HK Stock MarketDetailed Quotes

81810 XIAOMI-WR

Watchlist
  • 26.600
  • +0.850+3.30%
Not Open Dec 2 16:08 CST
664.00BMarket Cap34.28P/E (TTM)

XIAOMI-WR Key Stats

Earnings

Revenue Breakdown

Business Data

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

All
YOY yoy
Hide blank lines yoy
(Q9)Sep 30, 2024
(Q6)Jun 30, 2024
(Q3)Mar 31, 2024
(FY)Dec 31, 2023
(Q9)Sep 30, 2023
(Q6)Jun 30, 2023
(Q3)Mar 31, 2023
(FY)Dec 31, 2022
(Q9)Sep 30, 2022
(Q6)Jun 30, 2022
Assets
Current assets
Inventory
33.85%49.31B
33.99%51.52B
21.89%51.92B
-11.93%44.42B
-30.48%36.84B
-33.47%38.45B
-24.13%42.6B
-3.74%50.44B
-8.91%53B
1.75%57.8B
Accounts receivable
5.08%14.37B
8.83%13.65B
0.66%11.21B
3.02%12.15B
-5.87%13.68B
-17.47%12.54B
-35.38%11.14B
-34.42%11.8B
3.00%14.53B
3.93%15.2B
Notes receivable
215.94%2.59B
-96.17%62.81M
-7.65%261.45M
214.13%125.66M
112,374.59%818.82M
1,498.71%1.64B
5.95%283.1M
185.06%40M
-99.79%728K
-26.71%102.6M
Advance deposits and other receivables
22.51%22.06B
21.67%24.11B
47.70%23.56B
8.08%20.08B
-12.74%18.01B
-8.79%19.82B
-37.48%15.95B
-6.41%18.58B
-17.41%20.64B
-10.03%21.73B
Cash and equivalents
25.28%39.66B
25.04%39.34B
33.29%34.9B
21.82%33.63B
12.76%31.65B
11.62%31.46B
-24.58%26.18B
17.42%27.61B
-14.02%28.07B
-11.60%28.18B
Short-term deposit
-23.39%39.34B
-12.14%37.86B
40.82%47.97B
76.73%52.8B
97.37%51.36B
50.65%43.1B
51.11%34.07B
-3.76%29.87B
-1.29%26.02B
-9.04%28.61B
Secured deposit
4.14%4.92B
4.02%4.81B
6.36%4.49B
21.16%4.79B
19.55%4.73B
19.53%4.63B
19.08%4.22B
-8.40%3.96B
54.17%3.95B
67.36%3.87B
Short-term investment
29.40%19.48B
38.52%19.57B
36.15%14.27B
110.20%20.7B
27.49%15.06B
-19.74%14.13B
-42.83%10.48B
-68.15%9.85B
-46.78%11.81B
-40.22%17.61B
Special items of current assets
52.31%11.17B
55.84%12.05B
66.16%11.43B
25.08%10.35B
0.94%7.34B
17.73%7.73B
16.72%6.88B
42.25%8.28B
-7.56%7.27B
-31.03%6.56B
Total current assets
13.06%202.91B
16.99%202.98B
31.76%200.02B
24.09%199.05B
8.58%179.48B
-3.43%173.5B
-17.59%151.8B
-13.69%160.41B
-12.66%165.29B
-10.32%179.66B
Non-current assets
Property, plant and equipment
27.13%16.15B
31.28%15.78B
47.34%14.32B
50.15%13.72B
50.10%12.71B
56.62%12.02B
34.58%9.72B
31.21%9.14B
18.65%8.47B
9.83%7.67B
Fixed time deposit-non-current assets
113.51%39.93B
139.31%32.99B
50.00%19.6B
8.97%18.29B
1.71%18.7B
-26.39%13.79B
-17.61%13.07B
3.66%16.79B
28.35%18.39B
13.25%18.73B
long-term investment
-0.05%58.77B
-1.33%59.06B
-1.51%58.5B
7.41%60.56B
11.18%58.8B
11.21%59.86B
20.00%59.39B
11.73%56.39B
14.25%52.89B
21.68%53.83B
Intangible assets
31.80%8.39B
28.18%7.72B
88.27%8.08B
86.38%8.63B
28.86%6.36B
17.87%6.02B
-18.92%4.29B
-17.02%4.63B
-15.22%4.94B
38.49%5.11B
Deferred tax assets
-3.85%2.29B
-17.40%2.16B
0.41%2.36B
-5.15%2.16B
0.05%2.39B
18.94%2.62B
22.60%2.35B
37.08%2.28B
107.63%2.38B
