Tencent Music Entertainment Group(NYSE:TME)

Tencent Music Entertainment Group operates online music entertainment platforms that provides music streaming, online karaoke, and live streaming services in the People's Republic of China. It offers QQ Music, Kugou Music, and Kuwo Music that enable users to discover and listen to music in personali...
Website: https://ir.tencentmusic.com/
Founded: 2016
Full Time Employees: 3,610
Sector: Communication Services
Industry: Internet Content & Information
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-12 | 2025-08-12 | 2025-05-13 | 2025-03-18 | 2024-12-31 | 2024-08-13 | 2024-05-13 | 2024-03-19 | 2023-12-31 | 2023-11-14 | 2023-08-15 | 2023-05-16 | 2023-03-21 | 2022-12-31 | 2022-11-14 | 2022-09-15 | 2022-08-15 | 2022-05-16 | 2022-03-21 | 2021-12-31 | 2021-11-08 | 2021-08-16 | 2021-05-17 | 2021-03-22 | 2020-12-31 | 2020-11-10 | 2020-08-24 | 2020-05-11 | 2020-03-16 | 2019-12-31 | 2019-11-12 | 2019-08-12 | 2019-03-19 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | ||||||||||||||||||||||||||||||||||
online music services | 6,969,000,000 | 6,854,000,000 | 5,804,000,000 | 5,831,000,000 | 5,424,000,000 | 5,007,000,000 | 5,022,000,000 | 3,075,750,000 | 4,553,000,000 | 4,249,000,000 | 3,501,000,000 | 3,559,000,000 | 2,231,000,000 | 3,430,000,000 | 2,878,000,000 | 2,878,000,000 | 2,616,000,000 | 2,880,000,000 | 2,146,750,000 | 2,888,000,000 | 2,950,000,000 | 2,749,000,000 | 2,760,000,000 | 1,647,250,000 | 2,324,000,000 | 2,044,000,000 | 2,139,000,000 | 1,253,250,000 | 1,846,000,000 | 1,562,000,000 | 1,520,000,000 | |||
social entertainment services and others | 1,494,000,000 | 1,588,000,000 | 1,552,000,000 | 1,627,000,000 | 1,736,000,000 | 1,761,000,000 | 1,871,000,000 | 2,139,000,000 | 2,016,000,000 | 3,037,000,000 | 3,503,000,000 | 3,866,000,000 | 2,997,500,000 | 3,935,000,000 | 4,027,000,000 | 4,027,000,000 | 4,028,000,000 | 4,727,000,000 | 3,762,500,000 | 4,917,000,000 | 5,058,000,000 | 5,075,000,000 | 5,575,000,000 | 3,557,250,000 | 5,251,000,000 | 4,267,000,000 | 5,154,000,000 | 3,282,000,000 | 4,661,000,000 | 4,336,000,000 | 3,877,000,000 | |||
cost of revenues | -4,781,000,000 | -4,693,000,000 | -4,114,000,000 | -4,205,000,000 | -4,150,000,000 | -3,997,000,000 | -4,252,000,000 | 13,704,982,043 | -4,227,000,000 | -4,789,000,000 | -4,689,000,000 | -4,978,000,000 | 14,587,980,434 | -4,962,000,000 | -4,842,000,000 | -4,842,000,000 | -4,784,000,000 | -5,415,000,000 | 16,424,978,160 | -5,496,000,000 | -5,571,000,000 | -5,358,000,000 | -5,638,000,000 | 14,212,980,149 | -5,117,000,000 | -9,096 | -4,334,000,000 | -4,805,000,000 | 11,955,983,239 | -4,296,000,000 | -3,957,000,000 | -3,561,000,000 | ||
gross profit | 3,682,000,000 | 3,749,000,000 | 3,242,000,000 | 3,253,000,000 | 3,010,000,000 | 2,771,000,000 | 2,641,000,000 | -7,153,990,205 | 2,342,000,000 | 2,497,000,000 | 2,315,000,000 | 2,447,000,000 | -6,325,991,227 | 2,403,000,000 | 2,063,000,000 | 2,063,000,000 | 1,860,000,000 | 2,192,000,000 | -7,211,990,596 | 2,309,000,000 | 2,437,000,000 | 2,466,000,000 | 2,697,000,000 | -6,604,990,698 | 2,458,000,000 | 4,147 | 1,977,000,000 | 2,488,000,000 | -6,184,991,327 | 2,211,000,000 | 1,941,000,000 | 1,836,000,000 | ||
yoy | 24.55% | 17.00% | 23.17% | 28.52% | 10.97% | 14.08% | -392.36% | -137.02% | 3.91% | 12.22% | 18.61% | -440.11% | 9.63% | -128.61% | -10.65% | -23.68% | -11.11% | -367.41% | -134.96% | -0.85% | 59464573.26% | 36.42% | -365.47% | -139.74% | -100.00% | 1.85% | 35.51% | |||||||
qoq | -1.79% | 15.64% | -0.34% | 8.63% | 4.92% | -136.92% | -405.46% | -6.21% | 7.86% | -5.39% | -138.68% | -363.25% | 16.48% | 0.00% | 10.91% | -15.15% | -130.39% | -412.34% | -5.25% | -1.18% | -8.57% | -140.83% | -368.71% | 59271662.72% | -100.00% | -20.54% | -140.23% | -379.74% | 13.91% | 5.72% | ||||
gross margin % | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | 29.88% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | 31.31% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | |
selling and marketing expenses | -260,000,000 | -216,000,000 | -199,000,000 | -248,000,000 | -210,000,000 | -187,000,000 | -255,000,000 | 641,999,103 | -219,000,000 | -211,000,000 | -212,000,000 | -266,000,000 | 877,998,856 | -245,000,000 | -303,000,000 | -303,000,000 | -330,000,000 | -750,000,000 | 1,927,997,322 | -587,000,000 | -669,000,000 | -672,000,000 | -773,000,000 | 1,701,997,525 | -642,000,000 | -1,060 | -671,000,000 | 1,369,997,959 | -517,000,000 | -416,000,000 | -542,000,000 | |||
general and administrative expenses | -1,051,000,000 | -940,000,000 | -944,000,000 | -926,000,000 | -938,000,000 | -949,000,000 | -1,011,000,000 | 3,109,995,879 | -1,049,000,000 | -1,044,000,000 | -1,017,000,000 | -1,095,000,000 | 3,317,995,587 | -1,192,000,000 | -1,114,000,000 | -1,114,000,000 | -1,012,000,000 | -1,067,000,000 | 2,941,995,991 | -1,051,000,000 | -1,008,000,000 | -883,000,000 | -906,000,000 | 2,194,996,899 | -790,000,000 | -1,405 | -681,000,000 | -747,000,000 | 1,955,997,297 | -720,000,000 | -634,000,000 | -810,000,000 | ||
total operating expenses | -1,311,000,000 | -1,156,000,000 | -1,143,000,000 | -1,174,000,000 | -1,148,000,000 | -1,136,000,000 | -1,266,000,000 | 3,751,994,982 | -1,268,000,000 | -1,255,000,000 | -1,229,000,000 | -1,361,000,000 | 4,195,994,443 | -1,437,000,000 | -1,417,000,000 | -1,417,000,000 | -1,342,000,000 | -1,817,000,000 | 4,869,993,313 | -1,638,000,000 | -1,677,000,000 | -1,555,000,000 | -1,679,000,000 | 3,896,994,424 | -1,432,000,000 | -2,465 | -1,162,000,000 | -1,418,000,000 | 3,325,995,256 | -1,237,000,000 | -1,050,000,000 | -1,352,000,000 | ||
interest income | 245,000,000 | 254,000,000 | 297,000,000 | 315,000,000 | 304,000,000 | 278,000,000 | 277,000,000 | -774,998,948 | 273,000,000 | 265,000,000 | 237,000,000 | 224,000,000 | -486,999,289 | 186,000,000 | 151,000,000 | 151,000,000 | 150,000,000 | 122,000,000 | -407,999,470 | 131,000,000 | 123,000,000 | 154,000,000 | 156,000,000 | -465,999,378 | 139,000,000 | 327 | 174,000,000 | 173,000,000 | -441,999,385 | 154,000,000 | 144,000,000 | 100,000,000 | ||
