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 | 38.36%3.25B | -5.07%5B | -15.17%2.35B | 37.63%5.26B | 9.42%2.77B | -30.64%3.82B | -8.92%2.53B | -1.06%5.51B | 6.28%2.78B | 9.46%5.57B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -64.66%-536.52M | -180.05%-778.9M | -172.99%-325.83M | -23.89%-278.13M | -14.43%-119.36M | 32.43%-224.5M | 36.12%-104.3M | -17.48%-332.26M | -14.93%-163.27M | 4.04%-282.81M |
Dividend (income)- adjustment | ---- | -114.68%-234K | -98.17%-216K | ---109K | ---109K | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 75.74%-2.56M | -159.98%-12.84M | -261.29%-10.55M | 394.67%21.4M | 235.10%6.54M | -15.84%-7.26M | -74.33%-4.84M | -7.81%-6.27M | 1.35%-2.78M | -13.57%-5.82M |
Revaluation surplus: | 90.07%-9.09M | -721.65%-83.4M | -198.93%-91.57M | 109.52%13.42M | -44.77%-30.63M | -161.28%-140.94M | 19.39%-21.16M | -307.62%-53.94M | ---26.25M | ---13.23M |
-Other fair value changes | 90.07%-9.09M | -721.65%-83.4M | -198.93%-91.57M | 109.52%13.42M | -44.77%-30.63M | -161.28%-140.94M | 19.39%-21.16M | -307.62%-53.94M | ---26.25M | ---13.23M |
Asset sale loss (gain): | 127.49%13.41M | -307,156.25%-49.13M | -7,844.30%-48.78M | -99.19%16K | 72.99%-614K | -95.41%1.99M | -124.57%-2.27M | 375.13%43.28M | 283.46%9.25M | 2.59%9.11M |
-Loss (gain) on sale of property, machinery and equipment | 134.08%13.41M | -248,237.50%-39.7M | -6,308.96%-39.35M | -99.27%16K | 70.48%-614K | -94.97%2.18M | -138.03%-2.08M | 303.84%43.33M | 126.65%5.47M | 20.83%10.73M |
-Loss (gain) from selling other assets | ---- | ---9.43M | ---9.43M | ---- | ---- | -300.00%-192K | -105.10%-193K | 97.04%-48K | --3.78M | ---1.62M |
Depreciation and amortization: | -3.31%726.17M | 5.39%1.47B | 10.74%751.02M | 21.00%1.4B | 19.43%678.16M | 9.70%1.16B | 10.81%567.82M | 2.25%1.05B | 0.09%512.43M | 16.96%1.03B |
-Depreciation | ---- | 2.66%1.34B | ---- | 21.85%1.31B | ---- | 10.19%1.07B | ---- | 4.41%974.48M | ---- | 11.29%933.36M |
-Amortization of intangible assets | 8.80%11.03M | 16.15%20.74M | 17.86%10.13M | 15.60%17.86M | 15.10%8.6M | 11.30%15.45M | 8.18%7.47M | 9.32%13.88M | 11.12%6.91M | 8.71%12.7M |
Financial expense | 30.86%191.39M | 51.43%345.81M | 41.23%146.26M | 58.54%228.36M | 101.08%103.56M | 33.06%144.04M | -18.07%51.5M | 21.39%108.25M | 73.32%62.86M | 46.08%89.18M |
Exchange Loss (gain) | -90.12%11.41M | -92.06%8.73M | -25.18%115.43M | --110M | --154.27M | ---- | ---- | ---- | ---- | ---- |
Unrealized exchange loss (gain) | ---- | ---- | ---- | ---- | ---- | ---80.77M | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 26.32%3.64B | -12.67%5.9B | -18.99%2.88B | 44.60%6.76B | 18.01%3.56B | -26.14%4.67B | -4.83%3.02B | -1.15%6.33B | 4.98%3.17B | 11.45%6.4B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -870.58%-569.66M | -63.70%136.07M | 95.27%-58.69M | 120.55%374.8M | 12.33%-1.24B | -487.32%-1.82B | -1,846.02%-1.42B | 1,147.23%470.97M | 119.17%81.14M | 94.08%-44.97M |
