -66.87%-23.25M | -123.84%-17.34M | -198.63%-13.93M | -940.00%-7.75M | -59.82%-4.67M | -201.62%-745K |
Selling intangible assets | ---- | ---- | --18K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | ---184K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---23.51M | ---23.51M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---12.02M | ---- | ---- | ---- | ---- |
Other items in the investment business | --1.73M | ---- | ---- | ---- | ---- | ---- | 1,090.97%4.5M | ---- | -103.63%-454K | ---- |
Net cash from investment operations | -141.90%-1.26M | -927.04%-20.66M | 111.15%3.02M | 93.07%-2.01M | -268.12%-27.05M | -376.67%-29.02M | 162.77%16.09M | -846.66%-6.09M | -317.84%-25.63M | -140.52%-643K |
Net cash before financing | -136.85%-32.25M | -141.54%-11.17M | 330.36%87.52M | 162.49%26.89M | -17.09%20.34M | -291.37%-43.03M | -70.76%24.53M | -34.58%22.48M | 163.79%83.88M | 82.95%34.37M |
Cash flow from financing activities | ||||||||||
New borrowing | -44.36%416.15M | ---- | -21.18%748M | ---- | -13.32%949.06M | --33.66M | 70.06%1.09B | ---- | 12.93%643.79M | ---- |
Refund | 45.92%-417.43M | -4.05%-2.44M | 19.81%-771.84M | -29.43%-2.34M | 11.26%-962.45M | 88.38%-1.81M | -59.01%-1.08B | -38.84%-15.59M | -21.74%-682.12M | 6.06%-11.23M |
Issuing shares | 421.40%41.71M | 427.27%41.71M | --8M | --7.91M | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 34.38%-3.85M | -2.71%-2.24M | -30.11%-5.86M | 3.46%-2.18M | -1.72%-4.51M | -0.85%-2.26M | 19.16%-4.43M | 42.61%-2.24M | 21.46%-5.48M | -17.46%-3.9M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---90K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --24.9M | ---- | ---- |
Net cash from financing operations | 152.22%18.97M | 812.14%23.11M | 8.57%-36.33M | -116.74%-3.25M | -102.42%-39.74M | 433.66%19.38M | 71.69%-19.63M | 79.50%-5.81M | -211.96%-69.33M | -251.34%-28.33M |
Net Cash | -125.95%-13.28M | -49.49%11.94M | 363.90%51.19M | 199.98%23.64M | -495.90%-19.4M | -241.81%-23.65M | -66.33%4.9M | 176.08%16.68M | 51.98%14.55M | -43.67%6.04M |
Begining period cash | 242.80%72.28M | 242.80%72.28M | -47.92%21.08M | -47.92%21.08M | 13.77%40.48M | 13.77%40.48M | 69.19%35.58M | 69.19%35.58M | 83.56%21.03M | 83.56%21.03M |
Cash at the end | -18.38%58.99M | 88.30%84.22M | 242.80%72.28M | 165.66%44.73M | -47.92%21.08M | -67.78%16.84M | 13.77%40.48M | 93.03%52.26M | 69.19%35.58M | 5.44%27.07M |
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 | -- | Unqualified Opinion | -- |
Auditor | Pioneer Accountants Ltd | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang 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.