XIAOMI-W
01810
MEITUAN-W
03690
BABA-W
09988
TME-SW
01698
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 | 48.59%-159.31M | -422.99%-2.27B | -134.21%-309.88M | 28.44%-434.17M | 84.03%-132.31M | -224.87%-606.7M | -836.91%-828.53M | 209.95%485.89M | --112.43M | 11.61%156.76M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 19.81%-4.36M | -0.12%-10.71M | -39.39%-5.43M | 0.77%-10.69M | 40.04%-3.9M | -0.38%-10.78M | -199.63%-6.5M | -192.77%-10.74M | ---2.17M | -43.19%-3.67M |
Impairment and provisions: | -21.15%6.92M | 3,369.31%1.8B | -62.32%8.78M | 74.92%51.87M | 72.78%23.29M | 170.33%29.65M | 160.35%13.48M | 219.98%10.97M | --5.18M | -95.75%3.43M |
-Impairment of property, plant and equipment (reversal) | ---- | --61.09M | ---- | ---- | ---- | ---- | ---- | --3.56M | ---- | ---- |
-Impairmen of inventory (reversal) | -40.01%3.06M | -57.34%10.52M | -69.35%5.11M | 13.76%24.65M | 51.64%16.66M | 228.95%21.67M | 200.16%10.99M | 19.11%6.59M | --3.66M | -78.98%5.53M |
-Impairment of trade receivables (reversal) | 5.10%3.86M | -84.65%4.18M | -44.68%3.67M | 240.87%27.22M | 165.89%6.63M | 4,436.36%7.98M | 62.75%2.5M | 107.94%176K | --1.53M | -119.37%-2.22M |
-Impairment of goodwill | ---- | --211.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | --1.51B | ---- | ---- | ---- | -100.46%-3K | ---- | 475.22%650K | ---15K | -68.44%113K |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | ---- | ---177K | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | ---- | ---177K | ---- | ---- | ---- |
Asset sale loss (gain): | -41.25%47K | 400.04%7.15M | 102.65%80K | -62.66%-2.38M | -991.70%-3.02M | -309.89%-1.47M | -238.50%-277K | -86.07%698K | --200K | 108.80%5.01M |
-Loss (gain) on sale of property, machinery and equipment | -41.25%47K | -68.45%218K | 60.00%80K | 232.21%691K | -53.70%50K | -89.65%208K | -65.61%108K | -59.87%2.01M | --314K | 108.80%5.01M |
-Loss (gain) from selling other assets | ---- | 325.50%6.93M | ---- | -83.74%-3.07M | -698.44%-3.07M | -27.52%-1.67M | -237.72%-385K | ---1.31M | ---114K | ---- |
Depreciation and amortization: | 1.07%89.19M | 4.72%169.42M | 15.44%88.25M | 16.09%161.78M | 12.53%76.44M | 11.54%139.36M | 10.01%67.93M | 16.40%124.94M | --61.75M | 29.82%107.34M |
-Amortization of intangible assets | -6.34%17.15M | 1.39%35.26M | 8.23%18.31M | 2.94%34.78M | 0.14%16.92M | -0.31%33.79M | -0.15%16.89M | 0.19%33.9M | --16.92M | 4.80%33.83M |
-Other depreciation and amortization | -19.84%-3.09M | -13.24%-5.28M | -15.90%-2.58M | 5.53%-4.66M | -18.09%-2.23M | -45.16%-4.93M | -19.23%-1.89M | -61.55%-3.4M | ---1.58M | 69.15%-2.1M |
Financial expense | 56.60%30M | 70.60%43.83M | 87.23%19.16M | 140.05%25.69M | 88.97%10.23M | -32.01%10.7M | -46.05%5.41M | 46.01%15.74M | --10.04M | 47.28%10.78M |
Exchange Loss (gain) | -95.66%154K | -108.28%-662K | -22.20%3.55M | 493.45%8M | 620.91%4.56M | 66.81%-2.03M | -162.41%-875K | -417.42%-6.12M | --1.4M | -63.35%1.93M |
