TME-SW
01698
XIAOMI-W
01810
BIDU-SW
09888
TENCENT
00700
JD-SW
09618
(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 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -35.45%49.57M | 4.33%153.03M | 39.71%76.79M | 53.88%146.67M | -15.67%54.96M | -47.22%95.32M | 6.21%65.18M | 175.95%180.6M | 6,079.86%61.37M | -221.20%-237.78M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -271.78%-2.45M | -35.14%-2.5M | 40.74%-659K | 13.27%-1.85M | -59.08%-1.11M | 55.29%-2.13M | 58.64%-699K | -7.41%-4.77M | ---1.69M | -19.15%-4.44M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | -77.40%6.11M | 533.59%5.83M | 198.43%27.03M | -55.17%920K | 49.04%9.06M | -45.61%2.05M | 247.26%6.08M |
Impairment and provisions: | -115.65%-3.83M | -58.42%11.51M | -36.43%24.45M | 420.21%27.67M | 474.13%38.47M | -94.33%5.32M | -66.02%6.7M | -76.46%93.88M | -82.66%19.72M | --398.85M |
-Impairmen of inventory (reversal) | -117.66%-2.58M | -94.22%1.63M | -39.61%14.61M | 2,062.38%28.11M | 1,348.76%24.2M | -36.92%1.3M | ---1.94M | -87.30%2.06M | ---- | --16.22M |
-Impairment of trade receivables (reversal) | -128.13%-1.25M | -81.07%3.46M | -68.98%4.43M | 808.05%18.27M | 203,700.00%14.27M | -90.52%2.01M | -99.91%7K | 184.42%21.22M | -92.79%8.2M | --7.46M |
-Other impairments and provisions | ---- | 134.32%6.42M | --5.41M | -1,032.29%-18.71M | ---- | -97.16%2.01M | -25.05%8.63M | -81.18%70.6M | --11.52M | --375.16M |
Revaluation surplus: | -5.54%-305K | 67,316.67%4.03M | 9.40%-289K | -100.19%-6K | -108.91%-319K | --3.15M | --3.58M | ---- | ---- | 90.40%-8.6M |
-Fair value of investment properties (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 90.40%-8.6M |
-Other fair value changes | -5.54%-305K | 67,316.67%4.03M | 9.40%-289K | -100.19%-6K | -108.91%-319K | --3.15M | --3.58M | ---- | ---- | ---- |
Asset sale loss (gain): | --190K | -6,103.14%-15.31M | ---- | 177.74%255K | 117.61%59K | -148.16%-328K | ---335K | 101.54%681K | ---- | -21.36%-44.18M |
-Loss (gain) from sale of subsidiary company | ---- | ---15M | ---- | ---- | ---- | -73.43%55K | ---- | 100.47%207K | ---- | -22.35%-44.5M |
-Loss (gain) on sale of property, machinery and equipment | --190K | -220.78%-308K | ---- | 166.58%255K | 117.61%59K | -180.80%-383K | ---335K | 2,733.33%474K | ---- | 50.00%-18K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --336K |
Depreciation and amortization: | -6.30%20.91M | -6.64%44.66M | -6.92%22.32M | -1.46%47.83M | 4.72%23.98M | 3.45%48.54M | 3.54%22.9M | 2.62%46.92M | 0.20%22.11M | 98.48%45.72M |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | -50.00%1.48M | 16.88%741K | -37.75%2.97M | -66.96%634K | 18.08%4.77M |
Financial expense | -15.99%7.7M | 41.96%22.35M | 32.27%9.16M | 20.11%15.74M | 21.01%6.93M | -18.73%13.11M | -28.62%5.73M | -69.81%16.13M | -82.32%8.02M | -59.78%53.42M |
Special items | ---- | --900K | ---- | ---- | ---- | ---14K | ---- | ---- | 8.35%-1.95M | 158.92%5.27M |
Operating profit before the change of operating capital | -45.52%71.78M | -9.80%218.66M | 2.32%131.77M | 27.60%242.42M | 23.88%128.79M | -44.53%189.99M | -5.16%103.96M | 59.80%342.49M | -15.87%109.63M | -0.38%214.33M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -17.41%28.44M | 198.06%96.64M | 331.63%34.43M | 130.99%32.42M | -419.59%-14.86M | -127.13%-104.61M | -83.57%4.65M | -570.10%-46.06M | 61.06%28.31M | 119.24%9.8M |
Accounts receivable (increase)decrease | -239.42%-24.26M | -52.18%49.06M | -174.49%-7.15M | 3,224.21%102.59M | -65.71%9.6M | 102.27%3.09M | 127.73%27.98M | -10,187.59%-135.9M | -686.58%-100.9M | 99.43%-1.32M |
Accounts payable increase (decrease) | -86.01%2.31M | 42.69%-60.33M | 148.65%16.54M | -42.28%-105.27M | 47.20%-33.99M | -149.65%-73.99M | -140.19%-64.38M | 3,366.57%149.03M | 1,585.33%160.19M | -95.36%4.3M |
prepayments (increase)decrease | -1,574.72%-7.88M | -195.60%-2.87M | 102.37%534K | -93.01%3M | -208.12%-22.55M | 184.42%42.91M | 135.96%20.85M | -762.01%-50.83M | -41,617.99%-57.99M | -127.03%-5.9M |
Special items for working capital changes | 16.56%-383K | --28K | -458.59%-459K | ---- | 113.49%128K | ---- | 8.13%-949K | 5.77%-2.43M | 56.56%-1.03M | 4.37%-2.58M |
