XIAOMI-W
01810
MEITUAN-W
03690
NTES-S
09999
TRIP.COM-S
09961
TENCENT
00700
(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 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -17.57%64.03B | 1.07%52.32B | -7.79%27.56B | -11.09%83.93B | -2.20%77.67B | -20.41%51.77B | -12.97%29.89B | -13.53%94.4B | -16.40%79.42B | 0.32%65.04B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 1.75%-4.78B | -0.40%-3.25B | 38.99%-1.63B | -8.97%-6.83B | -5.83%-4.86B | -7.54%-3.24B | -92.50%-2.67B | -9.32%-6.27B | -11.45%-4.59B | -13.11%-3.01B |
Interest expense - adjustment | 5.48%14.42B | 6.69%9.65B | -16.85%4.66B | 7.75%18.07B | 9.45%13.67B | 11.39%9.05B | 49.72%5.6B | 11.66%16.77B | 8.06%12.49B | 6.06%8.12B |
Investment loss (gain) | -39.68%-521M | -11.65%-278M | -28.83%-143M | 94.10%-829M | -86.50%-373M | -97.62%-249M | -73.44%-111M | -4,618.12%-14.06B | -3.63%-200M | -10.53%-126M |
Attributable subsidiary (profit) loss | -68.29%-8.9B | -179.51%-7.3B | -128.78%-2.8B | 57.19%-6.2B | 53.13%-5.29B | 64.36%-2.61B | 66.21%-1.22B | 37.73%-14.48B | 33.80%-11.28B | 34.19%-7.33B |
Impairment and provisions: | -20.51%2.23B | -30.58%1.67B | -100.43%-2M | -21.93%8.53B | 25.35%2.8B | 73.41%2.4B | 85.71%468M | -29.41%10.93B | 90.22%2.24B | 58.90%1.38B |
-Other impairments and provisions | -20.51%2.23B | -30.58%1.67B | -100.43%-2M | -21.93%8.53B | 25.35%2.8B | 73.41%2.4B | 85.71%468M | -29.41%10.93B | 90.22%2.24B | 58.90%1.38B |
Asset sale loss (gain): | 67.12%-360M | 91.57%-51M | -314.29%-29M | -514.82%-3B | -634.15%-1.1B | -1,780.56%-605M | 90.79%-7M | -76.42%722M | 64.00%205M | -42.86%36M |
-Loss (gain) on sale of property, machinery and equipment | 67.12%-360M | 91.57%-51M | -314.29%-29M | -514.82%-3B | -634.15%-1.1B | -1,780.56%-605M | 90.79%-7M | -76.42%722M | 64.00%205M | -42.86%36M |
Depreciation and amortization: | 7.32%89.66B | 7.57%59.42B | 8.20%29.21B | 3.50%113.75B | 2.45%83.54B | 2.98%55.24B | 1.14%27B | -4.99%109.91B | -1.45%81.55B | -1.52%53.64B |
-Depreciation | 7.32%89.66B | 7.57%59.42B | 8.20%29.21B | 3.50%113.75B | 2.45%83.54B | 2.98%55.24B | 1.14%27B | -4.99%109.91B | -1.45%81.55B | -1.52%53.64B |
Exchange Loss (gain) | -98.14%77M | 212.15%1.33B | 1,557.32%4.58B | -108.13%-249M | 1,017.96%4.14B | -149.27%-1.19B | -104.56%-314M | 182.30%3.06B | -137.49%-451M | 362.50%2.41B |
Special items | -21.23%4.06B | -5.49%2.92B | -17.24%1.48B | 4.78%6.72B | -7.25%5.15B | -16.94%3.09B | -4.98%1.79B | -16.70%6.42B | 2.38%5.56B | 41.10%3.73B |
Operating profit before the change of operating capital | -8.81%159.91B | 2.44%116.43B | 4.08%62.89B | 3.14%213.91B | 6.32%175.36B | -8.26%113.66B | -11.99%60.42B | -11.03%207.4B | -6.23%164.94B | 5.76%123.89B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 30.21%-18.56B | -14.75%-46.2B | -131.92%-23.74B | 71.98%-12.73B | 65.75%-26.6B | 49.06%-40.26B | 87.61%-10.23B | 22.19%-45.42B | -66.79%-77.66B | -64.62%-79.03B |
