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 | ---- | 19.25%-10.15M | ---- | 14.54%-12.57M | ---- | -6,788.18%-14.71M | ---- | 100.37%220K | ---- | -2,939.59%-58.82M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -115.63%-69K | ---- | -10.34%-32K | ---- | 88.49%-29K | ---- | 21.74%-252K | ---- | -62.63%-322K |
Impairment and provisions: | ---- | 519.05%910K | ---- | -92.75%147K | ---- | -91.58%2.03M | ---- | -34.36%24.06M | ---- | 16,949.30%36.66M |
-Impairment of property, plant and equipment (reversal) | ---- | -12.50%147K | ---- | -90.84%168K | ---- | 600.38%1.84M | ---- | -55.59%262K | ---- | --590K |
-Impairmen of inventory (reversal) | ---- | 105.16%32K | ---- | -745.83%-620K | ---- | -95.43%96K | ---- | 105,100.00%2.1M | ---- | 33.33%-2K |
-Impairment of trade receivables (reversal) | ---- | 22.04%731K | ---- | 523.96%599K | ---- | -99.34%96K | ---- | 311.53%14.6M | ---- | 1,527.06%3.55M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -78.82%5.94M | ---- | --28.06M |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -74.01%1.16M | ---- | --4.46M |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -134.04%-917K | ---- | -9.93%2.69M |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -134.04%-917K | ---- | -9.93%2.69M |
Asset sale loss (gain): | ---- | ---3K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---3K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -4.14%2.11M | ---- | -6.87%2.2M | ---- | -21.42%2.36M | ---- | -48.07%3M | ---- | 9.20%5.78M |
-Depreciation | ---- | -4.14%2.11M | ---- | -6.87%2.2M | ---- | -21.42%2.36M | ---- | -10.28%3M | ---- | 17.44%3.35M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -0.41%2.44M |
Financial expense | ---- | -21.54%51K | ---- | 4.84%65K | ---- | -22.50%62K | ---- | 56.86%80K | ---- | --51K |
Exchange Loss (gain) | ---- | 72.88%-205K | ---- | -371.94%-756K | ---- | 280.52%278K | ---- | ---154K | ---- | ---- |
Special items | ---- | ---- | ---- | ---60K | ---- | ---- | ---- | ---35.21M | ---- | ---- |
Operating profit before the change of operating capital | ---- | 33.14%-7.36M | ---- | -9.94%-11.01M | ---- | -9.22%-10.02M | ---- | 34.29%-9.17M | ---- | -319.19%-13.96M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 200.54%924K | ---- | -38.82%-919K | ---- | -396.86%-662K | ---- | -78.58%223K | ---- | 309.46%1.04M |
Accounts receivable (increase)decrease | ---- | 130.39%3.26M | ---- | -25.41%1.42M | ---- | 129.06%1.9M | ---- | -125.04%-6.53M | ---- | 154.92%26.07M |
Accounts payable increase (decrease) | ---- | 38.39%739K | ---- | -75.12%534K | ---- | 160.33%2.15M | ---- | -0.79%-3.56M | ---- | -337.96%-3.53M |
Cash from business operations | ---- | 75.56%-2.44M | ---- | -50.44%-9.98M | ---- | 65.13%-6.64M | ---- | -297.78%-19.03M | ---- | 124.19%9.62M |
Other taxs | ---- | 64.71%-6K | ---- | 22.73%-17K | ---- | -175.00%-22K | ---- | ---8K | ---- | ---- |
Special items of business | 24.84%-4.51M | ---- | 52.52%-6M | ---- | -48.11%-12.64M | ---- | 47.37%-8.53M | ---- | -746.81%-16.21M | ---- |
Net cash from operations | 24.84%-4.51M | 75.54%-2.45M | 52.52%-6M | -50.20%-10M | -48.11%-12.64M | 65.03%-6.66M | 47.37%-8.53M | -297.86%-19.04M | -746.81%-16.21M | 124.26%9.62M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 115.63%69K | ---- | 10.34%32K | ---- | -88.49%29K | ---- | -21.74%252K | ---- | 62.63%322K |
Purchase of fixed assets | ---- | -40.00%-7K | ---- | 16.67%-5K | ---- | 88.00%-6K | ---- | 31.51%-50K | ---- | 94.70%-73K |
Recovery of cash from investments | ---- | --2.12M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---2.21M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | 625.81%225K | ---59K | 244.44%31K | ---- | -47.06%9K | ---- | -91.46%17K | ---- | 6,733.33%199K | ---- |
Net cash from investment operations | 625.81%225K | 197.39%2.12M | 244.44%31K | -9,582.61%-2.18M | -47.06%9K | -88.61%23K | -91.46%17K | -18.88%202K | 6,733.33%199K | 118.04%249K |
Net cash before financing | 28.22%-4.28M | 97.36%-322K | 52.73%-5.97M | -83.59%-12.18M | -48.30%-12.63M | 64.78%-6.64M | 46.82%-8.51M | -290.82%-18.84M | -739.63%-16.01M | 124.05%9.87M |
Cash flow from financing activities | ||||||||||
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --32.01M |
Interest paid - financing | ---- | 21.54%-51K | ---- | -4.84%-65K | ---- | 22.50%-62K | ---- | -56.86%-80K | ---- | ---51K |
Other items of the financing business | 2,408.63%11.5M | 0.77%-907K | -3.97%-498K | 20.03%-914K | 25.39%-479K | -17.23%-1.14M | -35.73%-642K | -148.09%-975K | -101.48%-473K | ---393K |
Net cash from financing operations | 2,408.63%11.5M | 2.15%-958K | -3.97%-498K | 18.76%-979K | 25.39%-479K | -14.22%-1.21M | -35.73%-642K | -103.34%-1.06M | -101.48%-473K | --31.56M |
Effect of rate | 80.35%-91K | 103.16%16K | 33.67%-463K | -340.95%-506K | -459.79%-698K | -50.24%210K | 153.74%194K | 181.31%422K | -636.73%-361K | 63.40%-519K |
Net Cash | 211.55%7.21M | 90.27%-1.28M | 50.66%-6.47M | -67.86%-13.16M | -43.13%-13.11M | 60.59%-7.84M | 44.45%-9.16M | -148.01%-19.89M | -147.77%-16.48M | 200.96%41.43M |
Begining period cash | -7.97%14.59M | -46.29%15.86M | -46.29%15.86M | -20.54%29.52M | -20.54%29.52M | -34.39%37.15M | -34.39%37.15M | 260.42%56.63M | 260.42%56.63M | -72.99%15.71M |
Cash at the end | 143.21%21.72M | -7.97%14.59M | -43.20%8.93M | -46.29%15.86M | -44.24%15.72M | -20.54%29.52M | -29.13%28.19M | -34.39%37.15M | -20.71%39.78M | 260.42%56.63M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
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 | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG |
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.