XIAOMI-W
01810
BABA-W
09988
ALI HEALTH
00241
KUAISHOU-W
01024
BIDU-SW
09888
(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 | ---- | 306.59%39.95M | ---- | 161.95%9.83M | ---- | -147.13%-15.86M | ---- | -24.23%33.65M | ---- | -18.74%44.41M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 5.92%-11.5M | ---- | -108.69%-12.23M | ---- | -38.54%-5.86M | ---- | -395.78%-4.23M | ---- | -64.04%-853K |
Impairment and provisions: | ---- | 4,521.05%3.36M | ---- | 96.86%-76K | ---- | -211.38%-2.42M | ---- | 25.22%2.17M | ---- | 111.08%1.73M |
-Impairment of trade receivables (reversal) | ---- | 4,521.05%3.36M | ---- | 96.86%-76K | ---- | -211.38%-2.42M | ---- | 25.22%2.17M | ---- | 111.08%1.73M |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 27.67%-7.31M | ---- | -89.05%-10.1M |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 27.67%-7.31M | ---- | -89.05%-10.1M |
Asset sale loss (gain): | ---- | -56.53%928K | ---- | 859.79%2.14M | ---- | ---281K | ---- | ---- | ---- | -132.60%-59K |
-Loss (gain) from sale of subsidiary company | ---- | --419K | ---- | ---- | ---- | ---281K | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -76.16%509K | ---- | --2.14M | ---- | ---- | ---- | ---- | ---- | -132.60%-59K |
Depreciation and amortization: | ---- | -18.01%25.11M | ---- | 11.26%30.63M | ---- | 10.28%27.53M | ---- | 24.48%24.96M | ---- | 89.89%20.05M |
-Amortization of intangible assets | ---- | 3.25%2.38M | ---- | 118.47%2.31M | ---- | 13.30%1.06M | ---- | 28.02%932K | ---- | 11.15%728K |
-Other depreciation and amortization | ---- | -51.33%-9.82M | ---- | 14.63%-6.49M | ---- | -26.46%-7.6M | ---- | -1.52%-6.01M | ---- | -21.66%-5.92M |
Financial expense | ---- | 96.13%35.82M | ---- | 182.33%18.26M | ---- | 17.96%6.47M | ---- | -54.16%5.48M | ---- | -24.70%11.96M |
Special items | ---- | ---- | ---- | -80.00%3K | ---- | 100.05%15K | ---- | 5.92%-29.11M | ---- | -85.29%-30.95M |
Operating profit before the change of operating capital | ---- | 92.93%93.66M | ---- | 406.11%48.55M | ---- | -62.55%9.59M | ---- | -29.24%25.62M | ---- | -39.20%36.2M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -302.54%-190.15M | ---- | 142.56%93.88M | ---- | 209.24%38.71M | ---- | 64.45%-35.43M | ---- | -156.95%-99.66M |
Accounts receivable (increase)decrease | ---- | -2,065.35%-618.4M | ---- | -70.52%31.47M | ---- | -60.13%106.75M | ---- | 231.46%267.76M | ---- | -25.87%-203.68M |
Accounts payable increase (decrease) | ---- | 429.48%2.23B | ---- | 650.56%421.91M | ---- | 74.55%-76.63M | ---- | -226.36%-301.12M | ---- | 47.70%238.3M |
prepayments (increase)decrease | ---- | 2,106.74%62.21M | ---- | 109.20%2.82M | ---- | -10.55%-30.63M | ---- | -455.49%-27.71M | ---- | -160.10%-4.99M |
Special items for working capital changes | ---- | 104.91%1.97M | ---- | -69.14%-40.12M | ---- | -178.32%-23.72M | ---- | 165.85%30.29M | ---- | -145.38%-46M |
Cash from business operations | ---- | 183.48%1.58B | ---- | 2,221.27%558.5M | ---- | 159.26%24.06M | ---- | 49.14%-40.6M | ---- | -123.22%-79.83M |
Other taxs | ---- | -282.82%-10.11M | ---- | 2.47%-2.64M | ---- | -692.78%-2.71M | ---- | 144.94%457K | ---- | -202.68%-1.02M |
Special items of business | -25.40%-608.01M | ---- | -212.29%-484.85M | ---- | 1,129.85%431.76M | ---- | 32.23%-41.93M | ---- | 63.08%-61.87M | ---- |
Net cash from operations | -25.40%-608.01M | 183.00%1.57B | -212.29%-484.85M | 2,503.42%555.86M | 1,129.85%431.76M | 153.18%21.35M | 32.23%-41.93M | 50.34%-40.15M | 63.08%-61.87M | -123.54%-80.85M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 194.93%25.32M | 130.88%10.07M | 149.88%8.59M | -25.55%4.36M | 25.13%3.44M | 38.54%5.86M | -5.54%2.75M | 395.78%4.23M | 378.91%2.91M | 64.04%853K |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 322.84%6.85M |