Accounts receivable (increase)decrease | 35.77%-37.42B | -178.97%-44.46B | -110.07%-52.76B | 101.32%3.97B | -116.34%-58.27B | 67.63%-15.94B | 57.62%-25.12B | 124.14%1.97B | 57.07%-26.93B | -5.99%-49.23B |
Accounts payable increase (decrease) | -36.54%9.81B | 192.78%23.49B | 108.98%3.45B | 2.88%-29.49B | 18.56%15.46B | -234.36%-25.32B | -216.37%-38.42B | -136.84%-30.36B | -81.60%13.04B | -54.46%18.84B |
Cash from business operations | 7.34%113.74B | 53.27%49.26B | 23.92%-10.16B | 31.50%175.66B | 44.40%105.96B | 122.17%32.14B | 66.80%-13.35B | -46.34%133.59B | -46.62%73.38B | -77.42%14.47B |
Other taxs | -59.45%-12.2B | -52.71%-6.99B | 28.72%-3.6B | 18.07%-14.19B | 45.89%-7.65B | 51.89%-4.58B | 23.22%-5.05B | 27.19%-17.32B | 31.77%-14.14B | 39.42%-9.52B |
Net cash from operations | 3.29%101.54B | 53.36%42.27B | 25.23%-13.76B | 38.88%161.48B | 65.94%98.31B | 457.15%27.56B | 60.67%-18.4B | -48.36%116.27B | -49.25%59.24B | -89.77%4.95B |
Cash flow from investment activities | ||||||||||
Interest received - investment | -41.99%3.95B | -68.96%1.46B | -56.74%1.03B | 29.07%8.93B | 95.01%6.8B | 96.90%4.7B | 81.62%2.38B | 105.16%6.92B | 44.95%3.49B | 49.66%2.39B |
Dividend received - investment | 37.57%8.97B | 4.18%3.09B | 126.29%921M | -22.07%10.89B | -25.24%6.52B | -31.67%2.97B | -62.83%407M | 37.84%13.97B | 34.93%8.72B | 31.03%4.35B |
Decrease in deposits (increase) | -54.06%-21.11B | -71.33%-23.75B | 43.28%-12.98B | -105.81%-3.59B | -153.89%-13.7B | -174.36%-13.86B | -426.68%-22.88B | 473.41%61.79B | 353.87%25.42B | 220.14%18.64B |
Sale of fixed assets | -58.12%1.6B | -59.93%1.44B | -66.41%621M | 2,429.72%5.36B | 1,655.96%3.83B | 3,249.53%3.58B | 30,716.67%1.85B | -85.66%212M | -76.28%218M | -78.69%107M |
Acquisition of subsidiaries | ---- | ---- | ---- | 98.60%-110M | 99.04%-73M | ---- | ---- | -612.57%-7.88B | -585.91%-7.64B | ---7.63B |
Recovery of cash from investments | -55.22%296M | -89.77%40M | -58.33%15M | -86.86%1.58B | 27.61%661M | -11.74%391M | 0.00%36M | -19.95%12.02B | -93.88%518M | -94.20%443M |
Cash on investment | -8.91%-3.43B | 36.41%-52.98B | 96.10%-91M | 3.63%-158.24B | 40.98%-3.15B | -36.31%-83.31B | 52.81%-2.33B | -16.41%-164.2B | 48.46%-5.34B | -4.19%-61.12B |
Other items in the investment business | 25.89%-90.08B | -5.10%-8.31B | 3.39%-32.6B | -15.98%-20.68B | -27.55%-121.55B | 4.92%-7.9B | 17.75%-33.74B | -8.10%-17.83B | 1.59%-95.29B | -70.89%-8.31B |
Net cash from investment operations | 17.29%-99.8B | 15.44%-79B | 20.64%-43.08B | -64.05%-155.87B | -72.59%-120.66B | -82.70%-93.43B | -42.57%-54.29B | 34.57%-95.01B | 30.14%-69.91B | 22.51%-51.14B |
