TME-SW
01698
XIAOMI-W
01810
BOSS ZHIPIN-W
02076
TENCENT
00700
JD HEALTH
06618
(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 | ---- | -35.95%-14.85M | ---- | 38.79%-10.93M | ---- | 78.01%-17.85M | ---- | -6.07%-81.19M | ---- | -401.11%-76.54M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -49.78%-346K | ---- | -43.48%-231K | ---- | 26.15%-161K | ---- | 18.96%-218K | ---- | 91.82%-269K |
Interest expense - adjustment | ---- | -42.84%2.31M | ---- | -1.05%4.04M | ---- | -37.03%4.09M | ---- | -2.20%6.49M | ---- | 26.89%6.64M |
Attributable subsidiary (profit) loss | ---- | -78.30%46K | ---- | 505.71%212K | ---- | --35K | ---- | ---- | ---- | ---- |
Impairment and provisions: | ---- | 512.95%6.91M | ---- | -84.13%1.13M | ---- | -93.30%7.1M | ---- | 233.68%105.96M | ---- | 30.09%31.75M |
-Impairment of property, plant and equipment (reversal) | ---- | --3.77M | ---- | ---- | ---- | -109.48%-5.25M | ---- | 328.85%55.38M | ---- | -47.10%12.91M |
-Impairment of trade receivables (reversal) | ---- | 129.52%3.27M | ---- | -92.36%1.43M | ---- | 3,447.34%18.66M | ---- | 209.41%526K | ---- | --170K |
-Other impairments and provisions | ---- | 54.18%-137K | ---- | 95.26%-299K | ---- | -112.60%-6.31M | ---- | 168.08%50.05M | ---- | --18.67M |
Revaluation surplus: | ---- | 1,674.45%8.06M | ---- | -52.16%454K | ---- | 124.25%949K | ---- | -106.47%-3.91M | ---- | 2,553.40%60.52M |
-Derivative financial instruments fair value (increase) | ---- | --404K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | 1,585.46%7.65M | ---- | -52.16%454K | ---- | 124.25%949K | ---- | -106.47%-3.91M | ---- | 2,553.40%60.52M |
Asset sale loss (gain): | ---- | 255.04%10.08M | ---- | 212.25%2.84M | ---- | -1,562.43%-2.53M | ---- | -37.55%173K | ---- | -63.07%277K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---1.03M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 255.04%10.08M | ---- | 112.73%2.84M | ---- | 671.68%1.34M | ---- | -37.55%173K | ---- | -63.07%277K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---2.84M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -23.46%23.61M | ---- | -19.90%30.85M | ---- | 6.38%38.52M | ---- | 39.99%36.21M | ---- | 22.35%25.86M |
-Amortization of intangible assets | ---- | -43.25%3.92M | ---- | 116.68%6.9M | ---- | 4,953.97%3.18M | ---- | -32.26%63K | ---- | -1.06%93K |
Financial expense | ---- | -55.65%255K | ---- | 26.37%575K | ---- | 111.63%455K | ---- | 235.94%215K | ---- | --64K |
Special items | ---- | -98.02%92K | ---- | 195.68%4.65M | ---- | -34.61%-4.86M | ---- | -649.38%-3.61M | ---- | ---482K |
Adjustment items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---49.95M | ---- | ---- |
Operating profit before the change of operating capital | ---- | 7.64%36.16M | ---- | 30.52%33.6M | ---- | 153.56%25.74M | ---- | -78.77%10.15M | ---- | 35.68%47.82M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 439.66%3.43M | ---- | 64.43%-1.01M | ---- | 89.65%-2.84M | ---- | -1,079.46%-27.45M | ---- | -182.93%-2.33M |
Accounts receivable (increase)decrease | ---- | 164.81%7.51M | ---- | -4,007.80%-11.58M | ---- | ---282K | ---- | ---- | ---- | -246.93%-14.12M |
Accounts payable increase (decrease) | ---- | 195.01%7.06M | ---- | -438.70%-7.43M | ---- | 108.84%2.19M | ---- | -254.74%-24.82M | ---- | 740.91%16.04M |
Special items for working capital changes | ---- | 77.87%-256K | ---- | -370.96%-1.16M | ---- | 151.18%427K | ---- | 139.53%170K | ---- | -498.15%-430K |
Adjustment items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --30.05M | ---- | ---- |
Cash from business operations | -122.42%-8.47M | 334.26%53.91M | 206.20%37.76M | -50.81%12.41M | -4,538.83%-35.56M | 312.19%25.24M | 103.64%801K | -125.31%-11.89M | -243.45%-22.01M | 3.80%46.99M |