other gains | 94,000,000 | 131,000,000 | 2,440,000,000 | 15,000,000 | 32,000,000 | 46,000,000 | 62,000,000 | -167,999,770 | 78,000,000 | 32,000,000 | 58,000,000 | 78,000,000 | -437,999,484 | 109,000,000 | 248,000,000 | 248,000,000 | 81,000,000 | 185,000,000 | -367,999,447 | 117,000,000 | 152,000,000 | 99,000,000 | 122,000,000 | -239,999,638 | 95,000,000 | 145 | 58,000,000 | -41,000,000 | -118,999,922 | 60,000,000 | 50,000,000 | -35,000,000 | ||
operating profit | 2,710,000,000 | 2,978,000,000 | 4,836,000,000 | 2,409,000,000 | 2,198,000,000 | 1,959,000,000 | 1,714,000,000 | -4,344,993,941 | 1,425,000,000 | 1,539,000,000 | 1,381,000,000 | 1,388,000,000 | -3,054,995,557 | 1,261,000,000 | 1,045,000,000 | 1,045,000,000 | 749,000,000 | 682,000,000 | -3,117,996,200 | 919,000,000 | 1,035,000,000 | 1,164,000,000 | 1,296,000,000 | -3,413,995,290 | 1,260,000,000 | 2,154 | 1,047,000,000 | 1,202,000,000 | -3,419,995,378 | 1,188,000,000 | 1,085,000,000 | -970,000,000 | ||
yoy | 35.49% | 146.86% | 40.55% | 54.25% | 27.29% | 24.11% | -413.04% | -146.64% | 22.05% | 32.15% | 32.82% | -507.88% | 84.90% | -133.52% | 13.71% | -27.63% | -41.41% | -340.59% | -126.92% | -17.86% | 54038897.21% | 23.78% | -384.03% | -136.84% | -100.00% | -3.50% | -223.92% | |||||||
qoq | -9.00% | -38.42% | 100.75% | 12.20% | 14.29% | -139.45% | -404.91% | -7.41% | 11.44% | -0.50% | -145.43% | -342.27% | 20.67% | 0.00% | 39.52% | 9.82% | -121.87% | -439.28% | -11.21% | -11.08% | -10.19% | -137.96% | -370.95% | 58495721.73% | -100.00% | -12.90% | -135.15% | -387.88% | 9.49% | -211.86% | ||||
operating margin % | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | 15.13% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | 16.27% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | |
share of net profit of investments accounted for using equity method | 11,000,000 | 16,000,000 | 31,000,000 | 54,000,000 | 26,750,000 | 49,000,000 | 5,000,000 | |||||||||||||||||||||||||||
finance cost | -32,000,000 | -12,000,000 | -25,000,000 | 59,000,000 | -26,000,000 | -30,000,000 | -30,000,000 | -27,750,000 | -35,000,000 | -42,000,000 | -34,000,000 | -31,000,000 | -19,250,000 | -24,000,000 | -23,000,000 | -23,000,000 | -30,000,000 | -31,000,000 | -22,500,000 | -30,000,000 | -29,000,000 | -31,000,000 | -18,000,000 | 78,999,903 | -42,000,000 | -37 | -20,000,000 | 56,999,936 | -18,000,000 | -22,000,000 | ||||
profit before income tax | 2,689,000,000 | 2,982,000,000 | 4,834,000,000 | 2,499,000,000 | 2,226,000,000 | 1,911,000,000 | 1,704,000,000 | -4,340,993,955 | 1,439,000,000 | 1,535,000,000 | 1,367,000,000 | 1,373,000,000 | -2,999,995,627 | 1,245,000,000 | 1,016,000,000 | 1,016,000,000 | 739,000,000 | 652,000,000 | -2,979,996,368 | 890,000,000 | 984,000,000 | 1,106,000,000 | 1,283,000,000 | -3,348,995,368 | 1,251,000,000 | 2,098 | 1,016,000,000 | 1,187,000,000 | -3,352,995,460 | 1,168,000,000 | 1,060,000,000 | -969,000,000 | ||
income tax expense | -477,000,000 | -515,000,000 | -446,000,000 | -423,000,000 | -432,000,000 | -381,000,000 | -295,000,000 | 529,999,175 | -176,000,000 | -187,000,000 | -167,000,000 | -168,000,000 | 365,999,466 | -152,000,000 | -124,000,000 | -124,000,000 | -90,000,000 | -75,000,000 | 341,999,583 | -102,000,000 | -113,000,000 | -127,000,000 | -71,000,000 | 384,999,544 | -116,000,000 | -269 | -130,000,000 | -147,000,000 | 415,999,437 | -145,000,000 | -132,000,000 | 94,000,000 | ||
profit for the period | 2,212,000,000 | 2,467,000,000 | 4,388,000,000 | 1,794,000,000 | 1,530,000,000 | 952,750,000 | 1,263,000,000 | 1,348,000,000 | 1,200,000,000 | 658,500,000 | 1,093,000,000 | 892,000,000 | 892,000,000 | 649,000,000 | 577,000,000 | 659,500,000 | 788,000,000 | 871,000,000 | 979,000,000 | 741,000,000 | 1,135,000,000 | 1,829 | 886,000,000 | 734,250,000 | 1,023,000,000 | 928,000,000 | ||||||||
attributable to: | ||||||||||||||||||||||||||||||||||
equity holders of the company | 2,153,000,000 | 2,409,000,000 | 4,291,000,000 | 1,682,000,000 | 1,422,000,000 | -3,613,995,080 | 1,168,000,000 | 1,298,000,000 | 1,148,000,000 | 1,151,000,000 | -2,525,996,323 | 1,061,000,000 | 856,000,000 | 856,000,000 | 609,000,000 | 536,000,000 | -2,492,996,971 | 740,000,000 | 827,000,000 | 926,000,000 | 1,197,000,000 | -2,957,995,845 | 1,132,000,000 | 1,826 | 887,000,000 | 1,042,000,000 | -2,939,996,018 | 1,026,000,000 | 927,000,000 | -876,000,000 | ||||
non-controlling interests | 59,000,000 | 58,000,000 | 97,000,000 | 112,000,000 | 108,000,000 | -196,999,700 | 95,000,000 | 50,000,000 | 52,000,000 | 54,000,000 | -107,999,838 | 32,000,000 | 36,000,000 | 36,000,000 | 40,000,000 | 41,000,000 | -144,999,814 | 48,000,000 | 44,000,000 | 53,000,000 | 15,000,000 | -5,999,979 | 3,000,000 | 3 | 1,000,000 | 1,000,000 | ||||||||
earnings per share for class a and class b ordinary shares | ||||||||||||||||||||||||||||||||||
basic | 0.7 | 0.79 | 1.4 | 0.54 | 0.46 | 0.42 | 0.37 | 0.42 | 0.37 | 0.37 | 0.37 | 0.33 | 0.27 | 0.19 | 0.16 | 0.16 | 0.22 | 0.25 | 0.28 | 0.36 | 0.36 | 0.34 | 0.27 | 0.32 | 0.32 | 0.31 | 0.29 | -0.28 | ||||||
diluted | 0.69 | 0.78 | 1.39 | 0.54 | 0.46 | 0.41 | 0.37 | 0.41 | 0.36 | 0.36 | 0.36 | 0.33 | 0.26 | 0.18 | 0.16 | 0.16 | 0.22 | 0.24 | 0.27 | 0.36 | 0.36 | 0.34 | 0.26 | 0.31 | 0.31 | 0.31 | 0.28 | -0.28 | ||||||
earnings per ads | ||||||||||||||||||||||||||||||||||
basic | 1.4 | 1.57 | 2.81 | 1.09 | 0.92 | 0.84 | 0.75 | 0.83 | 0.74 | 0.73 | 0.73 | 0.67 | 0.53 | 0.37 | 0.33 | 0.32 | 0.45 | 0.49 | 0.55 | 0.72 | 0.72 | 0.68 | 0.54 | 0.63 | 0.63 | 0.63 | 0.57 | -0.56 | ||||||