Accounts receivable (increase)decrease | -137.36%-156.69M | 98.74%-18.96M | 133.11%419.44M | -326.02%-1.5B | -348.14%-1.27B | 295.71%664.92M | 116.98%510.49M | -304.44%-339.75M | -54.54%235.27M | 88.83%-84M |
Accounts payable increase (decrease) | 3.66%-202.62M | 132.81%124.8M | 11.82%-210.32M | -180.97%-380.38M | 13.33%-238.51M | 64.02%469.76M | -1.59%-275.2M | 749.51%286.4M | 4.36%-270.88M | -125.30%-44.09M |
prepayments (increase)decrease | -382.95%-57.48M | -93.41%7.02M | 228.68%20.32M | 174.01%106.48M | -116.98%-15.79M | 110.58%38.86M | 126.64%92.98M | -306.04%-367.22M | -665.51%-349.01M | 29.56%178.23M |
Special items for working capital changes | -302.92%-19.85M | 44.81%9.89M | -1,431.35%-4.93M | 29,600.00%6.83M | -98.72%370K | 100.08%23K | 213.32%28.84M | -381.34%-27.23M | -107.36%-25.45M | 568.99%9.68M |
Cash from business operations | -13.54%2.64B | 14.88%6.16B | 282.46%3.05B | 33.31%5.36B | -59.26%797.48M | -36.66%4.02B | -31.11%1.96B | -1.02%6.35B | -1.35%2.84B | 41.29%6.41B |
Hong Kong profits tax paid | --20.89M | 82.17%-7.02M | ---- | -2,056.41%-39.36M | ---- | 109.78%2.01M | ---- | -78.70%-20.58M | -172.06%-31.32M | 78.16%-11.51M |
China income tax paid | 38.10%-90.84M | -13.64%-255.75M | -27.74%-146.76M | -22.47%-225.05M | -1.18%-114.89M | 56.84%-183.76M | 65.47%-113.55M | 39.66%-425.79M | 42.78%-328.88M | -153.99%-705.62M |
Other taxs | -27.26%-62.52M | -32.58%-323.1M | -48.87%-49.13M | -143.79%-243.7M | 53.84%-33M | -163.09%-99.96M | -469.61%-71.5M | -775.26%-38M | -425.85%-12.55M | 10.95%-4.34M |
Interest paid - operating | -29.69%-195.06M | -54.16%-346.21M | -45.47%-150.41M | -54.53%-224.58M | -100.30%-103.39M | -32.61%-145.33M | 17.34%-51.62M | -24.79%-109.59M | -90.04%-62.45M | -2.92%-87.82M |
Net cash from operations | -14.58%2.31B | 12.93%5.23B | 395.01%2.7B | 28.76%4.63B | -68.26%546.2M | -37.54%3.59B | -28.49%1.72B | 2.68%5.75B | 6.53%2.41B | 36.07%5.6B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 19.24%391.44M | 231.18%678.55M | 263.56%328.28M | -0.52%204.89M | -50.42%90.3M | -36.01%205.95M | 28.68%182.11M | 6.53%321.82M | 27.49%141.52M | 1.31%302.1M |
Dividend received - investment | ---- | -34.48%3.57M | 98.17%216K | -20.09%5.44M | --109K | -32.80%6.81M | ---- | --10.13M | ---- | ---- |
Decrease in deposits (increase) | -38.45%-1.75B | -350.47%-4.21B | -137.60%-1.26B | 142.57%1.68B | 737.08%3.36B | -1,000.02%-3.95B | 47.27%-526.77M | 137.18%439.15M | -1,230.77%-999.03M | 10.80%-1.18B |
Sale of fixed assets | 372.91%574.86M | 168.25%189.82M | 2,818.54%121.56M | -0.96%70.76M | -75.68%4.17M | -75.11%71.45M | 202.76%17.13M | 63.67%287.08M | -96.17%5.66M | 430.68%175.4M |
Purchase of fixed assets | -22.53%-595.23M | 35.03%-805.99M | 33.18%-485.79M | 43.12%-1.24B | 38.48%-727.04M | 5.49%-2.18B | -37.77%-1.18B | 9.22%-2.31B | 32.40%-857.85M | -54.26%-2.54B |
Selling intangible assets | ---- | --18.04M | --16.17M | ---- | ---- | ---- | ---- | --3.77M | ---- | ---- |
