POP MART
09992
XIAOMI-W
01810
MEITUAN-W
03690
4
BYD COMPANY
01211
5
BABA-W
09988
(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 | ---- | -88.46%54.44M | ---- | ---- | ---- | -31.55%471.63M | ---- | ---- | ---- | -73.14%689M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 0.06%-189.08M | ---- | ---- | ---- | -18.91%-189.19M | ---- | ---- | ---- | -12.66%-159.1M |
Attributable subsidiary (profit) loss | ---- | 124.26%55.4M | ---- | ---- | ---- | 1,175.87%24.7M | ---- | ---- | ---- | -138.34%-2.3M |
Impairment and provisions: | ---- | 215.16%76.98M | ---- | ---- | ---- | -216.47%-66.84M | ---- | ---- | ---- | -72.78%57.39M |
-Impairment of property, plant and equipment (reversal) | ---- | --88.32M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --87.82M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---30.43M |
-Other impairments and provisions | ---- | 83.03%-11.34M | ---- | ---- | ---- | ---66.84M | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | -87.49%-38.96M | ---- | ---- | ---- | -191.10%-20.78M | ---- | ---- | ---- | 374.58%22.81M |
-Fair value of investment properties (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 97.08%-200K |
-Other fair value changes | ---- | -87.49%-38.96M | ---- | ---- | ---- | -190.31%-20.78M | ---- | ---- | ---- | 1,673.80%23.01M |
Asset sale loss (gain): | ---- | 13.25%23.77M | ---- | ---- | ---- | 648.11%20.99M | ---- | ---- | ---- | -92.24%2.81M |
-Loss (gain) from sale of subsidiary company | ---- | --116K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 12.55%23.63M | ---- | ---- | ---- | 648.11%20.99M | ---- | ---- | ---- | -86.38%2.81M |
-Loss (gain) from selling other assets | ---- | --32K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -9.17%758.26M | ---- | ---- | ---- | -0.89%834.78M | ---- | ---- | ---- | -6.53%842.31M |
-Depreciation | ---- | -9.17%758.26M | ---- | ---- | ---- | -0.89%834.78M | ---- | ---- | ---- | -6.53%842.31M |
-Other depreciation and amortization | ---- | ---1.94M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financial expense | ---- | -29.88%54.73M | ---- | ---- | ---- | 36.77%78.06M | ---- | ---- | ---- | 9.93%57.07M |
Special items | ---- | ---- | ---- | ---- | ---- | --91K | ---- | ---- | ---- | ---- |
Adjustment items | ---- | ---1.94M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | -31.20%793.59M | ---- | ---- | ---- | -23.61%1.15B | ---- | ---- | ---- | -58.30%1.51B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -75.02%74.58M | ---- | ---- | ---- | 26.92%298.57M | ---- | ---- | ---- | 144.19%235.24M |
Accounts receivable (increase)decrease | ---- | -116.20%-78.59M | ---- | ---- | ---- | -45.39%484.99M | ---- | ---- | ---- | 1,135.94%888.17M |
Accounts payable increase (decrease) | ---- | 265.25%174.3M | ---- | ---- | ---- | 74.29%-105.47M | ---- | ---- | ---- | -241.65%-410.24M |
Special items for working capital changes | ---- | -621.49%-283.45M | ---- | ---- | ---- | -33.25%-39.29M | ---- | ---- | ---- | 6.93%-29.48M |
Cash from business operations | ---- | -62.03%680.43M | ---- | ---- | ---- | -18.30%1.79B | ---- | ---- | ---- | -35.83%2.19B |
Other taxs | ---- | 15.27%-220.69M | ---- | ---- | ---- | 55.02%-260.47M | ---- | ---- | ---- | 37.05%-579.03M |
