BILIBILI-W
09626
XIAOMI-W
01810
JD-SW
09618
MEITUAN-W
03690
TME-SW
01698
(FY)Aug 31, 2024 | (Q6)Feb 29, 2024 | (FY)Aug 31, 2023 | (Q6)Feb 28, 2023 | (FY)Aug 31, 2022 | (Q6)Feb 28, 2022 | (FY)Aug 31, 2021 | (Q6)Feb 28, 2021 | (FY)Aug 31, 2020 | (Q6)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 7.95%913.06M | 14.70%530.01M | 13.13%845.84M | 11.60%462.1M | 10.30%747.64M | 20.46%414.07M | 203.10%677.86M | 15.99%343.74M | --223.64M | 24.21%296.36M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 4.73%-20.59M | 43.85%-9.25M | 2.35%-21.61M | -12.66%-16.48M | 16.00%-22.13M | 1.14%-14.62M | -127.48%-26.35M | -67.20%-14.79M | ---11.58M | -136.42%-8.85M |
Investment loss (gain) | 5.91%-637K | -504.24%-713K | 33.69%-677K | ---118K | 83.66%-1.02M | ---- | ---6.25M | ---- | ---- | ---- |
Impairment and provisions: | 63.80%1.54M | --2.77M | 27.64%942K | ---- | -65.74%738K | ---- | 112.18%2.15M | ---- | ---17.68M | -5,685.88%-19.77M |
-Impairment of trade receivables (reversal) | 9.02%1.03M | --2.77M | 27.64%942K | ---- | -65.74%738K | ---- | --2.15M | ---- | ---- | ---- |
-Impairment of goodwill | --516K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---17.68M | -5,685.88%-19.77M |
Revaluation surplus: | 1,593.61%17.06M | --1.1M | -522.96%-1.14M | ---- | -19.64%270K | 101.73%270K | --336K | ---15.65M | ---- | ---- |
-Derivative financial instruments fair value (increase) | --16.17M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | 177.76%888K | --1.1M | -522.96%-1.14M | ---- | -19.64%270K | 101.73%270K | --336K | ---15.65M | ---- | ---- |
Asset sale loss (gain): | -61.25%1.16M | 236.07%410K | -31.60%2.99M | -88.77%122K | 3,238.17%4.37M | 722.73%1.09M | -2.24%131K | 200.00%132K | --134K | -95.44%44K |
-Loss (gain) on sale of property, machinery and equipment | -61.25%1.16M | 236.07%410K | -31.60%2.99M | -88.77%122K | 3,238.17%4.37M | 722.73%1.09M | -2.24%131K | 200.00%132K | --134K | -95.44%44K |
Depreciation and amortization: | 13.31%285.8M | 21.96%143.47M | 14.45%252.22M | 7.27%117.64M | 36.45%220.38M | 53.86%109.66M | 68.95%161.51M | -0.39%71.27M | --95.6M | 39.88%71.55M |
-Amortization of intangible assets | 8.60%27.89M | 8.14%13.36M | 9.27%25.68M | 18.75%12.36M | 152.76%23.5M | 144.73%10.41M | 119.45%9.3M | 26.32%4.25M | --4.24M | -4.21%3.37M |
-Other depreciation and amortization | -36.06%-24.52M | -6.91%-8.27M | 4.68%-18.02M | 2.69%-7.73M | -0.90%-18.9M | -1.72%-7.95M | -172.45%-18.73M | -50.10%-7.81M | ---6.88M | 25.82%-5.2M |
Financial expense | -10.94%127.87M | -13.54%58.96M | 25.21%143.58M | 3.45%68.19M | -19.31%114.67M | 1.02%65.92M | 86.03%142.1M | 18.64%65.25M | --76.39M | 30.58%55M |
Special items | -5.70%-48.86M | -501.28%-6.87M | -1,490.49%-46.22M | -3.93%1.71M | -47.70%3.32M | -61.80%1.78M | 244.87%6.36M | 462.97%4.67M | --1.84M | -85.49%829K |