diluted | 1.38 | 1.55 | 2.77 | 1.07 | 0.91 | 0.83 | 0.74 | 0.82 | 0.73 | 0.72 | 0.72 | 0.66 | 0.53 | 0.37 | 0.32 | 0.33 | 0.44 | 0.49 | 0.54 | 0.71 | 0.71 | 0.67 | 0.53 | 0.62 | 0.62 | 0.62 | 0.55 | -0.56 | ||||||
shares used in earnings per class a and class b ordinary share computation: | ||||||||||||||||||||||||||||||||||
basic | 3,074,517,375 | 3,059,783,073 | 3,054,522,173 | 3,087,608,798 | 3,081,992,364 | 781,952,434 | 3,134,975,498 | 3,127,610,931 | 3,120,690,738 | 3,142,973,505 | 806,217,598 | 3,176,110,236 | 3,226,303,011 | 3,273,281,390 | 3,284,580,063 | 833,510,007.75 | 3,305,669,441 | 3,342,313,643 | 3,354,845,726 | 3,320,795,974 | 827,767,972.5 | 3,316,674,790 | 3,306,901,002 | 3,298,087,474 | 816,054,312.5 | 3,269,006,517 | 3,250,074,601 | 3,126,915,062 | ||||||
diluted | 3,118,471,326 | 3,102,937,547 | 3,093,008,542 | 3,138,833,816 | 3,123,242,656 | 793,022,518.75 | 3,173,371,472 | 3,168,826,599 | 3,165,297,869 | 3,175,415,350 | 813,997,891 | 3,206,799,580 | 3,248,584,128 | 3,302,130,101 | 3,308,612,118 | 845,656,920.5 | 3,337,499,968 | 3,375,732,279 | 3,403,590,157 | 3,364,932,615 | 838,976,623.5 | 3,361,909,938 | 3,350,941,875 | 3,349,111,362 | 835,570,167.75 | 3,331,806,938 | 3,349,737,375 | 3,126,915,062 | ||||||
ads used in earnings per ads computation | ||||||||||||||||||||||||||||||||||
basic | 1,537,258,688 | 1,529,891,537 | 1,527,261,087 | 1,543,804,399 | 1,540,996,182 | 390,976,217 | 1,567,487,749 | 1,563,805,465 | 1,560,345,369 | 1,571,486,752 | 403,108,799 | 1,588,055,118 | 1,613,151,506 | 1,636,640,695 | 1,642,290,032 | 416,755,004 | 1,652,834,720 | 1,671,156,821 | 1,677,422,863 | 1,660,397,987 | 413,883,986.25 | 1,658,337,395 | 1,653,450,501 | 1,649,043,737 | 408,027,156.25 | 1,634,503,259 | 1,625,037,301 | 1,563,457,531 | ||||||
diluted | 1,559,235,663 | 1,551,468,773 | 1,546,504,271 | 1,569,416,908 | 1,561,621,328 | 396,511,259.5 | 1,586,685,736 | 1,584,413,299 | 1,582,648,934 | 1,587,707,675 | 406,998,945.5 | 1,603,399,790 | 1,624,292,064 | 1,651,065,051 | 1,654,306,059 | 422,828,460.25 | 1,668,749,984 | 1,687,866,139 | 1,701,795,078 | 1,682,466,307 | 419,488,311.75 | 1,680,954,969 | 1,675,470,937 | 1,674,555,681 | 417,785,084 | 1,665,903,469 | 1,674,868,687 | 1,563,457,531 | ||||||
share of net (loss)/ profit of investments accounted for using equity method | 23,000,000 | |||||||||||||||||||||||||||||||||
profit for the period/year | 2,076,000,000 | 1,409,000,000 | 1,205,000,000 | 1,212,000,000 | 1,040,000,000 | -875,000,000 | ||||||||||||||||||||||||||||
share of net profit/(loss) of investments accounted for using equity method | -18,000,000 | 16,000,000 | -21,999,962 | 8,000,000 | 1,000,000 | -12,000,000 | 1,000,000 | |||||||||||||||||||||||||||
share of net profit of investments | ||||||||||||||||||||||||||||||||||
accounted for using equity method | 20,000,000 | |||||||||||||||||||||||||||||||||
share of net (loss)/profit of investments accounted for using equity method | 38,000,000 | |||||||||||||||||||||||||||||||||
share of net gains of investments accounted for using equity method | 20,000,000 | |||||||||||||||||||||||||||||||||
total revenues | 6,905,000,000 | 13,243 | ||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||
qoq | ||||||||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||
share of net income of investments accounted for using equity method | -6,000,000 | 20,000,000 | -22,000,000 | -27,000,000 | ||||||||||||||||||||||||||||||
share of net (loss)/gain of investments accounted for using equity method | 3,500,000 | 33,000,000 | ||||||||||||||||||||||||||||||||
revenue from online music services | 4,265 | |||||||||||||||||||||||||||||||||
revenue from social entertainment services and others | 8,978 | |||||||||||||||||||||||||||||||||
share of net losses of investments accounted for using equity method | -19 | |||||||||||||||||||||||||||||||||
earnings per share for class a and class b ordinary shares | ||||||||||||||||||||||||||||||||||
— basic | 0.55 | |||||||||||||||||||||||||||||||||
— diluted | 0.55 | |||||||||||||||||||||||||||||||||
earnings per ads | ||||||||||||||||||||||||||||||||||
share of net loss of investments accounted for using equity method | -11,000,000 | |||||||||||||||||||||||||||||||||
share-based payments in respect of issuance of ordinary shares to music label partners | -1,519,000,000 | |||||||||||||||||||||||||||||||||
share of loss of investments accounted for using equity method | -2,500,000 | |||||||||||||||||||||||||||||||||
shares used in earning per class a and class b ordinary share computation: | ||||||||||||||||||||||||||||||||||
basic | 3,074,517,375 | 3,059,783,073 | 3,054,522,173 | 3,087,608,798 | 3,081,992,364 | 781,952,434 | 3,134,975,498 | 3,127,610,931 | 3,120,690,738 | 3,142,973,505 | 806,217,598 | 3,176,110,236 | 3,226,303,011 | 3,273,281,390 | 3,284,580,063 | 833,510,007.75 | 3,305,669,441 | 3,342,313,643 | 3,354,845,726 | 3,320,795,974 | 827,767,972.5 | 3,316,674,790 | 3,306,901,002 | 3,298,087,474 | 816,054,312.5 | 3,269,006,517 | 3,250,074,601 | 3,126,915,062 | ||||||
diluted | 3,118,471,326 | 3,102,937,547 | 3,093,008,542 | 3,138,833,816 | 3,123,242,656 | 793,022,518.75 | 3,173,371,472 | 3,168,826,599 | 3,165,297,869 | 3,175,415,350 | 813,997,891 | 3,206,799,580 | 3,248,584,128 | 3,302,130,101 | 3,308,612,118 | 845,656,920.5 | 3,337,499,968 | 3,375,732,279 | 3,403,590,157 | 3,364,932,615 | 838,976,623.5 | 3,361,909,938 | 3,350,941,875 | 3,349,111,362 | 835,570,167.75 | 3,331,806,938 | 3,349,737,375 | 3,126,915,062 | ||||||
share of profit of investments accounted for using equity method | 10,000,000 | |||||||||||||||||||||||||||||||||
fair value change on puttable shares | -9,000,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-11-12 | 2025-09-30 | 2025-08-12 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-03-31 | 2021-03-22 | 2020-12-31 | 2020-08-24 | 2020-05-11 | 2020-03-31 | 2020-03-16 | 2019-12-31 | 2019-11-12 | 2019-08-12 | 2019-03-19 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||