39.33%2.2B
Other illiquid assets
5.30%16.05B
-4.67%14.81B
7.16%17.01B
-6.50%14.9B
-5.54%15.25B
-2.04%15.54B
-0.57%15.88B
-0.02%15.94B
43.92%16.14B
75.19%15.86B
Special items of non-current assets
-20.08%6.45B
-18.87%6.67B
-8.03%7.08B
-12.73%6.92B
-16.23%8.07B
-18.00%8.22B
-23.27%7.69B
-22.47%7.93B
-26.90%9.63B
-28.47%10.02B
Total non-current assets
21.07%148.03B
17.90%139.2B
12.95%126.95B
10.70%125.19B
8.37%122.27B
4.09%118.06B
6.25%112.39B
5.65%113.09B
13.84%112.83B
18.03%113.42B
Total assets
16.31%350.95B
17.36%342.18B
23.76%326.97B
18.55%324.25B
8.49%301.74B
-0.52%291.56B
-8.89%264.2B
-6.62%273.51B
-3.55%278.12B
-1.13%293.08B
Liabilities
Current liabilities
Accounts payable
25.61%68.69B
21.17%66.77B
45.60%60.55B
16.96%62.1B
-7.23%54.68B
-20.92%55.11B
-44.46%41.58B
-28.87%53.09B
-19.64%58.95B
-23.74%69.68B
Tax payable
31.13%3.29B
8.32%2.5B
30.67%2.19B
32.81%1.84B
60.42%2.51B
66.01%2.31B
-20.08%1.67B
-40.73%1.38B
-2.62%1.57B
0.63%1.39B
Other payables and accrued expenses
37.85%30.78B
35.51%27.37B
46.78%26.06B
38.90%25.61B
22.84%22.33B
15.20%20.2B
11.71%17.76B
-8.82%18.44B
-7.12%18.18B
4.07%17.54B
Advance payment
27.50%14.27B
36.60%13.51B
57.43%13.16B
42.00%13.61B
29.44%11.19B
26.39%9.89B
-1.37%8.36B
3.22%9.59B
-25.51%8.64B
-34.33%7.82B
Bank loans and overdrafts
139.91%4.94B
697.09%8.94B
217.94%5.03B
187.50%6.18B
-18.13%2.06B
-84.18%1.12B
-82.83%1.58B
-61.09%2.15B
-48.54%2.52B
17.24%7.09B
Provision-current liabilities
7.04%6.64B
15.86%6.91B
32.11%6.68B
25.50%6.24B
46.06%6.21B
56.50%5.96B
45.61%5.05B
34.02%4.97B
21.70%4.25B
11.97%3.81B
Total current liabilities
29.94%128.62B
33.22%126B
49.54%113.67B
28.96%115.59B
5.19%98.98B
-11.88%94.59B
-33.34%76.01B
-22.55%89.63B
-17.83%94.1B
-18.05%107.33B
Net current assets
-7.70%74.29B
-2.45%76.98B
13.93%86.35B
17.91%83.47B
13.07%80.49B
9.10%78.91B
8.02%75.79B
0.95%70.79B
-4.73%71.19B
4.28%72.33B
Total assets less current liabilities
9.65%222.33B
9.75%216.17B
13.35%213.31B
13.48%208.66B
10.19%202.76B
6.04%196.97B
6.95%188.19B
3.79%183.88B
5.86%184.02B
12.27%185.75B
Non-current liabilities
Long-term bank loan
-1.57%22.42B
-3.34%21.04B
8.58%22.67B
0.84%21.67B
-2.02%22.77B
-14.57%21.76B
1.90%20.88B
3.73%21.49B
10.65%23.24B
92.08%25.47B
Deferred tax liability
2.93%1.24B
-14.80%1.13B
7.62%1.34B
51.97%1.49B
27.48%1.2B
24.05%1.33B
54.29%1.25B
-18.25%983.26M
61.75%942.24M
157.07%1.07B
Provision-non-current liabilities
38.66%1.35B
14.76%1.22B
30.30%1.09B
28.59%1.22B
18.79%974.95M
-3.06%1.07B
-24.01%836.31M
5.53%945.27M
-13.74%820.73M
13.37%1.1B
Other non-current liabilities
9.86%19.5B
10.27%19.58B
22.31%20.61B
21.04%20.01B
3.09%17.75B
2.73%17.76B
-0.31%16.85B
-2.24%16.53B
10.86%17.22B
17.08%17.29B
Total non-current liabilities
4.22%44.5B
2.53%42.98B
14.82%45.71B
11.12%44.4B
1.12%42.7B
-6.71%41.92B