Decrease in deposits (increase) | 32.16%590.91M | -194.35%-1.6B | 201.24%447.12M | -1,234.21%-544.93M | -2,416.66%-441.63M | 125.75%48.05M | 122.69%19.06M | -230.53%-186.56M | -137.22%-84.02M | -499.44%-56.44M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --77K |
Purchase of fixed assets | -101.04%-9.48M | 17.42%-7.02M | -10.60%-4.72M | -172.10%-8.5M | -81.79%-4.26M | 89.77%-3.12M | ---2.35M | -129.07%-30.52M | ---- | 79.86%-13.33M |
Purchase of intangible assets | ---- | 95.36%-885K | ---- | -375.86%-19.06M | ---- | -417.57%-4.01M | ---- | 59.96%-774K | ---774K | -229.86%-1.93M |
Sale of subsidiaries | ---- | --14.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -70.68%299.98M | -63.10%301.66M | 285.16%1.02B |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.30%-7.02M | 95.84%-31.38M | -110.59%-1B |
Other items in the investment business | ---- | ---- | ---- | -95.86%274K | ---- | --6.61M | ---- | ---- | ---- | ---- |
Net cash from investment operations | 34.54%606.76M | -179.55%-1.59B | 201.93%450.99M | -1,163.65%-567.85M | -2,373.18%-442.45M | -32.70%53.39M | -89.67%19.46M | 280.31%79.32M | 410.56%188.4M | 84.55%-43.99M |
Net cash before financing | 96.30%-1.25M | -19.42%-14.33M | -216.72%-33.85M | -116.05%-12M | 52.41%-10.69M | 90.77%74.74M | -117.75%-22.46M | 131.38%39.18M | 196.82%126.53M | -312.85%-124.84M |
Cash flow from financing activities | ||||||||||
New borrowing | 42.74%146.96M | 91.16%458.26M | -40.06%102.96M | -15.73%239.72M | 65.05%171.76M | 764.48%284.46M | 42.02%104.07M | -90.42%32.91M | -71.17%73.28M | -30.31%343.42M |
Refund | -319.84%-166.07M | -43.19%-356.47M | 73.78%-39.56M | 10.84%-248.95M | -149.80%-150.88M | -51.62%-279.21M | 71.42%-60.4M | 28.80%-184.15M | -56.78%-211.33M | 56.88%-258.63M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,236,180.00%111.81M |
Interest paid - financing | -173.76%-20.8M | -96.13%-35.82M | 34.06%-7.6M | -182.33%-18.26M | -276.78%-11.52M | -17.96%-6.47M | -11.61%-3.06M | 54.16%-5.48M | 58.55%-2.74M | 24.70%-11.96M |
Absorb investment income | ---- | ---- | ---- | --697K | --201K | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---13.44M |
Other items of the financing business | 45.52%8.01M | ---- | -31.36%5.5M | ---- | -47.36%8.01M | -107.78%-2.38M | -4.96%15.22M | -1.07%30.61M | 24.25%16.02M | -12.54%30.95M |
Net cash from financing operations | -163.93%-37.13M | 232.69%47.69M | 403.08%58.08M | -107.09%-35.94M | -76.39%11.54M | 87.43%-17.35M | 137.45%48.9M | -171.16%-138.03M | -206.87%-130.58M | 363.14%193.96M |
Effect of rate | -80.65%143K | -222.72%-2.04M | -55.70%739K | 305.94%1.66M | 214.17%1.67M | 46.21%-808K | -234.53%-1.46M | -204.31%-1.5M | 4,621.74%1.09M | -38.62%1.44M |
Net Cash | -258.46%-38.38M | 169.59%33.36M | 2,732.98%24.22M | -183.53%-47.93M | -96.77%855K | 158.05%57.39M | 752.72%26.44M | -243.01%-98.85M | 52.38%-4.05M | 559.05%69.12M |
Begining period cash | 85.48%67.95M | -55.81%36.64M | -55.81%36.64M | 214.90%82.9M | 214.90%82.9M | -79.22%26.33M | -79.22%26.33M | 125.74%126.68M | 125.74%126.68M | -18.47%56.12M |
Cash at the end | -51.76%29.71M | 85.48%67.95M | -27.90%61.6M | -55.81%36.64M | 66.52%85.43M | 214.90%82.9M | -58.53%51.3M | -79.22%26.33M | 159.71%123.72M | 125.74%126.68M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
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 | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Shin-Ei Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Shin-Ei Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Shin-Ei Zhonghe (Hong Kong) 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.