non-current assets | ||||||||||||||||||||||||||||||
property, plant and equipment | 1,049,000,000 | 1,049,000,000 | 963,000,000 | 963,000,000 | 881,000,000 | 803 | 591,000,000 | 526,000,000 | 490 | 436,000,000 | 400,000,000 | 340,000,000 | 323 | 289,000,000 | 268,000,000 | 247,000,000 | 243 | 232,000,000 | 181,000,000 | 176,000,000 | 176 | 178 | 171,000,000 | 176 | 179,000,000 | 179 | 162,000,000 | 154,000,000 | 168,000,000 | 168 |
land use rights | 2,308,000,000 | 2,308,000,000 | 2,327,000,000 | 2,327,000,000 | 2,345,000,000 | 2,364 | 2,401,000,000 | 2,419,000,000 | 2,437 | 2,456,000,000 | 2,444,000,000 | 2,462,000,000 | 2,480 | 2,499,000,000 | 2,517,000,000 | 2,535,000,000 | ||||||||||||||
right-of-use assets | 309,000,000 | 309,000,000 | 310,000,000 | 310,000,000 | 316,000,000 | 295 | 308,000,000 | 317,000,000 | 367 | 390,000,000 | 334,000,000 | 362,000,000 | 398 | 435,000,000 | 465,000,000 | 268,000,000 | 283 | 291,000,000 | 296,000,000 | 311,000,000 | 311 | 131 | 129,000,000 | 311 | 148,000,000 | 148 | 144,000,000 | 139,000,000 | ||
intangible assets | 2,944,000,000 | 2,944,000,000 | 3,047,000,000 | 3,047,000,000 | 2,029,000,000 | 2,049 | 2,034,000,000 | 2,023,000,000 | 2,032 | 2,136,000,000 | 2,195,000,000 | 2,289,000,000 | 2,368 | 2,491,000,000 | 2,751,000,000 | 2,692,000,000 | 2,829 | 2,764,000,000 | 2,551,000,000 | 2,020,000,000 | 2,020 | 1,953 | 1,615,000,000 | 2,020 | 1,622,000,000 | 1,622 | 1,637,000,000 | 1,669,000,000 | 1,763,000,000 | 1,763 |
goodwill | 20,517,000,000 | 20,517,000,000 | 20,465,000,000 | 20,465,000,000 | 19,648,000,000 | 19,647 | 19,646,000,000 | 19,567,000,000 | 19,542 | 19,542,000,000 | 19,538,000,000 | 19,538,000,000 | 19,493 | 19,493,000,000 | 19,493,000,000 | 19,126,000,000 | 19,121 | 19,100,000,000 | 19,062,000,000 | 17,492,000,000 | 17,492 | 17,140 | 17,140,000,000 | 17,492 | 17,140,000,000 | 17,140 | 17,140,000,000 | 17,140,000,000 | 17,088,000,000 | 17,088 |
investments accounted for using equity method | 1,856,000,000 | 1,856,000,000 | 1,859,000,000 | 1,859,000,000 | 1,866,000,000 | 4,669 | 4,693,000,000 | 4,277,000,000 | 4,274 | 4,370,000,000 | 4,483,000,000 | 4,291,000,000 | 4,330 | 4,386,000,000 | 4,117,000,000 | 3,652,000,000 | 3,599 | 3,631,000,000 | 3,551,000,000 | 2,255,000,000 | 2,255 | 2,255 | 2,035,000,000 | 2,255 | 489,000,000 | 489 | 448,000,000 | 411,000,000 | 236,000,000 | 236 |
financial assets at fair value through other comprehensive income | 30,940,000,000 | 30,940,000,000 | 34,254,000,000 | 34,254,000,000 | 24,780,000,000 | 14,498 | 10,294,000,000 | 8,791,000,000 | 6,540 | 5,502,000,000 | 5,592,000,000 | 4,694,000,000 | 3,168 | 3,172,000,000 | 3,240,000,000 | 4,904,000,000 | 7,302 | 7,177,000,000 | 8,432,000,000 | 9,771,000,000 | 9,771 | 8,652 | 3,679,000,000 | 9,771 | 4,461,000,000 | 4,461 | 3,448,000,000 | 4,299,000,000 | 3,331,000,000 | 3,331 |
other investments | 305,000,000 | 305,000,000 | 308,000,000 | 308,000,000 | 309,000,000 | 309 | 331,000,000 | 327,000,000 | 307 | 321,000,000 | 322,000,000 | 301,000,000 | 304 | 299,000,000 | 285,000,000 | 348,000,000 | 199 | 201,000,000 | 350,000,000 | 349,000,000 | 349 | 217 | 217,000,000 | 349 | 217,000,000 | 217 | 217,000,000 | 217,000,000 | 217,000,000 | 217 |
prepayments, deposits and other assets | 373,000,000 | 373,000,000 | 263,000,000 | 263,000,000 | 312,000,000 | 425 | 419,000,000 | 437,000,000 | 540 | 580,000,000 | 642,000,000 | 599,000,000 | 709 | 659,000,000 | 622,000,000 | 675,000,000 | 743 | 2,297,000,000 | 967,000,000 | 956,000,000 | 956 | 998 | 983,000,000 | 956 | 816,000,000 | 816 | 2,811,000,000 | 2,199,000,000 | 1,823,000,000 | 901 |
deferred tax assets | 538,000,000 | 538,000,000 | 431,000,000 | 431,000,000 | 393,000,000 | 422 | 369,000,000 | 360,000,000 | 352 | 375,000,000 | 343,000,000 | 352,000,000 | 347 | 392,000,000 | 399,000,000 | 357,000,000 | 346 | 340,000,000 | 308,000,000 | 303,000,000 | 303 | 214 | 191,000,000 | 303 | 192,000,000 | 192 | 129,000,000 | 123,000,000 | 123,000,000 | 123 |
term deposits | 13,810,000,000 | 13,810,000,000 | 12,769,000,000 | 12,769,000,000 | 11,029,000,000 | 10,419 | 10,529,000,000 | 7,589,000,000 | 8,719 | 8,769,000,000 | 7,570,000,000 | 8,040,000,000 | 6,530 | 6,570,000,000 | 4,433,000,000 | 5,933,000,000 | 4,303 | 4,253,000,000 | 3,453,000,000 | 2,953,000,000 | 2,953 | 1,010 | 1,010,000,000 | 2,953 | 500,000,000 | 500 | 500,000,000 | 550,000,000 | ||
current assets | ||||||||||||||||||||||||||||||
inventories | 57,000,000 | 57,000,000 | 32,000,000 | 32,000,000 | 18,000,000 | 23 | 14,000,000 | 11,000,000 | 8 | 5,000,000 | 6,000,000 | 12,000,000 | 14 | 20,000,000 | 23,000,000 | 23,000,000 | 24 | 27,000,000 | 18,000,000 | 18,000,000 | 18 | 30 | 26,000,000 | 18 | 26,000,000 | 26 | 32,000,000 | 27,000,000 | 35,000,000 | 35 |
accounts receivable | 3,682,000,000 | 3,682,000,000 | 3,729,000,000 | 3,729,000,000 | 3,201,000,000 | 3,508 | 3,024,000,000 | 2,808,000,000 | 2,918 | 2,502,000,000 | 2,459,000,000 | 2,722,000,000 | 2,670 | 2,916,000,000 | 2,898,000,000 | 2,513,000,000 | 3,610 | 2,686,000,000 | 2,817,000,000 | 2,800,000,000 | 2,800 | 1,989 | 2,084,000,000 | 2,800 | 2,198,000,000 | 2,198 | 1,734,000,000 | 1,685,000,000 | 1,483,000,000 | 1,483 |
restricted cash | 15,000,000 | 15,000,000 | 20,000,000 | 20,000,000 | 11,000,000 | 11 | 7,000,000 | 31,000,000 | 31 | 10,000,000 | 11,000,000 | 41,000,000 | 34 | |||||||||||||||||
cash and cash equivalents | 11,255,000,000 | 11,255,000,000 | 10,999,000,000 | 10,999,000,000 | 12,022,000,000 | 13,164 | 12,251,000,000 | 10,218,000,000 | 13,567 | 12,381,000,000 | 12,950,000,000 | 12,129,000,000 | 9,555 | 8,582,000,000 | 10,044,000,000 | 8,353,000,000 | 6,591 | 5,078,000,000 | 10,274,000,000 | 11,128,000,000 | 11,128 | 11,776 | 12,266,000,000 | 11,128 | 15,426,000,000 | 15,426 | 20,036,000,000 | 19,350,000,000 | 17,356,000,000 | 17,356 |