Operating profit before the change of operating capital | 8.55%1.28B | 13.70%719.89M | 10.08%1.18B | 9.51%633.17M | 11.53%1.07B | 27.18%578.17M | 160.04%957.84M | 15.05%454.62M | --368.34M | 17.90%395.16M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 130.29%8.26M | 141.17%17.92M | -151.18%-27.28M | -337.43%-43.52M | 1,177.19%53.3M | ---9.95M | --4.17M | ---- | ---- | ---- |
Accounts payable increase (decrease) | 138.00%12.17M | -11.68%-133.48M | 79.88%-32.02M | 42.78%-119.52M | 38.31%-159.12M | -119.62%-208.88M | -267.67%-257.92M | -331.70%-95.11M | --153.83M | 371.86%41.05M |
prepayments (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -101.25%-17.19M | ---31.11M | -112.57%-8.54M |
Special items for working capital changes | -10.18%348.49M | -7,465.58%-261.09M | -36.98%388.01M | -100.70%-3.45M | 1,567.27%615.72M | 29.98%491.85M | 108.18%36.93M | 160.79%378.41M | ---451.28M | -69.41%-622.47M |
Cash from business operations | 9.35%1.65B | -26.45%343.24M | -4.66%1.5B | -45.17%466.69M | 112.97%1.58B | 18.10%851.19M | 1,763.08%741.02M | 469.96%720.73M | --39.77M | -1,047.20%-194.81M |
Other taxs | -17.47%-128.55M | -38.46%-56.6M | -76.13%-109.43M | 5.73%-40.88M | -74.03%-62.13M | -200.08%-43.37M | -773.95%-35.7M | -629.90%-14.45M | ---4.09M | -30.52%-1.98M |
Interest received - operating | -5.66%26.08M | -59.28%5.1M | 52.08%27.64M | -26.83%12.52M | -22.52%18.18M | 15.97%17.11M | 138.46%23.46M | 274.37%14.75M | --9.84M | 105.26%3.94M |
Net cash from operations | 8.43%1.54B | -33.44%291.73M | -7.26%1.42B | -46.87%438.32M | 110.52%1.53B | 14.41%824.93M | 1,500.80%728.78M | 473.88%721.03M | --45.53M | -1,019.65%-192.85M |
Cash flow from investment activities | ||||||||||
Decrease in deposits (increase) | -110.22%-13.01M | 67.10%-9.87M | 325.63%127.24M | -160.97%-30M | 53.04%-56.39M | 123.98%49.21M | -211.71%-120.09M | -441.94%-205.16M | --107.5M | --60M |
Sale of fixed assets | -49.01%3.38M | 3,138.46%421K | 963.08%6.62M | -99.17%13K | -74.90%623K | 180.50%1.57M | -26.63%2.48M | -80.66%559K | --3.38M | 298.07%2.89M |
Purchase of fixed assets | -11.87%-688.41M | -31.87%-251.89M | -9.03%-615.35M | 34.48%-191.02M | -89.61%-564.38M | -64.91%-291.52M | -127.19%-297.66M | -60.42%-176.77M | ---131.02M | 16.95%-110.19M |
Purchase of intangible assets | -109.52%-167.17M | 38.07%-9.77M | 59.89%-79.79M | -19.46%-15.78M | -141.50%-198.94M | -247.30%-13.21M | -1,492.75%-82.38M | -120.85%-3.8M | ---5.17M | 18.54%-1.72M |
Acquisition of subsidiaries | ---- | ---- | 6.45%-40M | ---- | 90.93%-42.76M | 11,510.87%47.24M | -1,155.30%-471.66M | 98.90%-414K | ---37.57M | -649.63%-37.57M |
Recovery of cash from investments | ---- | 142.18%18.71M | ---- | -2,764.38%-44.36M | ---- | -60.25%1.67M | ---- | -96.97%4.19M | --138.54M | --138.18M |
Cash on investment | 213.43%48.54M | -274.14%-109.01M | -2,072.23%-42.79M | 12.96%-29.14M | 99.03%-1.97M | 92.86%-33.48M | -75.04%-202.21M | -894.56%-468.6M | ---115.52M | 82.53%-47.12M |
