XIAOMI-W
01810
MEITUAN-W
03690
NTES-S
09999
TRIP.COM-S
09961
TENCENT
00700
(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 | ---- | -82.19%59.6M | ---- | 8.82%334.73M | ---- | 73.51%307.61M | ---- | -75.02%177.28M | ---- | 129.72%709.64M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -374.88%-2.91M | ---- | -22.60%-613K | ---- | -108.33%-500K | ---- | 41.46%-240K | ---- | 58.96%-410K |
Dividend (income)- adjustment | ---- | 74.58%-30K | ---- | 95.84%-118K | ---- | -303.56%-2.84M | ---- | 70.70%-703K | ---- | ---2.4M |
Attributable subsidiary (profit) loss | ---- | -7.56%110K | ---- | -76.80%119K | ---- | --513K | ---- | ---- | ---- | ---- |
Impairment and provisions: | ---- | 112.46%41.53M | ---- | 85.93%19.55M | ---- | -62.62%10.51M | ---- | -47.97%28.12M | ---- | 2,133.43%54.05M |
-Impairment of property, plant and equipment (reversal) | ---- | 96.09%14.05M | ---- | 14.01%7.16M | ---- | -65.56%6.28M | ---- | -64.94%18.24M | ---- | 7,137.13%52.04M |
-Impairmen of inventory (reversal) | ---- | 905.18%19.79M | ---- | --1.97M | ---- | ---- | ---- | 328.68%8.54M | ---- | 18.09%1.99M |
-Impairment of trade receivables (reversal) | ---- | -47.80%736K | ---- | -66.66%1.41M | ---- | 213.96%4.23M | ---- | 5,756.52%1.35M | ---- | 53.33%23K |
-Other impairments and provisions | ---- | -22.79%6.95M | ---- | --9M | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | -51.87%8.88M | ---- | 206.77%18.44M | ---- | 1,234.34%6.01M | ---- | ---530K | ---- | ---- |
-Other fair value changes | ---- | -51.87%8.88M | ---- | 206.77%18.44M | ---- | 1,234.34%6.01M | ---- | ---530K | ---- | ---- |
Asset sale loss (gain): | ---- | 227.51%5.06M | ---- | -87.96%1.55M | ---- | 204.12%12.83M | ---- | -22.00%4.22M | ---- | 172.27%5.41M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 227.51%5.06M | ---- | -87.96%1.55M | ---- | 204.12%12.83M | ---- | -22.00%4.22M | ---- | 172.27%5.41M |
Depreciation and amortization: | ---- | 62.11%156.39M | ---- | -5.52%96.47M | ---- | 2.39%102.11M | ---- | 41.20%99.72M | ---- | 3.38%70.63M |
-Amortization of intangible assets | ---- | -26.70%1.34M | ---- | -21.41%1.82M | ---- | -2.07%2.32M | ---- | 115.26%2.37M | ---- | 1,387.84%1.1M |
-Other depreciation and amortization | ---- | 77.81%-2.29M | ---- | -283.90%-10.3M | ---- | -2.95%-2.68M | ---- | 15.38%-2.61M | ---- | -139.92%-3.08M |
Financial expense | ---- | 107.92%33.03M | ---- | -43.82%15.89M | ---- | -12.85%28.28M | ---- | 2.47%32.44M | ---- | 38.96%31.66M |
Exchange Loss (gain) | ---- | 76.69%-502K | ---- | -263.85%-2.15M | ---- | 70.37%-592K | ---- | -301.82%-2M | ---- | 209.27%990K |
Special items | ---- | ---- | ---- | ---- | ---- | 504.95%611K | ---- | --101K | ---- | ---- |
Operating profit before the change of operating capital | ---- | -37.76%301.15M | ---- | 4.16%483.86M | ---- | 37.27%464.54M | ---- | -61.08%338.42M | ---- | 116.03%869.57M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -133.39%-32.36M | ---- | 83.31%-13.87M | ---- | -194.53%-83.08M | ---- | 232.76%87.89M | ---- | 31.55%-66.2M |
Accounts receivable (increase)decrease | ---- | -125.18%-205.42M | ---- | 43.10%-91.22M | ---- | -10,874.47%-160.34M | ---- | 98.41%-1.46M | ---- | -225.01%-92.11M |
Accounts payable increase (decrease) | ---- | -49.13%40.97M | ---- | 38.38%80.54M | ---- | 156.24%58.2M | ---- | -1,678.90%-103.48M | ---- | 148.01%6.55M |
prepayments (increase)decrease | ---- | -74.96%10.48M | ---- | 80.46%41.84M | ---- | 69.65%23.19M | ---- | -84.10%13.67M | ---- | 199.25%85.95M |
Special items for working capital changes | ---- | 88.64%-809K | ---- | -10.26%-7.12M | ---- | -348.85%-6.46M | ---- | -126.59%-1.44M | ---- | 5,795.79%5.41M |
Cash from business operations | -10.87%72.48M | -76.92%114.01M | -48.50%81.32M | 66.87%494.03M | 66.60%157.89M | -11.25%296.06M | -56.22%94.77M | -58.77%333.6M | -55.26%216.5M | 189.88%809.17M |
Other taxs | 20.00%-37.31M | 49.97%-52.27M | 9.01%-46.64M | -215.84%-104.49M | -80.93%-51.25M | 62.30%-33.08M | 54.24%-28.33M | 59.17%-87.76M | 45.69%-61.91M | -429.64%-214.94M |
