TRIP.COM-S
09961
BILIBILI-W
09626
XIAOMI-W
01810
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 | ---- | -193.83%-11.79M | ---- | 359.43%12.57M | ---- | -87.02%2.74M | ---- | -40.60%21.07M | ---- | -24.71%35.48M |
Profit adjustment | ||||||||||
Impairment and provisions: | ---- | 408.43%7.68M | ---- | -137.38%-2.49M | ---- | 88.78%6.66M | ---- | 290.65%3.53M | ---- | -736.08%-1.85M |
-Impairmen of inventory (reversal) | ---- | -62.75%228K | ---- | --612K | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 340.23%7.45M | ---- | -146.56%-3.1M | ---- | --6.66M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 290.65%3.53M | ---- | -565.08%-1.85M |
Asset sale loss (gain): | ---- | -39.61%343K | ---- | --568K | ---- | ---- | ---- | 1,925.26%3.47M | ---- | -135.19%-190K |
-Loss (gain) on sale of property, machinery and equipment | ---- | -39.61%343K | ---- | --568K | ---- | ---- | ---- | 1,925.26%3.47M | ---- | -135.19%-190K |
Depreciation and amortization: | ---- | -8.55%13.96M | ---- | 16.56%15.27M | ---- | 93.82%13.1M | ---- | 21.30%6.76M | ---- | 27.53%5.57M |
-Amortization of intangible assets | ---- | 41.22%209K | ---- | 60.87%148K | ---- | 135.90%92K | ---- | 14.71%39K | ---- | 161.54%34K |
Financial expense | ---- | -45.50%1.39M | ---- | 116.06%2.56M | ---- | 33.22%1.18M | ---- | -68.23%888K | ---- | 26.19%2.8M |
Operating profit before the change of operating capital | ---- | -59.31%11.59M | ---- | 20.24%28.47M | ---- | -33.70%23.68M | ---- | -14.55%35.72M | ---- | -23.35%41.8M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -69.02%1.57M | ---- | 150.51%5.06M | ---- | -292.36%-10.02M | ---- | -49.19%5.21M | ---- | 424.35%10.25M |
Accounts receivable (increase)decrease | ---- | ---- | ---- | ---- | ---- | -457.01%-57.49M | ---- | 155.10%16.1M | ---- | 43.31%-29.23M |
Accounts payable increase (decrease) | ---- | -35.27%-51.26M | ---- | -159.71%-37.9M | ---- | 330.78%63.46M | ---- | -15.80%14.73M | ---- | -29.86%17.5M |
prepayments (increase)decrease | ---- | 245.75%77.11M | ---- | --22.3M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items for working capital changes | ---- | 119.44%14.77M | ---- | 123.47%6.73M | ---- | -282.57%-28.67M | ---- | -253.28%-7.49M | ---- | -369.50%-2.12M |
Cash from business operations | -64.64%3.69M | 117.93%53.76M | 189.82%10.45M | 373.05%24.67M | 0.50%-11.63M | -114.06%-9.04M | -207.46%-11.69M | 68.23%64.27M | -61.83%10.88M | 24.58%38.2M |
Other taxs | 97.06%-16K | 38.37%-1.65M | 52.61%-545K | 30.46%-2.68M | 56.12%-1.15M | 19.24%-3.86M | -9.76%-2.62M | 68.37%-4.78M | 75.22%-2.39M | -43.09%-15.1M |
Net cash from operations | -62.86%3.68M | 137.00%52.11M | 177.47%9.9M | 270.56%21.99M | 10.68%-12.78M | -121.67%-12.89M | -268.55%-14.31M | 157.52%59.49M | -54.99%8.49M | 14.87%23.1M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | ---- | -89.56%119K | ---- | --1.14M | 1,800.00%570K | ---- | 66.67%30K | -87.37%48K | --18K | 590.91%380K |
Purchase of fixed assets | 96.95%-51K | 82.99%-1.83M | -1,509.62%-1.67M | 64.46%-10.74M | 99.48%-104K | 55.35%-30.21M | -5.80%-19.95M | -208.43%-67.65M | -146.72%-18.85M | -225.61%-21.93M |
Purchase of intangible assets | ---63K | 2.74%-142K | ---- | 42.52%-146K | ---- | -27.00%-254K | ---25K | 71.67%-200K | ---- | 20.58%-706K |
Cash on investment | ---15.42M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -827.72%-15.53M | 81.02%-1.85M | -459.23%-1.67M | 68.01%-9.74M | 102.34%466K | 55.07%-30.46M | -5.88%-19.94M | -204.59%-67.8M | -146.48%-18.84M | -194.04%-22.26M |
Net cash before financing | -244.04%-11.85M | 310.47%50.26M | 166.81%8.23M | 128.24%12.25M | 64.05%-12.32M | -421.95%-43.35M | -231.07%-34.25M | -1,085.29%-8.31M | -192.20%-10.35M | -93.28%843K |
Cash flow from financing activities | ||||||||||
New borrowing | -32.50%27M | -33.82%40M | 31.46%40M | -59.22%60.44M | -71.60%30.43M | 402.40%148.21M | 435.66%107.13M | -60.01%29.5M | -25.84%20M | 56.21%73.77M |
Refund | 48.88%-32M | -40.39%-87.6M | -108.04%-62.6M | 49.50%-62.4M | 69.44%-30.09M | -211.10%-123.56M | -147.93%-98.47M | 55.25%-39.72M | -117.43%-39.72M | -93.43%-88.75M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --92.55M |
Interest paid - financing | 89.23%-85K | 45.36%-1.38M | 31.92%-789K | -119.51%-2.52M | -263.32%-1.16M | -29.28%-1.15M | 21.81%-319K | 68.23%-888K | 66.42%-408K | -26.19%-2.8M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---8.24M | ---- | ---- | ---- | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 42.95%17.15M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 97.67%-924K | 95.21%-1.27M | -962.82%-39.59M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---267K | ---- | ---- | 45.74%-255K | 20.63%-150K | ---470K |
Net cash from financing operations | 78.67%-5.22M | -885.18%-49.39M | -2,146.70%-24.49M | -133.79%-5.01M | -113.06%-1.09M | 220.79%14.84M | 138.74%8.35M | -123.68%-12.28M | -955.88%-21.54M | 644.00%51.87M |
Effect of rate | 112.00%110K | 95.65%-6K | -44.41%-917K | -406.67%-138K | -297.20%-635K | -92.56%45K | -44.19%322K | 554.89%605K | 4,908.33%577K | -411.54%-133K |
Other items affecting net cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.6M |
Net Cash | -5.01%-17.08M | -87.90%875K | -21.31%-16.26M | 125.36%7.23M | 48.26%-13.41M | -38.50%-28.52M | 18.75%-25.91M | -140.28%-20.59M | -447.30%-31.89M | 161.97%51.12M |
Begining period cash | 2.01%44.06M | 19.65%43.19M | 19.65%43.19M | -44.09%36.1M | -44.09%36.1M | -23.63%64.57M | -23.63%64.57M | 151.90%84.55M | 151.90%84.55M | 138.43%33.57M |
Cash at the end | 4.16%27.1M | 2.01%44.06M | 17.93%26.01M | 19.65%43.19M | -43.42%22.06M | -44.09%36.1M | -26.78%38.98M | -23.63%64.57M | 24.59%53.24M | 151.90%84.55M |
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 | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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.