1.30%39.81B
0.57%39.96B
10.91%42.23B
52.75%44.93B
Total liabilities
22.19%173.12B
23.79%168.98B
37.60%159.38B
23.46%159.99B
3.93%141.68B
-10.35%136.5B
-24.46%115.82B
-16.64%129.58B
-10.66%136.33B
-5.06%152.27B
Total assets less total liabilities
11.10%177.82B
11.70%173.2B
12.95%167.59B
14.13%164.26B
12.88%160.06B
10.11%155.05B
8.58%148.37B
4.72%143.92B
4.44%141.79B
3.51%140.82B
Total equity and non-current liabilities
9.65%222.33B
9.75%216.17B
13.35%213.31B
13.48%208.66B
10.19%202.76B
6.04%196.97B
6.95%188.19B
3.79%183.88B
5.86%184.02B
12.27%185.75B
Equity
Share capital
-0.25%406K
0.00%407K
-0.49%405K
0.25%407K
0.00%407K
0.25%407K
0.00%407K
-0.25%406K
-0.25%407K
-0.49%406K
Reserve
10.92%177.24B
11.50%172.57B
12.99%167.34B
14.16%164B
12.91%159.79B
10.12%154.77B
8.60%148.1B
4.70%143.66B
4.44%141.52B
3.53%140.55B
Shareholders' Equity
10.92%177.24B
11.50%172.57B
12.99%167.34B
14.16%164B
12.91%159.79B
10.12%154.77B
8.60%148.1B
4.70%143.66B
4.44%141.52B
3.53%140.55B
Non-controlling interest
112.77%580.47M
124.21%624.08M
-5.51%257.58M
0.63%266.28M
-1.32%272.81M
5.80%278.34M
-0.33%272.59M
20.50%264.6M
3.74%276.46M
-2.33%263.09M
Total equity
11.10%177.82B
11.70%173.2B
12.95%167.59B
14.13%164.26B
12.88%160.06B
10.11%155.05B
8.58%148.37B
4.72%143.92B
4.44%141.79B
3.51%140.82B
Total equity and total liabilities
16.31%350.95B
17.36%342.18B
23.76%326.97B
18.55%324.25B
8.49%301.74B
-0.52%291.56B
-8.89%264.2B
-6.62%273.51B
-3.55%278.12B
-1.13%293.08B
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
--
--
Auditor
--
--
--
PricewaterhouseCoopers
--
--
--
PricewaterhouseCoopers
--
--
(Q9)Sep 30, 2024(Q6)Jun 30, 2024(Q3)Mar 31, 2024(FY)Dec 31, 2023(Q9)Sep 30, 2023(Q6)Jun 30, 2023(Q3)Mar 31, 2023(FY)Dec 31, 2022(Q9)Sep 30, 2022(Q6)Jun 30, 2022
Assets
Current assets
Inventory 33.85%49.31B33.99%51.52B21.89%51.92B-11.93%44.42B-30.48%36.84B-33.47%38.45B-24.13%42.6B-3.74%50.44B-8.91%53B1.75%57.8B
Accounts receivable 5.08%14.37B8.83%13.65B0.66%11.21B3.02%12.15B-5.87%13.68B-17.47%12.54B-35.38%11.14B-34.42%11.8B3.00%14.53B3.93%15.2B
Notes receivable 215.94%2.59B-96.17%62.81M-7.65%261.45M214.13%125.66M112,374.59%818.82M1,498.71%1.64B5.95%283.1M185.06%40M-99.79%728K-26.71%102.6M
Advance deposits and other receivables 22.51%22.06B21.67%24.11B47.70%23.56B8.08%20.08B-12.74%18.01B-8.79%19.82B-37.48%15.95B-6.41%18.58B-17.41%20.64B-10.03%21.73B
Cash and equivalents 25.28%39.66B25.04%39.34B33.29%34.9B21.82%33.63B12.76%31.65B11.62%31.46B-24.58%26.18B17.42%27.61B-14.02%28.07B-11.60%28.18B
Short-term deposit -23.39%39.34B-12.14%37.86B40.82%47.97B76.73%52.8B97.37%51.36B50.65%43.1B51.11%34.07B-3.76%29.87B-1.29%26.02B-9.04%28.61B
Secured deposit 4.14%4.92B4.02%4.81B6.36%4.49B21.16%4.79B19.55%4.73B19.53%4.63B19.08%4.22B-8.40%3.96B54.17%3.95B67.36%3.87B
