XIAOMI-W
01810
POP MART
09992
BABA-W
09988
4
MEITUAN-W
03690
5
ICBC
01398
(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 | -58.65%-27.1M | ---- | -105.55%-17.08M | ---- | -44.44%-8.31M | ---- | -165.01%-5.75M | ---- | 127.01%8.85M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 63.52%-255K | ---- | 75.34%-699K | ---- | -8.13%-2.83M | ---- | -60.80%-2.62M | ---- | -2,759.65%-1.63M | ---- |
Impairment and provisions: | 37.97%-763K | ---- | -143.01%-1.23M | ---- | 777.30%2.86M | ---- | -96.94%326K | ---- | 290.24%10.64M | ---- |
-Impairment of property, plant and equipment (reversal) | --623K | ---- | ---- | ---- | --3.28M | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | -37.21%960K | ---- | --1.53M | ---- |
-Impairment of trade receivables (reversal) | 109.18%101K | ---- | -4,028.57%-1.1M | ---- | 102.68%28K | ---- | -218.59%-1.05M | ---- | 510.23%882K | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -36.76%1.86M | ---- |
-Other impairments and provisions | -1,043.85%-1.49M | ---- | 71.11%-130K | ---- | -209.22%-450K | ---- | -93.53%412K | ---- | --6.37M | ---- |
Revaluation surplus: | 153.38%8.81M | ---- | 68.36%3.48M | ---- | 21.91%2.06M | ---- | -58.13%1.69M | ---- | 415.69%4.04M | ---- |
-Fair value of investment properties (increase) | 155.19%8.83M | ---- | 70.56%3.46M | ---- | 29.67%2.03M | ---- | -51.26%1.56M | ---- | 354.68%3.21M | ---- |
-Other fair value changes | -237.50%-22K | ---- | -55.56%16K | ---- | -72.09%36K | ---- | -84.53%129K | ---- | -59.20%834K | ---- |
Asset sale loss (gain): | ---9K | ---- | ---- | ---- | 34.80%-9.49M | ---- | 73.63%-14.55M | ---- | -626.39%-55.18M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | 73.64%-14.55M | ---- | -557.58%-55.2M | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---9K | ---- | ---- | ---- | ---60K | ---- | ---- | ---- | -98.37%13K | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---9.43M | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 6.52%19.74M | ---- | 4.77%18.53M | ---- | -2.76%17.69M | ---- | 45.62%18.19M | ---- | -36.31%12.49M | ---- |
-Depreciation | 7.70%19.55M | ---- | 4.87%18.15M | ---- | -2.82%17.31M | ---- | 47.05%17.81M | ---- | -37.03%12.11M | ---- |
-Amortization of intangible assets | -50.00%189K | ---- | 0.00%378K | ---- | 0.00%378K | ---- | 0.00%378K | ---- | 0.00%378K | ---- |
Financial expense | 38.85%11.97M | ---- | 35.49%8.62M | ---- | 26.84%6.36M | ---- | 43.30%5.01M | ---- | -22.24%3.5M | ---- |
Special items | 1,700.00%1.64M | ---- | -47.09%91K | ---- | -91.14%172K | ---- | 116.15%1.94M | ---- | -44.33%898K | ---- |
Operating profit before the change of operating capital | 19.79%14.01M | ---- | 37.47%11.7M | ---- | 100.90%8.51M | ---- | 125.84%4.24M | ---- | -47.79%-16.4M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 1,340.00%1.74M | ---- | -120.62%-140K | ---- | 116.71%679K | ---- | -21.76%-4.06M | ---- | -80.97%-3.34M | ---- |
Accounts receivable (increase)decrease | 415.00%23.11M | ---- | 131.46%4.49M | ---- | 52.63%-14.27M | ---- | -566.35%-30.12M | ---- | -81.20%6.46M | ---- |
Accounts payable increase (decrease) | -486.14%-1.42M | ---- | -97.26%368K | ---- | 3.87%13.42M | ---- | 512.42%12.92M | ---- | -199.68%-3.13M | ---- |
Special items for working capital changes | 142.23%8.93M | ---- | ---21.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | 1,079.00%46.38M | ---- | -156.81%-4.74M | ---- | 148.98%8.34M | ---- | -3.78%-17.03M | ---- | -166.84%-16.41M | ---- |
Other taxs | 36.87%-1.17M | ---- | -119.36%-1.86M | ---- | -1,158.75%-847K | ---- | 81.82%80K | ---- | 117.53%44K | ---- |