Cash from business operations | -60.14%70.02M | 9.46%301.19M | 161.74%175.67M | 379.47%275.16M | -27.15%67.12M | -77.61%57.39M | -33.35%92.12M | 17.23%256.3M | -8.94%138.21M | 402.85%218.62M |
Other taxs | 38.31%-10.32M | -15.40%-43.54M | -166.12%-16.74M | -4.86%-37.72M | -196.23%-6.29M | 11.81%-35.98M | 80.82%-2.12M | -251.15%-40.79M | -39.77%-11.07M | 49.57%-11.62M |
Interest received - operating | 271.78%2.45M | 35.14%2.5M | -40.74%659K | -13.27%1.85M | 59.08%1.11M | -55.44%2.13M | -58.64%699K | 7.77%4.79M | -22.73%1.69M | 19.15%4.44M |
Interest paid - operating | 10.42%-6.94M | -62.46%-19.83M | -55.95%-7.74M | -38.50%-12.2M | -37.50%-4.97M | 57.16%-8.81M | 54.98%-3.61M | 61.50%-20.57M | 82.04%-8.02M | 59.78%-53.42M |
Net cash from operations | -63.64%55.21M | 5.83%240.33M | 166.53%151.85M | 1,441.23%227.09M | -34.58%56.97M | -92.62%14.73M | -27.91%87.09M | 26.38%199.72M | 19.16%120.81M | 245.48%158.03M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | ---9.78M | -313.31%-12.77M | ---- | 199.78%5.99M | ---- | 51.46%-6M | ---- | -231.46%-12.36M | ---- | ---3.73M |
Decrease in deposits (increase) | ---- | 1,854.62%12.28M | ---- | 104.82%628K | ---- | ---13.02M | ---- | ---- | ---- | ---- |
Sale of fixed assets | -76.56%30K | -31.34%633K | --128K | 52.65%922K | ---- | 6,611.11%604K | --430K | -98.64%9K | ---- | -83.18%660K |
Purchase of fixed assets | 29.66%-1.82M | -2.92%-6.16M | -15.91%-2.59M | 29.08%-5.98M | 54.48%-2.24M | 0.08%-8.44M | -48.28%-4.91M | -4.61%-8.44M | 24.58%-3.31M | 66.60%-8.07M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---26K |
Cash on investment | ---1.63M | ---12.37M | ---- | ---- | ---- | ---18.91M | ---18.91M | ---- | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -82.53%624K | -53.64%4.38M |
Net cash from investment operations | -435.70%-13.21M | -1,283.46%-18.39M | -10.19%-2.47M | 103.40%1.55M | 90.44%-2.24M | -120.06%-45.76M | -769.67%-23.39M | -206.20%-20.79M | -308.19%-2.69M | -158.29%-6.79M |
Net cash before financing | -71.88%42M | -2.93%221.94M | 172.92%149.38M | 836.95%228.64M | -14.06%54.74M | -117.34%-31.03M | -46.08%63.69M | 18.31%178.93M | 17.27%118.12M | 255.95%151.24M |
Cash flow from financing activities | ||||||||||
New borrowing | 3.95%88.64M | 59.86%220.56M | 92.82%85.27M | -61.64%137.97M | -22.37%44.22M | 44.62%359.68M | -11.06%56.97M | 126.97%248.7M | 321.73%64.05M | -55.94%109.58M |
Refund | 36.85%-74.18M | -56.34%-253.26M | -82.04%-117.48M | 51.32%-162M | 1.43%-64.53M | -32.72%-332.77M | -68.61%-65.47M | -0.91%-250.74M | 63.52%-38.83M | -25.47%-248.48M |
Interest paid - financing | ---- | 30.71%-2.45M | ---- | 17.60%-3.54M | ---- | ---4.3M | ---- | ---- | ---- | ---- |
Dividends paid - financing | 0.00%-9.46M | -100.00%-18.92M | ---9.46M | 66.67%-9.46M | ---- | -99.99%-28.38M | ---18.92M | ---14.19M | ---- | ---- |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | 259.37%3.76M | 20.00%-4K | 130.40%1.05M | -101.08%-5K | -65.34%454K | 52.46%465K | -39.10%1.31M |
Net cash from financing operations | 81.59%-10.5M | -34.37%-81.98M | -60.02%-57.05M | -113.13%-61.01M | 11.18%-35.65M | 12.65%-28.63M | -378.87%-40.14M | 79.16%-32.77M | 114.20%14.39M | -3,175.58%-157.29M |
Effect of rate | 2.74%-3.62M | 69.34%-2.26M | -49.90%-3.72M | -308.75%-7.38M | -1,112.65%-2.48M | -36.59%3.53M | 162.34%245K | 2.71%5.57M | -105.10%-393K | 123.46%5.43M |
Net Cash | -65.88%31.5M | -16.51%139.96M | 383.81%92.34M | 381.01%167.63M | -18.97%19.09M | -140.81%-59.65M | -82.23%23.55M | 2,517.80%146.16M | 19,644.69%132.51M | 93.42%-6.05M |
Begining period cash | 46.97%430.87M | 120.56%293.18M | 120.56%293.18M | -29.69%132.93M | -29.69%132.93M | 406.59%189.05M | 406.59%189.05M | -1.63%37.32M | -1.63%37.32M | -75.19%37.94M |
Cash at the end | 20.16%458.76M | 46.97%430.87M | 155.33%381.79M | 120.56%293.18M | -29.75%149.53M | -29.69%132.93M | 25.62%212.84M | 406.59%189.05M | 276.81%169.44M | -1.63%37.32M |
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 | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Ernst & Young |
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.
Unlock the Full List