Short-term investment 29.40%19.48B38.52%19.57B36.15%14.27B110.20%20.7B27.49%15.06B-19.74%14.13B-42.83%10.48B-68.15%9.85B-46.78%11.81B-40.22%17.61B
Special items of current assets 52.31%11.17B55.84%12.05B66.16%11.43B25.08%10.35B0.94%7.34B17.73%7.73B16.72%6.88B42.25%8.28B-7.56%7.27B-31.03%6.56B
Total current assets 13.06%202.91B16.99%202.98B31.76%200.02B24.09%199.05B8.58%179.48B-3.43%173.5B-17.59%151.8B-13.69%160.41B-12.66%165.29B-10.32%179.66B
Non-current assets
Property, plant and equipment 27.13%16.15B31.28%15.78B47.34%14.32B50.15%13.72B50.10%12.71B56.62%12.02B34.58%9.72B31.21%9.14B18.65%8.47B9.83%7.67B
Fixed time deposit-non-current assets 113.51%39.93B139.31%32.99B50.00%19.6B8.97%18.29B1.71%18.7B-26.39%13.79B-17.61%13.07B3.66%16.79B28.35%18.39B13.25%18.73B
long-term investment -0.05%58.77B-1.33%59.06B-1.51%58.5B7.41%60.56B11.18%58.8B11.21%59.86B20.00%59.39B11.73%56.39B14.25%52.89B21.68%53.83B
Intangible assets 31.80%8.39B28.18%7.72B88.27%8.08B86.38%8.63B28.86%6.36B17.87%6.02B-18.92%4.29B-17.02%4.63B-15.22%4.94B38.49%5.11B
Deferred tax assets -3.85%2.29B-17.40%2.16B0.41%2.36B-5.15%2.16B0.05%2.39B18.94%2.62B22.60%2.35B37.08%2.28B107.63%2.38B39.33%2.2B
Other illiquid assets 5.30%16.05B-4.67%14.81B7.16%17.01B-6.50%14.9B-5.54%15.25B-2.04%15.54B-0.57%15.88B-0.02%15.94B43.92%16.14B75.19%15.86B
Special items of non-current assets -20.08%6.45B-18.87%6.67B-8.03%7.08B-12.73%6.92B-16.23%8.07B-18.00%8.22B-23.27%7.69B-22.47%7.93B-26.90%9.63B-28.47%10.02B
Total non-current assets 21.07%148.03B17.90%139.2B12.95%126.95B10.70%125.19B8.37%122.27B4.09%118.06B6.25%112.39B5.65%113.09B13.84%112.83B18.03%113.42B
Total assets 16.31%350.95B17.36%342.18B23.76%326.97B18.55%324.25B8.49%301.74B-0.52%291.56B-8.89%264.2B-6.62%273.51B-3.55%278.12B-1.13%293.08B
Liabilities
Current liabilities
Accounts payable 25.61%68.69B21.17%66.77B45.60%60.55B16.96%62.1B-7.23%54.68B-20.92%55.11B-44.46%41.58B-28.87%53.09B-19.64%58.95B-23.74%69.68B
Tax payable 31.13%3.29B8.32%2.5B30.67%2.19B32.81%1.84B60.42%2.51B66.01%2.31B-20.08%1.67B-40.73%1.38B-2.62%1.57B0.63%1.39B
Other payables and accrued expenses 37.85%30.78B35.51%27.37B46.78%26.06B38.90%25.61B22.84%22.33B15.20%20.2B11.71%17.76B-8.82%18.44B-7.12%18.18B4.07%17.54B
Advance payment 27.50%14.27B36.60%13.51B57.43%13.16B42.00%13.61B29.44%11.19B26.39%9.89B-1.37%8.36B3.22%9.59B-25.51%8.64B-34.33%7.82B
Bank loans and overdrafts 139.91%4.94B697.09%8.94B217.94%5.03B187.50%6.18B-18.13%2.06B-84.18%1.12B-82.83%1.58B-61.09%2.15B-48.54%2.52B17.24%7.09B
Provision-current liabilities 7.04%6.64B15.86%6.91B32.11%6.68B25.50%6.24B46.06%6.21B56.50%5.96B45.61%5.05B34.02%4.97B21.70%4.25B11.97%3.81B
Total current liabilities 29.94%128.62B33.22%126B49.54%113.67B28.96%115.59B5.19%98.98B-11.88%94.59B-33.34%76.01B-22.55%89.63B-17.83%94.1B-18.05%107.33B