Interest received - operating | -63.52%255K | ---- | 58.50%699K | ---- | 156.40%441K | ---- | 10.26%172K | ---- | 173.68%156K | ---- |
Special items of business | ---- | 35.06%22M | ---- | 41.62%16.29M | ---- | 915.27%11.5M | ---- | -99.04%1.13M | ---- | 546.22%117.65M |
Net cash from operations | 870.98%45.46M | 35.06%22M | -174.32%-5.9M | 41.62%16.29M | 147.29%7.93M | 915.27%11.5M | -3.50%-16.78M | -99.04%1.13M | -166.55%-16.21M | 546.22%117.65M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.12M | ---- |
Decrease in deposits (increase) | ---- | ---- | --56.54M | ---- | ---- | ---- | 96.69%-1.97M | ---- | ---59.38M | ---- |
Sale of fixed assets | --88K | ---- | ---- | ---- | 15,469.23%18.22M | ---- | 244.12%117K | ---- | -93.94%34K | ---- |
Purchase of fixed assets | 64.58%-41.35M | ---- | -2.47%-116.74M | ---- | -42.53%-113.93M | ---- | 24.40%-79.93M | ---- | -237.38%-105.74M | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 41.61%-1.5M | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | -75.94%50.65M | ---- | 1,664.64%210.56M | ---- |
Cash on investment | -618.13%-6.3M | ---- | 74.40%-877K | ---- | -18.92%-3.43M | ---- | 14.54%-2.88M | ---- | 92.74%-3.37M | ---- |
Other items in the investment business | ---- | 30.45%-27.13M | ---- | -169.35%-39.02M | ---- | 43.21%-14.49M | ---- | -148.34%-25.51M | --753K | 325.04%52.77M |
Net cash from investment operations | 22.13%-47.56M | 30.45%-27.13M | 38.39%-61.08M | -169.35%-39.02M | -191.52%-99.14M | 43.21%-14.49M | -180.08%-34.01M | -148.34%-25.51M | 162.59%42.47M | 325.04%52.77M |
Net cash before financing | 96.86%-2.1M | 77.42%-5.13M | 26.57%-66.98M | -662.07%-22.73M | -79.60%-91.21M | 87.77%-2.98M | -293.36%-50.78M | -114.30%-24.37M | 160.38%26.26M | 1,321.61%170.42M |
Cash flow from financing activities | ||||||||||
New borrowing | -60.14%151.7M | ---- | 122.26%380.62M | ---- | -35.84%171.25M | ---- | 107.92%266.91M | ---- | 124.61%128.37M | ---- |
Refund | 61.96%-116.72M | ---- | -102.38%-306.81M | ---- | -15.84%-151.6M | ---- | -99.96%-130.86M | ---- | -134.39%-65.45M | ---- |
Interest paid - financing | 2.26%-7.28M | ---- | 21.48%-7.45M | ---- | -15.17%-9.48M | ---- | -50.92%-8.23M | ---- | -21.24%-5.46M | ---- |
Dividends paid - financing | ---2.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | -53.36%11.78M | ---- | 1,159.80%25.26M | ---- | -6.79%2.01M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---75.69M | ---- |
Other items of the financing business | ---- | -71.06%16.09M | ---- | 216.88%55.6M | ---- | -37.62%17.55M | ---- | 128.40%28.13M | ---- | -674.59%-99.05M |
Net cash from financing operations | -64.71%22.76M | -71.06%16.09M | 230.56%64.5M | 216.88%55.6M | -86.88%19.51M | -37.62%17.55M | 772.21%148.77M | 128.40%28.13M | -232.92%-22.13M | -674.59%-99.05M |
Effect of rate | -5,794.74%-2.24M | 95.10%-67K | 99.45%-38K | 73.00%-1.37M | -687.22%-6.85M | -6,270.73%-5.06M | 396.17%1.17M | 149.70%82K | 110.25%235K | -194.64%-165K |
Net Cash | 933.91%20.66M | -66.66%10.96M | 96.55%-2.48M | 125.72%32.87M | -173.16%-71.69M | 287.93%14.56M | 2,272.06%97.99M | -94.74%3.75M | 115.39%4.13M | 366.89%71.36M |
Begining period cash | -7.58%30.64M | -7.58%30.64M | -70.31%33.16M | -70.31%33.16M | 790.47%111.7M | 790.47%111.7M | 53.39%12.54M | 53.39%12.54M | -78.81%8.18M | -78.81%8.18M |
Cash at the end | 60.10%49.06M | -35.77%41.54M | -7.58%30.64M | -46.65%64.66M | -70.31%33.16M | 639.95%121.2M | 790.47%111.7M | -79.36%16.38M | 32.75%12.54M | 573.00%79.37M |
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 | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- |
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.