Net cash before financing | 107.78%1.74B | 44.23%-36.74B | 21.80%-56.84B | -73.61%5.61B | -109.55%-22.35B | -42.60%-65.87B | 14.35%-72.69B | -73.42%21.26B | -163.98%-10.67B | -161.81%-46.19B |
Cash flow from financing activities | ||||||||||
New borrowing | -10.65%519.03B | -9.47%331.32B | -19.63%183.54B | 23.92%699.41B | 34.44%580.91B | 4.90%365.99B | 65.44%228.36B | 58.34%564.42B | 44.80%432.08B | 105.06%348.9B |
Refund | -3.39%-475.67B | -12.49%-292.15B | -3.85%-144.51B | -16.66%-599.95B | -38.39%-460.05B | -15.86%-259.72B | -88.93%-139.15B | -52.05%-514.28B | -31.52%-332.44B | -71.30%-224.16B |
Issuing shares | --12B | --12B | --12B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | -31.12%-7.8B | -3.12%-3.76B | -14.97%-1.84B | 17.38%-8B | -32.23%-5.95B | -22.24%-3.65B | -22.67%-1.6B | -65.48%-9.68B | -13.31%-4.5B | -33.36%-2.99B |
Dividends paid - financing | 4.77%-43.6B | 96.09%-1.03B | 74.13%-402M | 21.58%-48.74B | 25.26%-45.79B | 32.13%-26.21B | -726.60%-1.55B | -43.94%-62.15B | -49.96%-61.26B | -122.98%-38.62B |
Absorb investment income | 228.32%3.14B | -298.21%-553M | 312.50%363M | -61.76%1.51B | -50.54%957M | -71.73%279M | -88.70%88M | 294.21%3.95B | 220.36%1.94B | 226.82%987M |
Issuance expenses and redemption of securities expenses | ---- | ---161M | ---- | 44.36%-2.33B | ---- | ---- | ---- | ---4.18B | ---- | ---- |
Other items of the financing business | -234.61%-1.32B | 848.82%951M | --493M | -120.45%-183M | 63.13%-393M | 92.71%-127M | ---- | 110.25%895M | 42.96%-1.07B | 11.66%-1.74B |
Net cash from financing operations | -113.45%-7.62B | -44.87%36.86B | -44.18%45.93B | 157.26%22.73B | 137.24%56.65B | -11.10%66.86B | 39.99%82.29B | 31.48%-39.7B | 280.49%23.88B | 769.50%75.21B |
Effect of rate | -144.58%-329M | -44.02%248M | 110.07%111M | -100.64%-21M | -84.62%738M | -71.73%443M | -208.68%-1.1B | 427.82%3.29B | 2,810.73%4.8B | 446.68%1.57B |
Net Cash | -117.15%-5.88B | -87.21%127M | -213.62%-10.91B | 253.70%28.34B | 159.59%34.29B | -96.58%993M | 136.80%9.6B | -183.69%-18.44B | 283.57%13.21B | 422.71%29.02B |
Begining period cash | 30.31%121.76B | 30.31%121.76B | 30.31%121.76B | -13.95%93.44B | -13.95%93.44B | -13.95%93.44B | -13.95%93.44B | 24.02%108.59B | 24.02%108.59B | 24.02%108.59B |
Cash at the end | -10.06%115.55B | 28.73%122.13B | 8.86%110.96B | 30.31%121.76B | 1.48%128.47B | -31.83%94.87B | 24.08%101.94B | -13.95%93.44B | 39.39%126.6B | 78.17%139.18B |
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 | -- | -- |
Auditor | -- | -- | -- | KPMG Huazhen (Special General Partnership), KPMG | -- | -- | -- | KPMG Huazhen (Special General Partnership), KPMG | -- | -- |
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.