total assets | 104,866,000,000 | 104,866,000,000 | 107,873,000,000 | 107,873,000,000 | 98,084,000,000 | 90,444 | 82,405,000,000 | 79,176,000,000 | 75,536 | 72,956,000,000 | 72,466,000,000 | 69,113,000,000 | 67,009 | 66,755,000,000 | 66,308,000,000 | 65,997,000,000 | 67,254 | 66,392,000,000 | 68,105,000,000 | 68,273,000,000 | 68,273 | 58,359 | 52,456,000,000 | 68,273 | 52,678,000,000 | 52,678 | 49,941,000,000 | 48,892,000,000 | 44,605,000,000 | 44,605 |
equity | ||||||||||||||||||||||||||||||
equity attributable to equity holders of the company | 37,721 | |||||||||||||||||||||||||||||
share capital | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2 | 2,000,000 | 2,000,000 | 2 | 2,000,000 | 2,000,000 | 2,000,000 | 2 | 2,000,000 | 2,000,000 | 2,000,000 | 2 | 2,000,000 | 2,000,000 | 2,000,000 | 2 | 2 | 2,000,000 | 2 | 2,000,000 | 2 | 2,000,000 | 2,000,000 | 2,000,000 | 2 |
additional paid-in capital | 29,895,000,000 | 29,895,000,000 | 29,463,000,000 | 29,463,000,000 | 29,176,000,000 | 29,035 | 36,643,000,000 | 36,559,000,000 | 36,576 | 36,595,000,000 | 36,528,000,000 | 36,447,000,000 | 36,456 | 36,493,000,000 | 36,379,000,000 | 36,187,000,000 | 36,238 | 36,236,000,000 | 35,831,000,000 | 35,044,000,000 | 35,044 | 34,745 | 34,570,000,000 | 35,044 | 34,425,000,000 | 34,425 | 34,310,000,000 | 34,166,000,000 | 33,776 | |
shares held for share award schemes | -794,000,000 | -794,000,000 | -545,000,000 | -545,000,000 | -540,000,000 | -520 | -353,000,000 | -327,000,000 | -302 | -297,000,000 | -247,000,000 | -227,000,000 | -202 | -200,000,000 | -193,000,000 | -186,000,000 | -183 | -178,000,000 | -127,000,000 | -78,000,000 | -78 | -62 | -48,000,000 | -78 | -31,000,000 | -31 | -29,000,000 | -19,000,000 | ||
treasury shares | -664,000,000 | -664,000,000 | -939,000,000 | -939,000,000 | -1,009,000,000 | -550 | -7,067,000,000 | -7,196,000,000 | -6,996 | -6,539,000,000 | -5,991,000,000 | -6,088,000,000 | -6,349 | -5,445,000,000 | -4,631,000,000 | -3,664,000,000 | -3,660 | -3,361,000,000 | -461,000,000 | -134,000,000 | -134 | -134 | -129,000,000 | -134 | ||||||
other reserves | 27,124,000,000 | 27,124,000,000 | 30,861,000,000 | 30,861,000,000 | 22,966,000,000 | 19,845 | 15,464,000,000 | 11,887,000,000 | 9,658 | 8,507,000,000 | 8,787,000,000 | 7,646,000,000 | 6,140 | 5,404,000,000 | 22,000,000 | 1,290,000,000 | 3,726 | 3,594,000,000 | 4,929,000,000 | 6,300,000,000 | 6,300 | 5,831 | 1,578,000,000 | 6,300 | 2,187,000,000 | 2,187 | 1,277,000,000 | 1,822,000,000 | 903,000,000 | 903 |
retained earnings | 27,188,000,000 | 27,188,000,000 | 25,036,000,000 | 25,036,000,000 | 22,642,000,000 | 20,051 | 16,520,000,000 | 18,391,000,000 | 16,969 | 15,666,000,000 | 14,498,000,000 | 13,200,000,000 | 12,052 | 10,970,000,000 | 15,659,000,000 | 14,803,000,000 | 14,194 | 13,660,000,000 | 12,037,000,000 | 11,111,000,000 | 11,111 | 8,833 | 7,894,000,000 | 11,111 | 7,007,000,000 | 7,007 | 5,980,000,000 | 4,954,000,000 | 3,040,000,000 | 3,040 |
non-controlling interests | 2,682,000,000 | 2,682,000,000 | 2,497,000,000 | 2,497,000,000 | 1,962,000,000 | 1,863 | 1,670,000,000 | 1,439,000,000 | 1,295 | 1,234,000,000 | 1,135,000,000 | 1,083,000,000 | 1,028 | 1,070,000,000 | 1,038,000,000 | 789,000,000 | 738 | 662,000,000 | 532,000,000 | 486,000,000 | 486 | 101 | 87,000,000 | 486 | 88,000,000 | 88 | 95,000,000 | 99,000,000 | 51,000,000 | 51 |
total equity | 85,433,000,000 | 85,433,000,000 | 86,375,000,000 | 86,375,000,000 | 75,199,000,000 | 69,726 | 62,879,000,000 | 60,755,000,000 | 57,202 | 55,168,000,000 | 54,712,000,000 | 52,063,000,000 | 49,127 | 48,294,000,000 | 48,276,000,000 | 49,221,000,000 | 51,055 | 50,615,000,000 | 52,743,000,000 | 52,731,000,000 | 52,731 | 49,316 | 43,954,000,000 | 52,731 | 43,678,000,000 | 43,678 | 41,635,000,000 | 41,024,000,000 | 37,772,000,000 | 37,772 |
liabilities | ||||||||||||||||||||||||||||||
non-current liabilities | ||||||||||||||||||||||||||||||
notes payables | 3,534,000,000 | 3,534,000,000 | 3,559,000,000 | 3,559,000,000 | 3,568,000,000 | 2,154 | 5,674,000,000 | 5,647,000,000 | 5,712,000,000 | 5,747,000,000 | 5,463,000,000 | 5,641,000,000 | 5,331,000,000 | 5,041,000,000 | 5,213,000,000 | |||||||||||||||
other payables and other liabilities | 365,000,000 | 365,000,000 | 345,000,000 | 345,000,000 | 4,854,000,000 | 3,381 | 3,201,000,000 | 2,936,000,000 | 3,472 | 3,204,000,000 | 3,215,000,000 | 1,000,000 | 6 | 6,000,000 | 14,000,000 | 22,000,000 | 32 | 40,000,000 | 58,000,000 | 68,000,000 | 68 | 102 | 111,000,000 | 68 | 68,000,000 | 68 | 346,000,000 | 329,000,000 | ||
deferred tax liabilities | 679,000,000 | 679,000,000 | 616,000,000 | 616,000,000 | 227,000,000 | 198 | 267,000,000 | 174,000,000 | 239 | 206,000,000 | 147,000,000 | 193,000,000 | 211 | 219,000,000 | 250,000,000 | 254,000,000 | 271 | 253,000,000 | 207,000,000 | 265,000,000 | 265 | 236 | 242,000,000 | 265 | 297,000,000 | 297 | 242,000,000 | 258,000,000 | 354 | |
lease liabilities | 227,000,000 | 227,000,000 | 232,000,000 | 232,000,000 | 251,000,000 | 219 | 243,000,000 | 257,000,000 | 297 | 320,000,000 | 254,000,000 | 284,000,000 | 306 | 349,000,000 | 378,000,000 | 199,000,000 | 205 | 203,000,000 | 203,000,000 | 218,000,000 | 218 | 62 | 65,000,000 | 218 | 78,000,000 | 78 | ||||
deferred revenue | 280,000,000 | 280,000,000 | 250,000,000 | 250,000,000 | 209,000,000 | 179 | 163,000,000 | 156,000,000 | 148 | 137,000,000 | 165,000,000 | 129,000,000 | 106 | 108,000,000 | 110,000,000 | 105,000,000 | 86 | 80,000,000 | 77,000,000 | 78,000,000 | 78 | 78 | 81,000,000 | 78 | 67,000,000 | 67 | 1,617,000,000 | 1,453,000,000 | 1,431,000,000 | 1,431 |
current liabilities | ||||||||||||||||||||||||||||||