Interest received - operating | ---- | 374.88%2.91M | ---- | 22.60%613K | ---- | 108.33%500K | ---- | -41.46%240K | ---- | -58.96%410K |
Interest paid - operating | ---- | 1.01%-18.47M | ---- | 33.47%-18.66M | ---- | -4.47%-28.04M | ---- | 9.70%-26.84M | ---- | -29.79%-29.72M |
Net cash from operations | 1.40%35.17M | -87.57%46.18M | -67.48%34.68M | 57.79%371.5M | 60.49%106.64M | 7.39%235.44M | -57.02%66.45M | -61.19%219.24M | -58.21%154.59M | 160.75%564.92M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | -74.58%30K | ---- | -95.84%118K | ---- | 303.56%2.84M | ---- | -70.70%703K | ---- | --2.4M |
Sale of fixed assets | ---- | -86.59%238K | ---- | -12.35%1.78M | ---- | 12.25%2.03M | ---- | 18.61%1.8M | ---- | 235.76%1.52M |
Purchase of fixed assets | 14.85%-61.38M | 74.07%-72.44M | -15.44%-72.08M | -336.03%-279.38M | -240.32%-62.44M | -207.69%-64.07M | 39.33%-18.35M | 86.43%-20.82M | 54.36%-30.24M | 66.96%-153.44M |
Purchase of intangible assets | ---- | -98.71%-616K | ---- | -20.62%-310K | ---- | ---257K | ---- | ---- | ---- | -964.78%-20.74M |
Recovery of cash from investments | ---- | -89.90%20.53M | ---- | 174.09%203.31M | ---- | 1,883.32%74.18M | ---- | --3.74M | ---- | ---- |
Cash on investment | ---- | 87.81%-25.73M | ---- | -123.41%-211.03M | ---47M | -275.78%-94.46M | ---- | 46.13%-25.14M | ---- | -1,324.67%-46.66M |
Other items in the investment business | 680.59%50.62M | -20,093.21%-55.98M | -93.71%-8.72M | -85.87%280K | 38.54%-4.5M | 466.29%1.98M | 62.20%-7.32M | -89.06%350K | 43.74%-19.37M | -17.78%3.2M |
Net cash from investment operations | 86.69%-10.76M | 53.03%-133.97M | 29.08%-80.8M | -266.78%-285.24M | -343.86%-113.94M | -97.56%-77.77M | 48.26%-25.67M | 81.58%-39.36M | 50.73%-49.62M | 53.85%-213.72M |
Net cash before financing | 152.92%24.41M | -201.77%-87.79M | -531.78%-46.12M | -45.29%86.26M | -117.90%-7.3M | -12.34%157.67M | -61.16%40.78M | -48.78%179.87M | -61.00%104.98M | 242.52%351.2M |
Cash flow from financing activities | ||||||||||
New borrowing | -41.51%114.85M | -14.09%355.76M | 42.23%196.37M | 31.85%414.1M | -18.79%138.06M | -15.84%314.07M | -18.66%170M | 9.93%373.16M | 63.30%209M | 33.43%339.46M |
Refund | -59.25%-196.11M | 21.19%-338.03M | 24.77%-123.15M | -16.29%-428.92M | 18.83%-163.7M | -7.55%-368.83M | 11.46%-201.68M | 48.21%-342.94M | 52.97%-227.79M | -254.80%-662.13M |
Dividends paid - financing | 30.69%-45.2M | 12.66%-94.58M | 6.02%-65.21M | -170.55%-108.29M | ---69.39M | 80.48%-40.02M | ---- | -208.23%-205.06M | ---60.23M | -56.10%-66.53M |
Absorb investment income | ---- | ---- | --229M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | -359.50%-7.59M | -186.17%-19.66M | 31.28%-1.65M | 47.72%-6.87M | 49.00%-2.4M | -129.03%-13.14M | 17.23%-4.71M | 27.20%-5.74M | ---5.7M | 28.55%-7.88M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 761.00%28.79M |
Other items of the financing business | ---- | 454.34%282.71M | --36.37M | 70.00%51M | ---- | --30M | ---- | ---- | ---- | ---1M |
Net cash from financing operations | -149.49%-134.31M | 333.76%185.66M | 377.84%271.41M | 0.01%-79.42M | -160.25%-97.69M | 57.18%-79.43M | 58.07%-37.54M | 49.82%-185.48M | 73.17%-89.52M | -3,794.93%-369.64M |
Effect of rate | -120.70%-100K | -76.69%502K | 143.51%483K | 263.85%2.15M | -1,453.66%-1.11M | -70.37%592K | 125.39%82K | 301.82%2M | 78.18%-323K | -209.27%-990K |
Net Cash | -148.78%-109.9M | 1,330.85%97.87M | 314.59%225.29M | -91.26%6.84M | -3,340.28%-104.99M | 1,496.70%78.24M | -79.04%3.24M | 69.62%-5.6M | 123.98%15.46M | 92.20%-18.44M |
Begining period cash | 52.03%287.44M | 4.99%189.07M | 4.99%189.07M | 77.87%180.08M | 77.87%180.08M | -3.44%101.24M | -3.44%101.24M | -15.64%104.84M | -15.64%104.84M | -65.46%124.28M |
Cash at the end | -57.23%177.44M | 52.03%287.44M | 460.75%414.84M | 4.99%189.07M | -29.25%73.98M | 77.87%180.08M | -12.85%104.56M | -3.44%101.24M | 105.60%119.98M | -15.64%104.84M |
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 | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | 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.