TRIP.COM-S
09961
BILIBILI-W
09626
XIAOMI-W
01810
KUAISHOU-W
01024
BIDU-SW
09888
(Q6)Sep 30, 2024 | (FY)Mar 31, 2024 | (Q6)Sep 30, 2023 | (FY)Mar 31, 2023 | (Q6)Sep 30, 2022 | (FY)Mar 31, 2022 | (Q6)Sep 30, 2021 | (FY)Mar 31, 2021 | (Q6)Sep 30, 2020 | (FY)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -1,095.81%-11.71M | 47.84%-3.58M | 89.66%-979K | -82.62%-6.86M | -4,404.55%-9.47M | -154.65%-3.76M | -96.65%220K | 191.46%6.88M | 500.37%6.57M | -164.32%-7.52M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 2.98%-846K | -176.13%-1.83M | -632.77%-872K | -205.07%-662K | 9.85%-119K | -76.42%-217K | -34.69%-132K | 85.60%-123K | 82.99%-98K | -32.40%-854K |
Dividend (income)- adjustment | ---40K | 93.72%-14K | ---- | ---223K | ---194K | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | -92.82%13K | -88.89%13K | 4,425.00%181K | --117K | --4K | ---- | ---- | ---- | ---- |
Impairment and provisions: | 1,704.38%2.47M | 186.08%2.22M | -54.64%137K | 42.39%776K | -51.60%302K | -91.27%545K | 38.05%624K | 74.78%6.24M | 44.87%452K | 14,188.00%3.57M |
-Impairment of trade receivables (reversal) | 2,068.42%2.47M | 248.24%1.88M | -50.86%114K | 21.12%539K | -61.59%232K | -43.88%445K | 33.63%604K | 47.95%793K | 32.55%452K | 750.79%536K |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.12M | ---- | ---- |
-Other impairments and provisions | ---- | 44.73%343K | -67.14%23K | 137.00%237K | 250.00%70K | -97.69%100K | --20K | 42.52%4.33M | ---- | 8,089.47%3.04M |
Revaluation surplus: | 95.11%-51K | -884.03%-1.17M | -280.59%-1.04M | 60.07%-119K | 57,600.00%577K | 97.33%-298K | 100.02%1K | -376.37%-11.17M | ---5.64M | 411.00%4.04M |
-Derivative financial instruments fair value (increase) | ---- | ---1.01M | ---1.01M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | -70.00%-51K | -33.61%-159K | -105.20%-30K | 60.07%-119K | 57,600.00%577K | 97.33%-298K | 100.02%1K | -376.37%-11.17M | ---5.64M | 411.00%4.04M |
Asset sale loss (gain): | ---- | --797K | --797K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | --797K | --797K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -11.32%3.51M | 0.06%7.89M | -0.50%3.96M | -14.08%7.89M | -19.89%3.98M | -18.03%9.18M | -11.05%4.97M | 8.63%11.2M | 11.39%5.58M | 547.61%10.31M |
-Depreciation | -22.82%301K | 5.12%760K | 0.00%390K | -27.99%723K | -23.23%390K | -3.65%1M | -1.93%508K | 0.10%1.04M | -1.71%518K | -34.61%1.04M |
Financial expense | 128.41%402K | -12.87%298K | 6.67%176K | -5.52%342K | 10.00%165K | 41.41%362K | -5.06%150K | -36.16%256K | -26.17%158K | --401K |
Special items | --1.14M | --650K | ---- | ---- | ---- | ---- | ---- | -744.62%-2.46M | -778.74%-1.72M | -22.24%381K |
Operating profit before the change of operating capital | -334.08%-5.12M | 299.85%5.28M | 147.15%2.19M | -77.32%1.32M | -179.64%-4.64M | -46.24%5.82M | 9.94%5.83M | 4.75%10.83M | 48.34%5.3M | -25.87%10.33M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -1.76%2.29M | 73.13%-1.87M | 526.74%2.33M | -594.59%-6.94M | 91.40%-546K | 198.53%1.4M | -166.95%-6.35M | 9.24%-1.43M | 64.21%-2.38M | -140.65%-1.57M |
Accounts payable increase (decrease) | -252.19%-1.05M | -104.79%-24K | -107.69%-297K | 121.12%501K | 94.00%-143K | -245.88%-2.37M | -641.82%-2.38M | 141.29%1.63M | 109.27%440K | -567.14%-3.94M |
prepayments (increase)decrease | -45.78%1.28M | 10.10%1.99M | 217.07%2.36M | 130.50%1.81M | 320.77%744K | -819.20%-5.94M | 60.45%-337K | -204.72%-646K | -307.66%-852K | 93.12%-212K |
Financial assets at fair value (increase)decrease | 57.98%2.74M | -142.33%-894K | -20.08%1.74M | 160.05%2.11M | 239.70%2.17M | ---3.52M | ---1.55M | ---- | ---- | ---- |
Special items for working capital changes | -125.56%-161K | 5,171.43%369K | 12.90%630K | 104.93%7K | 133.47%558K | -1,190.91%-142K | 24.48%239K | -108.87%-11K | 234.27%192K | -40.95%124K |