accounts payable | 6,619,000,000 | 6,619,000,000 | 6,956,000,000 | 6,956,000,000 | 7,296,000,000 | 6,879 | 6,218,000,000 | 5,493,000,000 | 5,006 | 5,050,000,000 | 5,217,000,000 | 5,320,000,000 | 4,998 | 4,838,000,000 | 48,000,000 | 93,000,000 | 93 | 93,000,000 | 136,000,000 | 136,000,000 | 136 | 136 | 2,644,000,000 | 136 | 2,559,000,000 | 2,559 | 2,496,000,000 | 2,453,000,000 | 1,830,000,000 | 1,830 |
current tax liabilities | 948,000,000 | 948,000,000 | 851,000,000 | 851,000,000 | 911,000,000 | 934 | 696,000,000 | 670,000,000 | 567 | 491,000,000 | 461,000,000 | 414,000,000 | 404 | 476,000,000 | 393,000,000 | 425,000,000 | 363 | 407,000,000 | 602,000,000 | 445,000,000 | 445 | 399 | 484,000,000 | 445 | 386,000,000 | 386 | 377,000,000 | 357,000,000 | 235,000,000 | 235 |
total liabilities | 19,433,000,000 | 19,433,000,000 | 21,498,000,000 | 21,498,000,000 | 22,885,000,000 | 20,718 | 19,526,000,000 | 18,421,000,000 | 18,334 | 17,788,000,000 | 17,754,000,000 | 17,050,000,000 | 17,882 | 18,461,000,000 | 18,032,000,000 | 16,776,000,000 | 16,199 | 15,777,000,000 | 15,362,000,000 | 15,542,000,000 | 15,542 | 9,043 | 8,502,000,000 | 15,542 | 9,000,000,000 | 9,000 | 8,306,000,000 | 7,868,000,000 | 6,833,000,000 | 6,833 |
total equity and liabilities | 104,866,000,000 | 104,866,000,000 | 107,873,000,000 | 107,873,000,000 | 98,084,000,000 | 90,444 | 82,405,000,000 | 79,176,000,000 | 75,536 | 72,956,000,000 | 72,466,000,000 | 69,113,000,000 | 67,009 | 66,755,000,000 | 66,308,000,000 | 65,997,000,000 | 67,254 | 66,392,000,000 | 68,105,000,000 | 68,273,000,000 | 68,273 | 58,359 | 52,456,000,000 | 68,273 | 52,678,000,000 | 52,678 | 49,941,000,000 | 48,892,000,000 | 44,605,000,000 | 44,605 |
rmb | ||||||||||||||||||||||||||||||
audited | ||||||||||||||||||||||||||||||
notes payable | 3,572 | 5,636 | 5,536 | 5,062 | 5,148,000,000 | 5,175,000,000 | 5,175 | 5,175 | ||||||||||||||||||||||
short-term investments | 1,001,000,000 | 1,116,000,000 | 1,088,000,000 | 1,029 | 1,142,000,000 | 2,517,000,000 | 12 | 10,000,000 | 6,000,000 | 6 | 16,000,000 | 42,000,000 | 42 | |||||||||||||||||
land use right | 1,495 | |||||||||||||||||||||||||||||
prepayments and deposits | 850,000,000 | 892,000,000 | 901,000,000 | |||||||||||||||||||||||||||
lease liability | 86,000,000 | 81,000,000 | ||||||||||||||||||||||||||||
share premium | 33,776,000,000 | |||||||||||||||||||||||||||||
other payables | 241,000,000 | 241 | ||||||||||||||||||||||||||||
deferred income tax liabilities | 354,000,000 | |||||||||||||||||||||||||||||
other payables and accruals | 2,742,000,000 | 2,742 | ||||||||||||||||||||||||||||
available-for-sale financial assets |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-05-11 | 2019-12-31 | 2019-11-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||
non-current assets | |||||||||||||||||||||||
property, plant and equipment | 24,000,000 | -131,000,000 | |||||||||||||||||||||
land use rights | |||||||||||||||||||||||
right-of-use assets | 18,000,000 | -119,000,000 | |||||||||||||||||||||
intangible assets | 228,000,000 | -1,440,000,000 | |||||||||||||||||||||
goodwill | 2,421,000,000 | -14,742,000,000 | |||||||||||||||||||||
investments accounted for using equity method | 287,000,000 | -348,000,000 | |||||||||||||||||||||
financial assets at fair value through other comprehensive income | 520,000,000 | -3,817,000,000 | |||||||||||||||||||||
other investments | 31,000,000 | -187,000,000 | |||||||||||||||||||||
prepayments, deposits and other assets | 139,000,000 | -1,806,000,000 | |||||||||||||||||||||
deferred tax assets | 27,000,000 | -105,000,000 | |||||||||||||||||||||
term deposits | 143,000,000 | -480,000,000 | |||||||||||||||||||||
current assets | |||||||||||||||||||||||
inventories | 4,000,000 | -23,000,000 | |||||||||||||||||||||
accounts receivable | 294,000,000 | -1,442,000,000 | |||||||||||||||||||||
restricted cash | |||||||||||||||||||||||
cash and cash equivalents | 1,732,000,000 | -16,547,000,000 | |||||||||||||||||||||
total assets | 7,408,000,000 | -41,905,000,000 | |||||||||||||||||||||
equity | |||||||||||||||||||||||
equity attributable to equity holders of the company | |||||||||||||||||||||||
share capital | |||||||||||||||||||||||
additional paid-in capital | 4,882,000,000 | -29,366,000,000 | |||||||||||||||||||||
shares held for share award schemes | |||||||||||||||||||||||
treasury shares | -18,000,000 | ||||||||||||||||||||||
other reserves | 223,000,000 | -1,643,000,000 | |||||||||||||||||||||
retained earnings | 1,115,000,000 | -4,117,000,000 | |||||||||||||||||||||
non-controlling interests | 12,000,000 | 12,000,000 | |||||||||||||||||||||
total equity | 6,207,000,000 | -35,199,000,000 | |||||||||||||||||||||
liabilities | |||||||||||||||||||||||
non-current liabilities | |||||||||||||||||||||||
notes payables | |||||||||||||||||||||||
other payables and other liabilities | 16,000,000 | -281,000,000 | |||||||||||||||||||||
deferred tax liabilities | 34,000,000 | -224,000,000 | |||||||||||||||||||||
lease liabilities | 9,000,000 | ||||||||||||||||||||||
deferred revenue | 11,000,000 | -1,227,000,000 | |||||||||||||||||||||
current liabilities | |||||||||||||||||||||||
accounts payable | 373,000,000 | -2,104,000,000 | |||||||||||||||||||||
current tax liabilities | 68,000,000 | -304,000,000 | |||||||||||||||||||||
total liabilities | 1,201,000,000 | -6,706,000,000 | |||||||||||||||||||||
total equity and liabilities | 7,408,000,000 | -41,905,000,000 | |||||||||||||||||||||
net cash from operating activities | 2,045,000,000 | -881,000,000 | 2,519,000,000 | 258,000,000 | 2,686,000,000 | -626,000,000 | 215,000,000 | 1,852,000,000 | 11,000,000 | -1,253,000,000 | 2,494,000,000 | 651,000,000 | -934,000,000 | 1,878,000,000 | 151,000,000 | -1,700,000,000 | |||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