Special items of business | 373.79%91.26M | ---- | -79.16%258.81M | -81.87%145.76M | -113.87%-33.33M | ---- | 14.64%1.24B | -1.86%803.94M | 220.88%240.34M | ---- |
Net cash from operations | 373.79%91.26M | -69.99%459.74M | -79.16%258.81M | -81.87%145.76M | -113.87%-33.33M | -5.13%1.53B | 14.64%1.24B | -1.86%803.94M | 220.88%240.34M | -35.39%1.61B |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 105.67%270.33M | ---- | ---- | ---- | 37.61%131.44M | ---- | ---- | ---- | -32.51%95.52M |
Dividend received - investment | ---- | -29.61%1.06M | ---- | ---- | ---- | -81.59%1.51M | ---- | ---- | ---- | 397.87%8.18M |
Decrease in deposits (increase) | ---- | -55.01%-4.05B | ---- | ---- | ---- | -531.25%-2.61B | ---- | ---- | ---- | 183.95%605.84M |
Sale of fixed assets | ---- | 413.99%22.41M | ---- | ---- | ---- | 235.64%4.36M | ---- | ---- | ---- | -58.27%1.3M |
Purchase of fixed assets | ---- | -46.09%-457.55M | ---- | ---- | ---- | 12.90%-313.19M | ---- | ---- | ---- | -27.18%-359.57M |
Purchase of intangible assets | ---- | 93.37%-837K | ---- | ---- | ---- | -1,223.71%-12.62M | ---- | ---- | ---- | 98.51%-953K |
Sale of subsidiaries | ---- | --4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | --55.18M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | 85.48%-13.5M | ---- | ---- | ---- | -36.23%-92.96M |
Other items in the investment business | -450.20%-25.58M | --31.33M | 72.03%-59.89M | 141.50%43.78M | -170.62%-4.65M | ---- | -8.49%-214.1M | 30.69%-105.47M | 124.62%6.58M | ---- |
Net cash from investment operations | -450.20%-25.58M | -46.52%-4.12B | 72.03%-59.89M | 141.50%43.78M | -170.62%-4.65M | -1,193.76%-2.81B | -8.49%-214.1M | 30.69%-105.47M | 124.62%6.58M | -81.54%257.34M |
Net cash before financing | 272.93%65.68M | -185.62%-3.66B | -80.65%198.92M | -72.86%189.54M | -115.38%-37.98M | -168.53%-1.28B | 16.01%1.03B | 4.71%698.47M | 209.47%246.92M | -51.92%1.87B |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -18.46%1.22B | ---- | ---- | ---- | -78.53%1.5B | ---- | ---- | ---- | 19.34%6.98B |
Refund | ---- | 11.91%-1.85B | ---- | ---- | ---- | 65.40%-2.1B | ---- | ---- | ---- | 17.39%-6.07B |
Interest paid - financing | ---- | 28.96%-51.6M | ---- | ---- | ---- | -45.56%-72.64M | ---- | ---- | ---- | -4.96%-49.9M |
Dividends paid - financing | ---- | 78.25%-64.24M | ---- | ---- | ---- | 58.23%-295.3M | ---- | ---- | ---- | 15.28%-706.97M |
Other items of the financing business | 73.55%-46.91M | ---- | 16.81%-763.84M | -5.97%-833.23M | 5.81%-177.31M | ---- | -360.55%-918.21M | -224.64%-786.29M | -46.65%-188.25M | ---- |
Net cash from financing operations | 73.55%-46.91M | 22.03%-759.14M | 16.81%-763.84M | -5.97%-833.23M | 5.81%-177.31M | -800.85%-973.67M | -360.55%-918.21M | -224.64%-786.29M | -46.65%-188.25M | 105.80%138.93M |
Net Cash | 108.72%18.77M | -96.02%-4.42B | -615.43%-564.92M | -632.90%-643.7M | -466.92%-215.29M | -212.22%-2.26B | -91.15%109.6M | -106.77%-87.83M | 116.58%58.68M | 34.23%2.01B |
Begining period cash | -4.03%8.88B | -28.30%5.72B | 4.00%9.26B | 4.00%9.26B | 4.00%9.26B | 33.72%7.97B | 18.75%8.9B | 18.75%8.9B | 18.75%8.9B | 33.55%5.96B |
Cash at the end | -1.54%8.9B | -77.36%1.29B | -3.53%8.69B | -2.27%8.61B | 0.92%9.04B | -28.30%5.72B | 3.16%9.01B | 0.22%8.81B | 25.45%8.96B | 33.72%7.97B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | 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.