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 | ---- | 38.15%-143.76M | ---- | -217.51%-232.43M | ---- | 8.44%-73.2M | 362.40%17.99M | 71.68%-79.95M | -62.91%3.89M | -1,011.50%-282.32M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -90.80%-477K | ---- | 37.19%-250K | ---- | -9.34%-398K | ---- | 81.69%-364K | ---- | 62.99%-1.99M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | -32.66%3.48M | ---- | -84.14%5.17M | ---- | 1,002.46%32.63M |
Impairment and provisions: | ---- | -93.85%17.09M | ---- | 1,211.61%277.9M | ---- | 774.99%21.19M | ---- | -104.32%-3.14M | ---- | 1,278.80%72.64M |
-Impairment of property, plant and equipment (reversal) | ---- | -62.17%1.76M | ---- | -77.00%4.65M | ---- | 23.07%20.2M | ---- | --16.41M | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | -135.08%-670K | ---- | 24.76%1.91M | ---- | 146.14%1.53M | ---- | -83.07%622K | ---- | --3.67M |
-Other impairments and provisions | ---- | -94.10%16.01M | ---- | 50,536.62%271.35M | ---- | 97.33%-538K | ---- | -129.25%-20.17M | ---- | 1,209.05%68.96M |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | -55.42%6.32M | ---- | -32.69%14.16M | ---- | 137.56%21.04M |
-Fair value of investment properties (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 114.58%4.98M |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 56.48%-6.9M |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | -55.42%6.32M | ---- | -38.30%14.16M | ---- | 480.86%22.96M |
Asset sale loss (gain): | ---- | ---- | ---- | -99.21%32K | ---- | --4.03M | ---- | ---- | ---- | 804.70%21.46M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | --4.15M | ---- | ---- | ---- | 1,425.27%30.42M |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 128.07%32K | ---- | ---114K | ---- | ---- | ---- | -1,071.60%-8.79M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---170K |
Depreciation and amortization: | ---- | -53.50%13.35M | ---- | -44.36%28.71M | ---- | -12.35%51.6M | ---- | -19.44%58.87M | ---- | 342.10%73.08M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -33.38%507K |
Financial expense | ---- | 3,621.42%116.07M | ---- | -78.69%3.12M | ---- | -62.38%14.64M | ---- | -23.66%38.91M | ---- | -12.70%50.96M |
Special items | ---- | 99.74%-175K | ---- | -5,754.17%-66.38M | ---- | --1.17M | ---- | ---- | ---- | -1,320.00%-1.28M |
Operating profit before the change of operating capital | ---- | -80.41%2.1M | ---- | -62.85%10.71M | ---- | -14.36%28.83M | 362.40%17.99M | 344.27%33.66M | -62.91%3.89M | -4.59%-13.78M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 113.75%5.22M | ---- | 198.11%2.44M | ---- | 11.04%-2.49M | -80.41%623K | -413.79%-2.8M | 12,130.77%3.18M | 124.87%892K |
Accounts receivable (increase)decrease | ---- | -140.15%-2.27M | ---- | -52.95%5.65M | ---- | -72.75%12.01M | -96.81%2.01M | 507.53%44.06M | 107.06%63.02M | 138.83%7.25M |
Accounts payable increase (decrease) | ---- | -198.06%-1.61M | ---- | 121.90%1.65M | ---- | -100.24%-7.52M | 28.82%-14.76M | -109.44%-3.75M | -246.33%-20.74M | 434.17%39.75M |
prepayments (increase)decrease | ---- | 606.38%664K | ---- | 103.34%94K | ---- | -238.75%-2.81M | -96.90%24K | -76.01%2.03M | -87.46%775K | 227.07%8.45M |
Special items for working capital changes | ---- | 71.89%-1.35M | ---- | -514.46%-4.82M | ---- | -71.54%1.16M | -445.45%-1.02M | 146.83%4.08M | 94.52%-187K | -189.77%-8.72M |
Cash from business operations | ---- | -82.52%2.75M | ---- | -46.11%15.72M | ---- | -62.24%29.18M | -90.26%4.87M | 128.36%77.28M | 32.37%49.95M | 196.58%33.84M |
Other taxs | ---- | 48.68%-640K | ---- | -130.07%-1.25M | ---- | -47.28%-542K | -324.39%-276K | 95.15%-368K | 101.90%123K | -0.48%-7.59M |
