POP MART
09992
XIAOMI-W
01810
MEITUAN-W
03690
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 | 24.38%-32.77M | ---- | -73.19%-43.34M | ---- | 53.24%-25.02M | ---- | 21.49%-53.51M | ---- | 74.09%-68.16M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -100.00%-2K | ---- | 80.00%-1K | ---- | -25.00%-5K | ---- | -33.33%-4K | ---- | 88.46%-3K | ---- |
Interest expense - adjustment | -7.67%25.99M | ---- | 0.90%28.15M | ---- | 9.89%27.9M | ---- | -21.92%25.39M | ---- | -26.91%32.52M | ---- |
Impairment and provisions: | -82.31%-505K | ---- | -13,750.00%-277K | ---- | -103.28%-2K | ---- | -98.09%61K | ---- | -98.31%3.2M | ---- |
-Impairment of trade receivables (reversal) | -82.31%-505K | ---- | -13,750.00%-277K | ---- | -103.28%-2K | ---- | -98.09%61K | ---- | 512.24%3.2M | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -142,433.33%-8.54M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8.96M | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 6,850.00%417K | ---- |
Depreciation and amortization: | -11.15%717K | ---- | -35.18%807K | ---- | -62.40%1.25M | ---- | -35.18%3.31M | ---- | -54.56%5.11M | ---- |
-Depreciation | -11.81%642K | ---- | -37.40%728K | ---- | -63.97%1.16M | ---- | -35.84%3.23M | ---- | -54.94%5.03M | ---- |
-Amortization of intangible assets | -5.06%75K | ---- | -3.66%79K | ---- | -1.20%82K | ---- | 7.79%83K | ---- | -1.28%77K | ---- |
Exchange Loss (gain) | -14.87%-6.45M | ---- | 66.74%-5.61M | ---- | -358.95%-16.88M | ---- | -43.06%6.52M | ---- | 462.62%11.45M | ---- |
Special items | -2,014.88%-8.67M | ---- | -639.47%-410K | ---- | -98.91%76K | ---- | 359.06%6.96M | ---- | 110.67%1.52M | ---- |
Operating profit before the change of operating capital | -4.87%-21.69M | ---- | -62.97%-20.68M | ---- | -12.59%-12.69M | ---- | 50.81%-11.27M | ---- | 35.17%-22.92M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -151.62%-1.67M | ---- | 837.81%3.24M | ---- | -103.92%-439K | ---- | 226.05%11.21M | ---- | -48.06%-8.89M | ---- |
Accounts payable increase (decrease) | 14.71%12.31M | ---- | 178.88%10.73M | ---- | -15.33%-13.6M | ---- | -147.28%-11.79M | ---- | 24.21%24.94M | ---- |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | 143.57%2.99M | ---- | ---6.87M | ---- |
Cash from business operations | -64.63%-11.06M | ---- | 74.88%-6.72M | ---- | -201.74%-26.73M | ---- | 35.54%-8.86M | ---- | 33.68%-13.74M | ---- |
Other taxs | ---- | ---- | ---- | ---- | ---- | ---- | ---132K | ---- | ---- | ---- |
Special items of business | -39.79%2.77M | -259.15%-4.04M | -62.70%4.6M | -326.10%-1.13M | --12.34M | -91.86%498K | ---- | 9,035.82%6.12M | ---- | 100.36%67K |
Net cash from operations | -292.37%-8.28M | -259.15%-4.04M | 85.32%-2.11M | -326.10%-1.13M | -60.01%-14.39M | -91.86%498K | 34.58%-8.99M | 9,035.82%6.12M | 43.77%-13.74M | 100.36%67K |
Cash flow from investment activities | ||||||||||
Interest received - investment | 100.00%2K | ---- | -80.00%1K | ---- | 25.00%5K | ---- | 33.33%4K | ---- | -88.46%3K | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --112K | ---- |
Purchase of fixed assets | ---242K | ---- | ---- | ---- | ---- | ---- | 97.71%-5K | ---- | -626.67%-218K | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | -31,100.00%-312K | ---- | 98.94%-1K | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 75.00%-4K | ---- | 95.84%-16K |
Net cash from investment operations | -24,100.00%-240K | ---- | -80.00%1K | ---- | 101.60%5K | ---- | -200.96%-313K | 75.00%-4K | 97.51%-104K | 95.84%-16K |
Net cash before financing | -303.93%-8.52M | -259.15%-4.04M | 85.33%-2.11M | -326.10%-1.13M | -54.57%-14.38M | -91.86%498K | 32.81%-9.3M | 11,894.12%6.12M | 51.61%-13.85M | 100.27%51K |
Cash flow from financing activities | ||||||||||
New borrowing | 119.50%24.9M | ---- | -59.75%11.34M | ---- | 139.07%28.18M | ---- | -24.35%11.79M | ---- | -79.52%15.58M | ---- |
Refund | -50.30%-15.55M | ---- | 58.65%-10.34M | ---- | -1,976.02%-25.02M | ---- | 33.50%-1.21M | ---- | 89.78%-1.81M | ---- |
Interest paid - financing | -20.93%-653K | ---- | 17.43%-540K | ---- | 4.39%-654K | ---- | 80.71%-684K | ---- | 59.79%-3.55M | ---- |
Other items of the financing business | ---- | 62.69%8.6M | ---- | 912.77%5.28M | ---- | -159.36%-650K | ---- | 151.87%1.1M | ---- | -107.80%-2.11M |
Net cash from financing operations | 3,459.75%8.1M | 62.69%8.6M | -116.81%-241K | 912.77%5.28M | -83.46%1.43M | -159.36%-650K | -4.78%8.67M | 151.87%1.1M | -60.20%9.1M | -107.80%-2.11M |
Effect of rate | -120.51%-743K | 98.25%-8K | -71.32%3.62M | -4,988.89%-458K | 2,200.18%12.63M | -102.62%-9K | -78.76%549K | 2,958.33%343K | -37.15%2.59M | 72.09%-12K |
Net Cash | 81.88%-426K | 9.48%4.55M | 81.84%-2.35M | 2,834.87%4.16M | -1,938.74%-12.95M | -102.11%-152K | 86.61%-635K | 450.10%7.21M | 17.43%-4.74M | -125.84%-2.06M |
Begining period cash | 160.89%2.06M | 160.89%2.06M | -28.70%790K | -28.70%790K | -7.20%1.11M | -7.20%1.11M | -64.37%1.19M | -64.37%1.19M | -32.72%3.35M | -32.72%3.35M |
Cash at the end | -56.72%892K | 47.12%6.6M | 160.89%2.06M | 374.02%4.49M | -28.70%790K | -89.18%947K | -7.20%1.11M | 584.05%8.75M | -64.37%1.19M | -90.09%1.28M |
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 | -- | -- | -- | -- | -- |
Auditor | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda Certified Public Accountants Co., Ltd. | -- | Zhonghui Anda 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.