Other items in the investment business | 542.90%77.62M | 5,023.16%66.14M | -91.05%12.07M | -61.57%1.29M | -10.03%134.94M | -64.38%3.36M | 6,337.21%149.99M | 843.00%9.43M | --2.33M | --1M |
Net cash from investment operations | -16.94%-739.05M | 4.44%-295.27M | 13.29%-631.99M | -31.40%-308.99M | 28.65%-728.87M | 72.02%-235.16M | -2,621.67%-1.02B | -15,489.34%-840.57M | ---37.53M | 101.38%5.46M |
Net cash before financing | 1.64%803.8M | -102.74%-3.54M | -1.80%790.85M | -78.07%129.33M | 375.09%805.32M | 593.39%589.77M | -3,762.50%-292.74M | 36.21%-119.54M | --7.99M | 50.15%-187.39M |
Cash flow from financing activities | ||||||||||
New borrowing | 61.94%2.44B | -13.94%652.49M | -14.32%1.51B | 5.74%758.22M | 12.15%1.76B | 322.88%717.05M | 60.16%1.57B | -76.92%169.57M | --979.02M | 61.08%734.61M |
Refund | 22.77%-1.66B | 54.88%-590.3M | -182.35%-2.14B | -182.43%-1.31B | 48.72%-759.55M | 28.14%-463.22M | -155.78%-1.48B | -118.14%-644.65M | ---579.11M | -1.03%-295.52M |
Issuing shares | ---- | ---- | ---- | ---- | -99.99%113K | -99.99%113K | 307,817.39%849.85M | --849M | --276K | ---- |
Interest paid - financing | -7.43%-155.81M | 2.16%-88.28M | 20.25%-145.04M | -59.98%-90.23M | -18.51%-181.87M | 14.84%-56.4M | -200.10%-153.47M | -39.59%-66.23M | ---51.14M | -40.59%-47.45M |
Dividends paid - financing | -28.00%-185.82M | ---185.82M | 51.06%-145.18M | ---- | -97.91%-296.62M | ---- | -31.42%-149.88M | -30.30%-64.26M | ---114.04M | -81.37%-49.32M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | 96.95%-21.4M | -24,224.97%-701.29M | -24,224.97%-701.29M | ---2.88M | ---2.88M | ---- | ---- |
Pledged bank deposit (increase) decrease | -767.63%-696.16M | -7,396.84%-369.59M | 717.55%104.27M | 91.87%-4.93M | -37.06%-16.89M | -131.28%-60.62M | -111.30%-12.32M | 78.01%193.8M | --109.04M | 323.54%108.87M |
Other items of the financing business | 90.37%-18.12M | 100.68%936K | 33.53%-188.05M | 36.72%-137.5M | -90.67%-282.92M | -157.53%-217.3M | 51.00%-148.38M | 41.81%-84.38M | ---302.79M | -2,947.60%-145M |
Net cash from financing operations | 72.57%-279.05M | 27.66%-583.7M | -103.48%-1.02B | -2.50%-806.86M | -208.53%-500.01M | -327.23%-787.16M | 1,016.67%460.72M | 14.58%346.42M | --41.26M | -22.20%302.33M |
Effect of rate | -215.56%-208K | -206.93%-108K | -48.72%180K | 131.56%101K | 183.97%351K | -44.14%-320K | -1,641.67%-418K | -892.86%-222K | ---24K | 0.00%28K |
Net Cash | 331.61%524.75M | 13.32%-587.25M | -174.21%-226.57M | -243.25%-677.53M | 81.76%305.31M | -187.00%-197.39M | 241.05%167.97M | 97.38%226.88M | --49.25M | 805.66%114.95M |
Begining period cash | -20.93%855.06M | -20.93%855.06M | 39.40%1.08B | 39.40%1.08B | 27.55%775.79M | 27.55%775.79M | 8.81%608.23M | 8.81%608.23M | --559.01M | 59.89%559.01M |
Cash at the end | 61.35%1.38B | -33.74%267.7M | -20.93%855.06M | -30.11%404.02M | 39.40%1.08B | -30.76%578.08M | 27.55%775.79M | 23.87%834.89M | --608.23M | 86.00%673.98M |
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.