Net current assets -7.70%74.29B-2.45%76.98B13.93%86.35B17.91%83.47B13.07%80.49B9.10%78.91B8.02%75.79B0.95%70.79B-4.73%71.19B4.28%72.33B
Total assets less current liabilities 9.65%222.33B9.75%216.17B13.35%213.31B13.48%208.66B10.19%202.76B6.04%196.97B6.95%188.19B3.79%183.88B5.86%184.02B12.27%185.75B
Non-current liabilities
Long-term bank loan -1.57%22.42B-3.34%21.04B8.58%22.67B0.84%21.67B-2.02%22.77B-14.57%21.76B1.90%20.88B3.73%21.49B10.65%23.24B92.08%25.47B
Deferred tax liability 2.93%1.24B-14.80%1.13B7.62%1.34B51.97%1.49B27.48%1.2B24.05%1.33B54.29%1.25B-18.25%983.26M61.75%942.24M157.07%1.07B
Provision-non-current liabilities 38.66%1.35B14.76%1.22B30.30%1.09B28.59%1.22B18.79%974.95M-3.06%1.07B-24.01%836.31M5.53%945.27M-13.74%820.73M13.37%1.1B
Other non-current liabilities 9.86%19.5B10.27%19.58B22.31%20.61B21.04%20.01B3.09%17.75B2.73%17.76B-0.31%16.85B-2.24%16.53B10.86%17.22B17.08%17.29B
Total non-current liabilities 4.22%44.5B2.53%42.98B14.82%45.71B11.12%44.4B1.12%42.7B-6.71%41.92B1.30%39.81B0.57%39.96B10.91%42.23B52.75%44.93B
Total liabilities 22.19%173.12B23.79%168.98B37.60%159.38B23.46%159.99B3.93%141.68B-10.35%136.5B-24.46%115.82B-16.64%129.58B-10.66%136.33B-5.06%152.27B
Total assets less total liabilities 11.10%177.82B11.70%173.2B12.95%167.59B14.13%164.26B12.88%160.06B10.11%155.05B8.58%148.37B4.72%143.92B4.44%141.79B3.51%140.82B
Total equity and non-current liabilities 9.65%222.33B9.75%216.17B13.35%213.31B13.48%208.66B10.19%202.76B6.04%196.97B6.95%188.19B3.79%183.88B5.86%184.02B12.27%185.75B
Equity
Share capital -0.25%406K0.00%407K-0.49%405K0.25%407K0.00%407K0.25%407K0.00%407K-0.25%406K-0.25%407K-0.49%406K
Reserve 10.92%177.24B11.50%172.57B12.99%167.34B14.16%164B12.91%159.79B10.12%154.77B8.60%148.1B4.70%143.66B4.44%141.52B3.53%140.55B
Shareholders' Equity 10.92%177.24B11.50%172.57B12.99%167.34B14.16%164B12.91%159.79B10.12%154.77B8.60%148.1B4.70%143.66B4.44%141.52B3.53%140.55B
Non-controlling interest 112.77%580.47M124.21%624.08M-5.51%257.58M0.63%266.28M-1.32%272.81M5.80%278.34M-0.33%272.59M20.50%264.6M3.74%276.46M-2.33%263.09M
Total equity 11.10%177.82B11.70%173.2B12.95%167.59B14.13%164.26B12.88%160.06B10.11%155.05B8.58%148.37B4.72%143.92B4.44%141.79B3.51%140.82B
Total equity and total liabilities 16.31%350.95B17.36%342.18B23.76%326.97B18.55%324.25B8.49%301.74B-0.52%291.56B-8.89%264.2B-6.62%273.51B-3.55%278.12B-1.13%293.08B
Currency Unit CNYCNYCNYCNYCNYCNYCNYCNYCNYCNY
Accounting Standards IASIASIASIASIASIASIASIASIASIAS
Audit Opinions ------Unqualified Opinion------Unqualified Opinion----
Auditor ------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.

Analysis

Analyst Rating

No Data

Price Target

No Data

Business Data

Smartphone shipments

No Data

Heat List
HK
Overall
Symbol
Latest Price
% Chg

No Data