free cash flows | 2,045,000,000 | -881,000,000 | 2,519,000,000 | 258,000,000 | 2,686,000,000 | -626,000,000 | 215,000,000 | 1,852,000,000 | 11,000,000 | -1,253,000,000 | 2,494,000,000 | 651,000,000 | -934,000,000 | 1,878,000,000 | 151,000,000 | -1,700,000,000 | |||||||
net cash from investing activities | -611,000,000 | -3,221,000,000 | -329,000,000 | 1,229,000,000 | -539,000,000 | -2,382,000,000 | -578,000,000 | -2,654,000,000 | |||||||||||||||
net cash from financing activities | -66,000,000 | -1,600,000,000 | -456,000,000 | -1,089,000,000 | -522,000,000 | -816,000,000 | 47,000,000 | -80,000,000 | -695,000,000 | -578,000,000 | -395,000,000 | -1,029,000,000 | -372,000,000 | -19,000,000 | 16,000,000 | ||||||||
net increase in cash and cash equivalents | -1,888,000,000 | 2,583,000,000 | -99,001,933 | -4,338,000,000 | |||||||||||||||||||
cash and cash equivalents at beginning of the period | -1,023,000,000 | -1,142,000,000 | 13,164,000,000 | -3,349,000,000 | 13,567,000,000 | 821,000,000 | 2,574,000,000 | 9,555,000,000 | 1,691,000,000 | 1,762,000,000 | 6,591,000,000 | -3,452,000,000 | -854,000,000 | 11,128,000,000 | 11,775,984,574 | -2,178,984,574 | 2,179,000,000 | -11,997,000,000 | |||||
exchange differences on cash and cash equivalents | -89,000,000 | 12,000,000 | 16,000,000 | 22,000,000 | -15,000,000 | 19,000,076 | -145,000,000 | -8 | 8,000,000 | 197,000,000 | -8,000,000 | -4,000,067 | 78,000,000 | -96,000,000 | 22,000,000 | 184,999,731 | -185,000,169 | ||||||
cash and cash equivalents at end of the period | 256,000,000 | -1,023,000,000 | 12,022,000,000 | 2,033,000,000 | 10,218,000,000 | -569,000,000 | 821,000,000 | 12,129,000,000 | -1,462,000,000 | 1,691,000,000 | 8,353,000,000 | -1,744,000,000 | -3,452,000,000 | 10,274,000,000 | 9,640,988,224 | -1,731,988,224 | 1,732,000,000 | -16,547,000,000 | |||||
net (decrease)/increase in cash and cash equivalents | 550,003,936 | 1,770 | -3,161,000,000 | -268,000,000 | 1,770,000,000 | ||||||||||||||||||
tencent music entertainment group | |||||||||||||||||||||||
condensed consolidated statements of cash flows | |||||||||||||||||||||||
net cash provided by/(used in) investing activities | -5,498,000,000 | ||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents | 5,360,000,000 | -3,334,000,000 | |||||||||||||||||||||
net decrease in cash and cash equivalents | -1,158,000,000 | 1,747,995,530 | 1,630,000,000 | -2,502,000,000 | -876,000,000 | -446,000,000 | |||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||
cash generated from operations | 2,450 | ||||||||||||||||||||||
interest received | 132 | ||||||||||||||||||||||
income taxes paid | -88 | ||||||||||||||||||||||
net cash inflow from operating activities | 2,494 | ||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||
net cash payment for business combination | |||||||||||||||||||||||
purchase of property, plant and equipment | -18 | ||||||||||||||||||||||
purchase of intangible assets | -119 | ||||||||||||||||||||||
purchase of land use right | -526 | ||||||||||||||||||||||
placement of short-term investments | -70 | ||||||||||||||||||||||
receipt from short-term investments | 20 | ||||||||||||||||||||||
placement of term deposits with initial terms of over three months | -5,811 | ||||||||||||||||||||||
receipt from maturity of term deposits with initial terms of over three months | 6,394 | ||||||||||||||||||||||
payments for disposal of subsidiaries | |||||||||||||||||||||||
proceeds from disposal of investments accounted for using equity method | |||||||||||||||||||||||
payments for acquisition of investments accounted for using equity method | -89 | ||||||||||||||||||||||
payments for acquisition of investments accounted for as financial assets at fair value through profit or loss | |||||||||||||||||||||||
payments for loan to third parties | |||||||||||||||||||||||
receipts from repayments of loans to third parties | |||||||||||||||||||||||
dividends received | |||||||||||||||||||||||
capital reduction of an associate | |||||||||||||||||||||||
other investing activities | 1 | ||||||||||||||||||||||
net cash outflow from investing activities | -329 | ||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||
proceeds from exercise of share options | |||||||||||||||||||||||
payments for acquisition of non-controlling interests in non-wholly owned subsidiaries | |||||||||||||||||||||||
shares withheld for share award schemes | -3 | ||||||||||||||||||||||
payments for repurchase of ordinary shares | |||||||||||||||||||||||
dividends paid to the company's shareholders | |||||||||||||||||||||||
dividends paid to non-controlling interests | |||||||||||||||||||||||
proceeds from issuance of additional equity of non-wholly owned subsidiaries | 3 | ||||||||||||||||||||||
capital contribution from non-controlling interests | |||||||||||||||||||||||
payments for interests | -49 | ||||||||||||||||||||||
principal elements of lease payments | -29 | ||||||||||||||||||||||
proceeds from other equity transactions | |||||||||||||||||||||||
net cash outflow from financing activities | |||||||||||||||||||||||
net increase/ (decrease) in cash and cash equivalents | |||||||||||||||||||||||
cash and cash equivalents at beginning of the year | |||||||||||||||||||||||
cash and cash equivalents at end of the year | |||||||||||||||||||||||
net cash (used in)/provided by investing activities | 811,000,000 | ||||||||||||||||||||||
proceeds from disposal of subsidiaries | |||||||||||||||||||||||
proceeds from disposal of investments accounted for as financial assets at fair value through profit or loss or other comprehensive income | |||||||||||||||||||||||
payment for loan to third parties | |||||||||||||||||||||||
dividend received | |||||||||||||||||||||||
payment for repurchase of ordinary shares | -319 | ||||||||||||||||||||||
net cash from /(used in) investing activities | |||||||||||||||||||||||
payments for business combinations, net of cash acquired | 19 | ||||||||||||||||||||||