Cash from business operations | -100.25%-22K | 507.12%4.86M | 581.23%8.95M | 74.86%-1.19M | 59.18%-1.86M | -145.77%-4.75M | -268.35%-4.55M | 118.85%10.37M | 133.13%2.71M | -69.97%4.74M |
Hong Kong profits tax paid | ---- | 335.80%353K | ---- | 108.23%81K | ---- | -247.97%-984K | ---- | 125.63%665K | ---- | -409.82%-2.6M |
Other taxs | -97.48%8K | ---- | 7,850.00%318K | ---- | 119.05%4K | ---- | 66.13%-21K | ---- | ---62K | ---- |
Net cash from operations | -100.15%-14K | 568.53%5.21M | 599.41%9.26M | 80.59%-1.11M | 59.45%-1.86M | -151.93%-5.73M | -273.10%-4.58M | 414.89%11.03M | 132.37%2.64M | -85.96%2.14M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 40.22%882K | 238.56%1.84M | 1,647.22%629K | 138.77%542K | -55.56%36K | 106.36%227K | -8.99%81K | -89.27%110K | -82.82%89K | 120.91%1.03M |
Dividend received - investment | --40K | -93.72%14K | ---- | --223K | --194K | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | 91.93%-57K | 87.77%-57K | -4,052.94%-706K | ---466K | ---17K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 78.55%-59K | 73.46%-275K | ---275K | -12.61%-1.04M | ---- | -329.91%-920K | 83.70%-15K | 39.72%-214K | 67.03%-92K | 70.76%-355K |
Recovery of cash from investments | ---- | 6.25%1.79M | ---- | --1.68M | ---- | ---- | ---- | --28.81M | ---- | ---- |
Cash on investment | ---- | -22,825.00%-917K | ---917K | 99.74%-4K | ---- | ---1.55M | ---- | ---- | ---- | -1,827.80%-21.84M |
Net cash from investment operations | 239.19%863K | 240.86%2.39M | -162.71%-620K | 130.92%700K | -457.58%-236K | -107.89%-2.26M | 2,300.00%66K | 235.60%28.71M | -101.26%-3K | -412.02%-21.17M |
Net cash before financing | -90.18%849K | 1,943.69%7.6M | 513.39%8.64M | 94.85%-412K | 53.63%-2.09M | -120.11%-7.99M | -270.80%-4.51M | 308.86%39.74M | 133.30%2.64M | -270.94%-19.03M |
Cash flow from financing activities | ||||||||||
Issuing shares | --161K | 23.98%212K | ---- | 62.86%171K | ---- | -30.00%105K | -82.52%25K | 63.04%150K | 70.24%143K | -60.85%92K |
Interest paid - financing | -128.41%-402K | 12.87%-298K | -6.67%-176K | 5.52%-342K | -10.00%-165K | -41.41%-362K | 5.06%-150K | 36.16%-256K | 26.17%-158K | ---401K |
Dividends paid - financing | -2.77%-3.68M | -0.62%-3.58M | -0.62%-3.58M | 34.05%-3.56M | 34.05%-3.56M | -52.14%-5.4M | -52.14%-5.4M | 49.80%-3.55M | 49.80%-3.55M | -44.69%-7.06M |
Issuance expenses and redemption of securities expenses | -113.27%-209K | -34.25%-98K | ---98K | ---73K | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.46M | --1.36M | ---- |
Net cash from financing operations | -4.88%-7.39M | -0.20%-10.95M | -1.13%-7.05M | 18.87%-10.93M | 25.60%-6.97M | -26.72%-13.47M | -35.05%-9.37M | 32.59%-10.63M | 38.34%-6.94M | -239.42%-15.77M |
Effect of rate | 104.26%4K | 86.81%-19K | -62.07%-94K | -900.00%-144K | -1,260.00%-58K | -86.36%18K | -86.49%5K | 73.68%132K | 511.11%37K | 1,800.00%76K |
Net Cash | -509.64%-6.54M | 70.40%-3.36M | 117.63%1.6M | 47.16%-11.34M | 34.71%-9.06M | -173.75%-21.47M | -223.05%-13.88M | 183.65%29.11M | 77.60%-4.3M | -636.65%-34.8M |
Begining period cash | -5.31%60.16M | -15.31%63.54M | -15.31%63.54M | -22.23%75.03M | -22.23%75.03M | 43.49%96.48M | 43.49%96.48M | -34.06%67.24M | -34.06%67.24M | 6.80%101.96M |
Cash at the end | -17.55%53.63M | -5.31%60.16M | -1.32%65.04M | -15.31%63.54M | -20.21%65.91M | -22.23%75.03M | 31.17%82.61M | 43.49%96.48M | -23.92%62.98M | -34.06%67.24M |
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 |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Guofu Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofu Haohua (Hong Kong) Certified Public Accountants Limited | -- | Shin-Ei Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Shin-Ei Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | Shin-Ei Zhonghe (Hong Kong) Certified Public Accountants Limited |
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.