Purchase of intangible assets | 90.28%-13.77M | 8.04%-284.61M | 20.19%-141.65M | -142.55%-309.51M | -535.51%-177.49M | 33.58%-127.61M | 12.74%-27.93M | 15.55%-192.13M | -445.43%-32.01M | -1,639.30%-227.5M |
Sale of subsidiaries | ---- | --570M | --200M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---164.1M | ---- |
Recovery of cash from investments | -89.75%6.81M | 51.94%90.86M | -28.26%66.43M | -9.73%59.8M | --92.61M | --66.25M | ---- | ---- | -60.00%200M | --1.28B |
Cash on investment | -62.62%400M | 381.02%2.37B | 165.86%1.07B | -69.26%-844.81M | -178.36%-1.63B | 55.41%-499.13M | --2.07B | -1,485.20%-1.12B | ---- | 126.35%80.82M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.21B | -169.48%-1.04B |
Net cash from investment operations | -1,036.25%-982.97M | -271.64%-1.38B | -108.54%-86.51M | 94.21%-371.33M | 88.92%1.01B | -150.66%-6.41B | 118.40%536.49M | 18.88%-2.56B | -331.06%-2.92B | -115.37%-3.15B |
Net cash before financing | -49.31%1.33B | -9.64%3.85B | 67.80%2.62B | 251.20%4.26B | -30.90%1.56B | -188.05%-2.82B | 542.79%2.26B | 30.40%3.2B | -132.22%-509.75M | -7.65%2.45B |
Cash flow from financing activities | ||||||||||
New borrowing | 72.56%7.84B | -2.67%10.29B | -16.52%4.54B | 27.68%10.57B | 55.14%5.44B | 40.78%8.28B | 1.75%3.51B | 53.63%5.88B | 171.84%3.45B | 107.27%3.83B |
Refund | -194.83%-9.12B | 40.07%-7.43B | 50.25%-3.09B | -193.75%-12.4B | -178.45%-6.22B | -30.14%-4.22B | -219.13%-2.23B | -36.41%-3.24B | 45.52%-700.08M | -62.71%-2.38B |
Dividends paid - financing | -28.90%-1.47B | -19.14%-2.46B | -62.93%-1.14B | 24.08%-2.06B | 49.66%-700.52M | -5.23%-2.72B | -3.34%-1.39B | -7.47%-2.58B | -13.11%-1.35B | -16.78%-2.4B |
Other items of the financing business | ---- | ---6.5M | ---6.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -1,142.40%-2.78B | 108.51%333.22M | 117.87%267M | -396.64%-3.91B | -1,017.33%-1.49B | 3,829.21%1.32B | -109.64%-133.75M | 103.40%33.59M | 212.27%1.39B | 40.87%-988.16M |
Effect of rate | -151.92%-58.16M | -86.10%47.23M | 99.06%112.02M | 876.41%339.87M | 200.95%56.27M | 32.46%-43.78M | -241.40%-55.75M | -308.52%-64.82M | 49.15%39.42M | -71.89%31.08M |
Net Cash | -150.50%-1.46B | 1,122.14%4.18B | 4,315.36%2.88B | 122.87%342M | -96.92%65.32M | -146.29%-1.5B | 141.86%2.12B | 120.71%3.23B | 153.66%877.93M | 48.78%1.46B |
Begining period cash | 57.36%11.6B | 10.20%7.37B | 10.20%7.37B | -18.71%6.69B | -18.71%6.69B | 62.56%8.23B | 62.56%8.23B | 41.92%5.06B | 41.92%5.06B | 44.29%3.57B |
Cash at the end | -2.74%10.08B | 57.36%11.6B | 52.23%10.37B | 10.20%7.37B | -33.86%6.81B | -18.71%6.69B | 72.20%10.29B | 62.56%8.23B | 51.79%5.98B | 41.92%5.06B |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | 64.66%5.63B | --5.8B | 18.53%3.42B | ---- |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | 64.66%5.63B | --5.8B | 18.53%3.42B | ---- |
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.