Special items of business | 28.85%6.91M | ---- | -20.23%5.36M | ---- | --6.72M | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 28.85%6.91M | -85.44%2.11M | -20.23%5.36M | -49.45%14.48M | 46.47%6.72M | -62.76%28.64M | -90.83%4.59M | 192.96%76.91M | 60.12%50.07M | 161.64%26.25M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 53.79%203K | 90.80%477K | -30.89%132K | -29.97%250K | 13.69%191K | -1.92%357K | 64.71%168K | -81.69%364K | -52.11%102K | 12.51%1.99M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -90.00%900K |
Decrease in deposits (increase) | 283.31%5.92M | 68.27%-1.81M | -8,627.03%-3.23M | ---5.71M | 9.76%-37K | ---- | ---41K | -117.74%-1.01M | ---- | 24.13%5.72M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | --164K | --78K | ---- | ---- | 386.34%10.83M |
Purchase of fixed assets | -94.29%-783K | -55.44%-2.22M | -23.62%-403K | 85.63%-1.43M | 92.75%-326K | -57.22%-9.91M | -78.74%-4.5M | 47.83%-6.31M | 57.27%-2.52M | 53.20%-12.09M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --210K |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | 124.23%69.87M | ---- | -39.99%31.16M | ---- | 59.62%51.93M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | -41.92%3.97M | --4.02M | -35.62%6.84M | ---- | -78.15%10.62M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | 44.88%-2.79M | --22.14M | ---5.07M | ---- | ---- |
Other items in the investment business | ---- | 86.08%-5.36M | ---- | ---38.52M | ---36.15M | ---- | ---- | ---- | ---- | --74K |
Net cash from investment operations | 252.54%5.34M | 80.37%-8.91M | 90.36%-3.5M | -173.63%-45.4M | -266.02%-36.32M | 137.35%61.66M | 1,006.17%21.88M | -62.98%25.98M | -8.54%-2.41M | 504.60%70.18M |
Net cash before financing | 557.49%12.25M | 78.00%-6.8M | 106.30%1.86M | -134.24%-30.92M | -211.82%-29.59M | -12.24%90.3M | -44.46%26.47M | 6.70%102.89M | 64.07%47.65M | 411.22%96.43M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -35.72%31.91M | -57.86%19.31M | -73.94%49.63M |
Refund | ---- | ---- | ---- | 81.39%-1.22M | 69.02%-593K | 83.80%-6.58M | 91.84%-1.91M | -20.62%-40.61M | 56.70%-23.47M | 24.74%-33.67M |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | 13.45%-2.02M | 69.54%-6.09M | ---2.33M | 39.83%-19.99M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | -409.09%-56M | -210.00%-15.5M | 87.60%-11M | 90.13%-5M | 58.98%-88.68M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | -98.48%3K | ---- | 114.92%197K | ---- |
Net cash from financing operations | 3.02%-13.36M | 8.39%-26.62M | 11.83%-13.78M | 71.99%-29.06M | 61.93%-15.63M | -46.96%-103.74M | -21.08%-41.05M | 53.16%-70.59M | 61.96%-33.9M | -455.87%-150.72M |
Effect of rate | -457.26%-652K | 16.18%481K | 70.60%-117K | -92.36%414K | -119.71%-398K | -45.23%5.42M | 186.25%2.02M | 244.80%9.89M | -1,957.94%-2.34M | 14.36%-6.83M |
Net Cash | 90.64%-1.12M | 44.27%-33.42M | 73.65%-11.92M | -346.07%-59.98M | -210.04%-45.22M | -141.64%-13.45M | -206.07%-14.59M | 159.48%32.29M | 122.89%13.75M | -577.56%-54.29M |
Begining period cash | -68.73%14.99M | -55.41%47.93M | -55.41%47.93M | -6.95%107.5M | -6.95%107.5M | 57.52%115.53M | 57.52%115.53M | -45.46%73.34M | -45.46%73.34M | 2.59%134.47M |
Cash at the end | -63.16%13.22M | -68.73%14.99M | -41.98%35.9M | -55.41%47.93M | -39.90%61.88M | -6.95%107.5M | 21.49%102.96M | 57.52%115.53M | 13.73%84.75M | -45.46%73.34M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Auditor | -- | -- | -- | -- | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. |
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.