Special items | ---- | -106.29%-14.2M | -135.47%-21.86M | -76.29%225.76M | -93.46%61.61M | 3,955.75%952.13M | 20,908.85%942.04M | 201.94%23.48M | --4.48M | --7.78M |
Operating profit before the change of operating capital | 82.81%-37.36M | -1,168.81%-276.35M | -688.97%-217.36M | -94.94%25.86M | -80.83%36.91M | -20.78%510.86M | -0.42%192.51M | 122.86%644.85M | --193.32M | -8.49%289.35M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 139.03%18.73M | 90.35%-15.64M | 51.08%-47.97M | -18.80%-161.99M | -17.99%-98.06M | -347.29%-136.36M | -142.60%-83.11M | 45.96%-30.49M | ---34.26M | -309.69%-56.41M |
Accounts receivable (increase)decrease | -161.64%-93.1M | 366.41%43.04M | 39.02%-35.58M | 88.05%-16.16M | -8.13%-58.35M | 61.94%-135.2M | 55.66%-53.96M | -292.65%-355.22M | ---121.7M | 195.04%184.39M |
Accounts payable increase (decrease) | -27.68%39.06M | 10.79%87.31M | 25.38%54.01M | 308.89%78.81M | 148.55%43.08M | -211.15%-37.73M | -35.49%-88.74M | 200.18%33.94M | ---65.49M | -135.78%-33.88M |
prepayments (increase)decrease | -265.98%-10.05M | 40.51%-2.78M | -3.37%6.06M | -154.71%-4.67M | 240.94%6.27M | 175.00%8.54M | -291.72%-4.45M | -150.58%-11.38M | ---1.14M | 51.32%22.5M |
Special items for working capital changes | -14.11%-6.59M | -100.59%-161K | -116.78%-5.77M | 202.69%27.41M | 470.97%34.4M | -211.44%-26.69M | 17.56%6.02M | 211.60%23.95M | --5.12M | -1.70%-21.46M |
Cash from business operations | 63.79%-89.31M | -224.31%-164.58M | -589.57%-246.62M | -127.67%-50.75M | -12.74%-35.76M | -39.99%183.43M | -31.39%-31.72M | -20.50%305.66M | ---24.14M | 61.85%384.49M |
Other taxs | -229.27%-7.85M | 98.45%-923K | 94.10%-2.39M | 33.83%-59.57M | 44.75%-40.42M | -62.71%-90.03M | -297.69%-73.16M | 3.74%-55.33M | ---18.4M | -27.52%-57.48M |
Net cash from operations | 60.98%-97.16M | -50.02%-165.5M | -226.86%-249M | -218.11%-110.32M | 27.36%-76.18M | -62.69%93.4M | -146.55%-104.88M | -23.45%250.33M | ---42.54M | 69.89%327.01M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -42.92%3.75M | 48.53%11.96M | 68.72%6.58M | -25.29%8.05M | -40.04%3.9M | 0.38%10.78M | 199.63%6.5M | 192.77%10.74M | --2.17M | 43.19%3.67M |
Restricted cash (increase) decrease | ---- | -22,322.30%-31.17M | 4.35%-66K | -1.46%-139K | -1.47%-69K | 98.45%-137K | 99.22%-68K | ---8.82M | ---8.75M | ---- |
Decrease in deposits (increase) | 577.60%23.88M | 105.08%8.12M | ---5M | ---160M | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 581.82%75K | 788.77%1.66M | --11K | 713.04%187K | ---- | -99.15%23K | -98.83%35K | -63.56%2.7M | --2.99M | 1,280.63%7.41M |
Purchase of fixed assets | 37.47%-50.63M | 79.60%-158.92M | 81.40%-80.97M | 30.78%-779.01M | ---435.36M | -68.80%-1.13B | ---- | -111.79%-666.68M | ---- | ---314.78M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --41K | ---- | ---- |