Other taxs | -1,007.65%-1.66M | 197.73%2.5M | 109.81%183K | -333.79%-2.56M | -204.25%-1.87M | 482.87%1.1M | 320.17%1.79M | 80.95%-286K | -128.70%-813K | -57.67%-1.5M |
Interest paid - operating | 89.33%-182K | 44.43%-2.57M | 6.72%-1.71M | -1.70%-4.62M | 25.68%-1.83M | 32.26%-4.54M | 27.23%-2.46M | -0.07%-6.7M | -8.64%-3.38M | -44.19%-6.7M |
Net cash from operations | -128.45%-10.31M | 928.36%53.85M | 192.32%36.24M | -75.97%5.24M | -30,292.31%-39.25M | 215.40%21.79M | 100.50%130K | -148.69%-18.88M | -273.96%-26.21M | -2.22%38.79M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -56.38%41K | 49.78%346K | -39.35%94K | 43.48%231K | 84.52%155K | -26.15%161K | -25.66%84K | -18.96%218K | -18.71%113K | 0.75%269K |
Sale of fixed assets | --3K | -88.34%190K | ---- | -31.05%1.63M | ---- | 2,617.24%2.36M | ---- | -90.42%87K | ---- | 1,465.52%908K |
Purchase of fixed assets | -5,303.88%-27.83M | 52.30%-19.12M | 29.16%-515K | -234.34%-40.08M | 90.98%-727K | -250.63%-11.99M | -134,166.67%-8.06M | 94.13%-3.42M | 99.99%-6K | -76.82%-58.2M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --4.66M | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | -99.07%37K | ---- | 137.48%3.98M | ---- | ---10.61M | ---- | ---- | ---- | ---- |
Recovery of cash from investments | 348.43%1M | 31.09%7.52M | -86.00%223K | -64.92%5.74M | -80.90%1.59M | 62.27%16.36M | 229.91%8.34M | --10.08M | --2.53M | ---- |
Cash on investment | ---- | ---- | ---- | -440.00%-5.4M | ---- | ---1M | ---1M | ---- | ---- | ---- |
Other items in the investment business | ---7.32M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -17,124.24%-34.1M | 67.49%-11.02M | -119.39%-198K | -56,408.33%-33.91M | 261.55%1.02M | -100.86%-60K | -123.98%-632K | 112.22%6.97M | 104.55%2.64M | 36.14%-57.02M |
Net cash before financing | -223.24%-44.41M | 249.36%42.82M | 194.27%36.04M | -231.92%-28.67M | -7,515.34%-38.23M | 282.35%21.73M | 97.87%-502K | 34.63%-11.92M | 44.95%-23.57M | 63.25%-18.23M |
Cash flow from financing activities | ||||||||||
New borrowing | -48.57%18M | -63.31%41M | -67.47%35M | 40.36%111.73M | 954.92%107.6M | -45.77%79.6M | -81.52%10.2M | 33.70%146.8M | -36.77%55.2M | 31.39%109.8M |
Refund | 72.55%-8.18M | 21.84%-104.75M | 62.33%-29.8M | -88.68%-134.02M | -691.04%-79.1M | 55.33%-71.03M | 72.65%-10M | -87.51%-159.01M | 29.37%-36.57M | -26.19%-84.8M |
Issuing shares | -25.11%21.91M | 954.99%29.26M | --29.25M | -89.40%2.77M | ---- | --26.16M | --26.16M | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | -14.51%-521K | ---456K | ---455K | ---- | ---- | ---349K | ---349K | ---- | ---- | ---- |
Net cash from financing operations | -8.21%31.21M | -62.77%-41.11M | 19.30%34M | -187.11%-25.26M | 9.56%28.5M | 260.06%28.99M | 39.60%26.01M | -182.84%-18.11M | -47.55%18.63M | -62.71%21.87M |
Effect of rate | -216.07%-65K | -89.21%196K | 354.55%56K | 6,629.63%1.82M | -138.60%-22K | -84.92%27K | 123.36%57K | 161.51%179K | -111.43%-244K | 89.69%-291K |
Net Cash | -118.86%-13.21M | 103.17%1.71M | 819.72%70.04M | -206.31%-53.93M | -138.15%-9.73M | 268.91%50.73M | 616.48%25.51M | -926.19%-30.03M | 32.30%-4.94M | -59.76%3.64M |
Begining period cash | 4.01%49.46M | -52.29%47.55M | -52.29%47.55M | 103.77%99.66M | 103.77%99.66M | -37.90%48.91M | -37.90%48.91M | 4.43%78.76M | 4.43%78.76M | 8.97%75.42M |
Cash at the end | -69.24%36.18M | 4.01%49.46M | 30.85%117.64M | -52.29%47.55M | 20.72%89.91M | 103.77%99.66M | 1.22%74.47M | -37.90%48.91M | 4.73%73.58M | 4.43%78.76M |
Cash balance analysis | ||||||||||
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 | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (Hong Kong) Certified Public Accountants Limited | -- | Grant Thornton (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.