proceeds from disposal of investments accounted for as financial assets at fair value through profit or loss and other comprehensive income | |||||||||||||||||||||||
payments for acquisition of other investments accounted for as financial assets at fair value through profit or loss | -150 | ||||||||||||||||||||||
payments for acquisition of investments accounted for as financial assets at fair value through other comprehensive income | |||||||||||||||||||||||
repayment for loans to a third party | |||||||||||||||||||||||
receipts from repayments of loans to a third party | |||||||||||||||||||||||
capital reduction from an associate | 20 | ||||||||||||||||||||||
loans from non-controlling interests | |||||||||||||||||||||||
proceeds from issuance of ordinary shares | |||||||||||||||||||||||
proceeds from exercise of share options/rsus | 2 | ||||||||||||||||||||||
net proceeds from issuance of notes | |||||||||||||||||||||||
repayment for loan from non-controlling interests | |||||||||||||||||||||||
net cash (outflow)/inflow from financing activities | -395 | ||||||||||||||||||||||
cash and cash equivalents at beginning of the year/period | 6,591 | ||||||||||||||||||||||
cash and cash equivalents at end of the year/period | 8,353 | ||||||||||||||||||||||
net proceeds/ | |||||||||||||||||||||||
payment for loans to a third party | |||||||||||||||||||||||
payment for loan from non-controlling interests | |||||||||||||||||||||||
net cash provided by/(used in) financing activities | |||||||||||||||||||||||
profit for the period/year | |||||||||||||||||||||||
adjustments: | |||||||||||||||||||||||
amortization of intangible and other assets arising from business combinations* | 88,000,000 | 1,000,000 | |||||||||||||||||||||
share-based compensation | 137,000,000 | 10,000,000 | |||||||||||||||||||||
losses from investments** | |||||||||||||||||||||||
fair value change on puttable shares *** | |||||||||||||||||||||||
income tax effects**** | |||||||||||||||||||||||
non-ifrs net profit | 1,103,000,000 | 105,000,000 | |||||||||||||||||||||
attributable to: | |||||||||||||||||||||||
equity holders of the company | 1,104,000,000 | 109,000,000 | |||||||||||||||||||||
earnings per share for class a and class b ordinary shares | |||||||||||||||||||||||
basic | 330,000 | 30,000 | |||||||||||||||||||||
diluted | 330,000 | 30,000 | |||||||||||||||||||||
earnings per ads | |||||||||||||||||||||||
shares used in earnings per class a and class b ordinary share computation: | |||||||||||||||||||||||
ads used in earnings per ads computation | |||||||||||||||||||||||
consolidated balance sheet | |||||||||||||||||||||||
short-term investments | 1,000,000 | ||||||||||||||||||||||
notes payable | |||||||||||||||||||||||
cash and cash equivalents at beginning of the period/year | |||||||||||||||||||||||
cash and cash equivalents at end of the period/year | |||||||||||||||||||||||
payments for settlement of pre-acquisition dividends payable of cmc | |||||||||||||||||||||||
cash acquired from business combinations under common control | |||||||||||||||||||||||
net proceeds from short term investments | |||||||||||||||||||||||
proceeds from disposal of a subsidiary | |||||||||||||||||||||||
proceeds from issues of ordinary shares | |||||||||||||||||||||||
proceeds from issues of puttable shares | |||||||||||||||||||||||
proceeds from issues of ordinary shares to music label partners | |||||||||||||||||||||||
net proceeds from issues of ordinary shares upon initial public offering | |||||||||||||||||||||||
net cash inflow/(outflow) from financing activities | |||||||||||||||||||||||
net proceeds from/(purchase of) short term investments | |||||||||||||||||||||||
payments for acquisition investments accounted for using equity method | |||||||||||||||||||||||
payments for acquisition of financial assets at fair value through other comprehensive income | |||||||||||||||||||||||
payments for acquisition of financial assets at fair value through profit or loss | |||||||||||||||||||||||
payments for loans to third parties | |||||||||||||||||||||||
repayments of loans by third parties | |||||||||||||||||||||||
loans from third parties | |||||||||||||||||||||||
payment for interest in relation to non-current liabilities | |||||||||||||||||||||||
payments of principal elements and related interest of lease | |||||||||||||||||||||||
profit for the period | 886,000,000 | 95,000,000 | |||||||||||||||||||||
gains from investments | |||||||||||||||||||||||
fair value change on puttable shares ** | 9,000,000 | 0 | |||||||||||||||||||||
income tax effects*** | -17,000,000 | -1,000,000 | |||||||||||||||||||||
share-based payments in respect of issuance of ordinary shares to music label partners** | |||||||||||||||||||||||
losses from investments | |||||||||||||||||||||||
payments for settlement of pre-acquisition dividends payables of cmc | |||||||||||||||||||||||
deemed contributions arising from carve out of tencent music business | |||||||||||||||||||||||
net cash inflow from financing activities | |||||||||||||||||||||||
prepayments and deposits | -773,000,000 | ||||||||||||||||||||||
lease liability | -69,000,000 | ||||||||||||||||||||||
exchange gains on cash and cash equivalents | |||||||||||||||||||||||
net cash acquired from/(payment for) business combination | |||||||||||||||||||||||
loan to a third party | |||||||||||||||||||||||
purchase of additional equity interests in a subsidiary | |||||||||||||||||||||||
net cash inflow/(outflow) from investing activities | |||||||||||||||||||||||
deemed (distribution)/contributions arising from carve out of tencent prc music business | |||||||||||||||||||||||
exercise of share options | |||||||||||||||||||||||
exchange losses on cash and cash equivalents | |||||||||||||||||||||||
cash and cash equivalents at end of year |