Purchase of intangible assets | -129.42%-68.83M | -83.85%-142.73M | -53.81%-30M | -374.90%-77.63M | -162,458.33%-19.51M | -4,823.80%-16.35M | ---12K | 98.94%-332K | ---- | 51.01%-31.35M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---250.38M | ---250.38M | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | 1,646.42%103.07M | 26,672.47%103.07M | 349.85%5.9M | 237.72%385K | --1.31M | --114K | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 200.00%50M | ---- | ---50M |
Other items in the investment business | -99.25%225K | -17.34%39.11M | -36.78%29.92M | 24.40%47.32M | 107.56%47.32M | 520.98%38.04M | -141.84%-625.97M | -86.34%6.13M | ---258.84M | 142.52%44.85M |
Net cash from investment operations | -15.08%-91.53M | 68.31%-271.96M | 73.54%-79.54M | 35.84%-858.15M | 65.42%-300.65M | -121.11%-1.34B | -231.48%-869.51M | -77.81%-604.92M | ---262.31M | -104.47%-340.2M |
Net cash before financing | 42.57%-188.69M | 54.83%-437.46M | 12.81%-328.54M | 22.16%-968.47M | 61.33%-376.83M | -250.86%-1.24B | -219.63%-974.39M | -2,589.52%-354.59M | ---304.85M | -150.49%-13.18M |
Cash flow from financing activities | ||||||||||
New borrowing | -34.74%454.1M | 13.73%1.46B | 16.58%695.88M | 138.37%1.28B | 258.13%596.89M | 98.83%537.83M | 11.11%166.67M | -7.87%270.5M | --150M | 54.53%293.6M |
Refund | 31.01%-276.82M | -136.66%-1.03B | -180.58%-401.24M | -77.57%-434.16M | -27.68%-143M | 35.75%-244.5M | 29.96%-112M | -113.43%-380.52M | ---159.92M | -110.24%-178.28M |
Issuing shares | ---- | ---- | ---- | -70.73%162.02M | ---- | 6.48%553.48M | --513.48M | --519.77M | ---- | ---- |
Interest paid - financing | -57.73%-29.88M | -75.67%-43.2M | -94.46%-18.94M | -138.87%-24.59M | -81.96%-9.74M | 34.12%-10.3M | 45.74%-5.35M | -43.09%-15.63M | ---9.87M | -54.55%-10.92M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,492.59%-86M |
Absorb investment income | ---- | ---- | ---- | --15M | --15M | ---- | ---- | 369.89%1.37B | --1.08B | -13.44%292.5M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | 96.22%-1.21M | -26.66%-8.07M | -1,444.87%-31.95M | ---6.37M | ---2.07M | ---- | ---- |
Other items of the financing business | ---- | ---5M | ---5M | ---- | ---- | ---- | ---- | -40.94%-612.53M | ---100M | -109.33%-434.6M |
Net cash from financing operations | -49.81%130.45M | -63.07%362.07M | -41.89%259.89M | 24.41%980.37M | -18.45%447.23M | -30.80%788.02M | -42.48%548.42M | 972.98%1.14B | --953.4M | -158.62%-130.45M |
Effect of rate | -80.48%445K | 195.21%2.27M | --2.28M | ---2.38M | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 15.16%-58.25M | -733.31%-75.39M | -197.52%-68.66M | 102.61%11.9M | 116.53%70.4M | -158.16%-456.09M | -165.68%-425.97M | 645.98%784.19M | --648.55M | -157.77%-143.63M |
Begining period cash | -11.14%583.14M | 1.47%656.27M | 1.47%656.27M | -41.36%646.74M | -41.36%646.74M | 246.11%1.1B | 246.11%1.1B | -31.07%318.64M | --318.64M | 116.39%462.27M |
Cash at the end | -10.94%525.34M | -11.14%583.14M | -17.74%589.89M | 1.47%656.27M | 5.95%717.14M | -41.36%646.74M | -30.02%676.86M | 246.11%1.1B | --967.19M | -31.07%318.64M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
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.
Unlock the Full List