Wasion Holdings Ltd
HKEX:3393

Watchlist Manager
Wasion Holdings Ltd Logo
Wasion Holdings Ltd
HKEX:3393
Watchlist
Price: 6.87 HKD -0.43% Market Closed
Market Cap: 6.8B HKD
Have any thoughts about
Wasion Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Wasion Holdings Ltd

Revenue
7.8B CNY
Cost of Revenue
-5B CNY
Gross Profit
2.7B CNY
Operating Expenses
-1.6B CNY
Operating Income
1.1B CNY
Other Expenses
-509.4m CNY
Net Income
638.4m CNY

Income Statement
Wasion Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
809
N/A
862
+7%
1 059
+23%
1 126
+6%
1 078
-4%
1 129
+5%
1 331
+18%
1 784
+34%
1 969
+10%
2 152
+9%
2 452
+14%
2 501
+2%
2 412
-4%
2 632
+9%
2 812
+7%
3 048
+8%
2 969
-3%
2 882
-3%
2 608
-10%
2 519
-3%
2 928
+16%
3 155
+8%
3 340
+6%
3 609
+8%
3 656
+1%
3 419
-6%
3 949
+15%
4 327
+10%
4 591
+6%
5 078
+11%
5 856
+15%
6 529
+11%
7 252
+11%
7 768
+7%
Gross Profit
Cost of Revenue
(425)
(455)
(562)
(600)
(593)
(629)
(903)
(1 289)
(1 373)
(1 488)
(1 648)
(1 652)
(1 566)
(1 709)
(1 849)
(2 044)
(2 073)
(2 027)
(1 791)
(1 740)
(2 093)
(2 243)
(2 349)
(2 533)
(2 508)
(2 310)
(2 702)
(2 945)
(3 092)
(3 389)
(3 927)
(4 291)
(4 672)
(5 036)
Gross Profit
383
N/A
408
+6%
498
+22%
525
+6%
485
-8%
500
+3%
428
-14%
495
+16%
596
+20%
664
+11%
805
+21%
849
+6%
847
0%
923
+9%
963
+4%
1 004
+4%
896
-11%
855
-5%
817
-4%
779
-5%
835
+7%
913
+9%
991
+9%
1 076
+9%
1 148
+7%
1 109
-3%
1 247
+12%
1 382
+11%
1 499
+8%
1 688
+13%
1 929
+14%
2 238
+16%
2 581
+15%
2 732
+6%
Operating Income
Operating Expenses
(133)
(146)
(192)
(211)
(199)
(207)
(191)
(225)
(272)
(300)
(395)
(421)
(367)
(387)
(449)
(370)
(422)
(404)
(486)
(491)
(574)
(520)
(620)
(572)
(686)
(648)
(829)
(941)
(1 001)
(1 140)
(1 299)
(1 473)
(1 625)
(1 584)
Selling, General & Administrative
(139)
(164)
(186)
(187)
(182)
(186)
(205)
(270)
(291)
(291)
(356)
(381)
(356)
(370)
(374)
(367)
(382)
(398)
(396)
(424)
(474)
(467)
(467)
(475)
(509)
(520)
(586)
(638)
(685)
(762)
(823)
(925)
(1 050)
(1 109)
Research & Development
(18)
(23)
(30)
(35)
(31)
(40)
(41)
(44)
(66)
(87)
(118)
(128)
(134)
(138)
(112)
(116)
(143)
(139)
(147)
(172)
(182)
(196)
(218)
(229)
(246)
(257)
(335)
(391)
(301)
(420)
(428)
(482)
(541)
(616)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(124)
(68)
(150)
(153)
(140)
0
Other Operating Expenses
24
41
23
11
14
18
55
89
86
77
79
88
123
122
37
113
103
133
57
105
82
143
65
132
69
130
92
88
108
110
101
86
107
141
Operating Income
251
N/A
262
+4%
306
+17%
315
+3%
286
-9%
293
+2%
237
-19%
270
+14%
324
+20%
364
+12%
410
+13%
428
+4%
480
+12%
536
+12%
514
-4%
633
+23%
474
-25%
451
-5%
330
-27%
288
-13%
261
-9%
393
+51%
372
-5%
504
+36%
462
-8%
462
0%
418
-10%
441
+6%
497
+13%
549
+10%
630
+15%
765
+21%
956
+25%
1 148
+20%
Pre-Tax Income
Interest Income Expense
(17)
(19)
(23)
(20)
(14)
(19)
(28)
(37)
(54)
(63)
(54)
(38)
(40)
(40)
28
(32)
(5)
(37)
18
(50)
8
(51)
(4)
(74)
(22)
(61)
(22)
(22)
(17)
(23)
(41)
(82)
(97)
(100)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
16
0
(16)
(0)
0
0
0
1
110
122
(1)
(8)
(14)
(25)
(17)
(0)
0
(7)
(7)
(7)
(7)
2
1
Total Other Income
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
233
N/A
243
+4%
283
+16%
295
+4%
272
-8%
274
+1%
209
-24%
233
+12%
271
+16%
300
+11%
355
+18%
406
+14%
440
+8%
481
+9%
542
+13%
601
+11%
470
-22%
415
-12%
349
-16%
348
0%
391
+12%
341
-13%
360
+6%
417
+16%
415
0%
384
-7%
396
+3%
419
+6%
473
+13%
519
+10%
582
+12%
675
+16%
861
+27%
1 049
+22%
Net Income
Tax Provision
(21)
(23)
(21)
(27)
(10)
(8)
(17)
(17)
(23)
(28)
(32)
(43)
(39)
(41)
(55)
(69)
(48)
(39)
(41)
(52)
(53)
(26)
(29)
(45)
(57)
(64)
(52)
(48)
(45)
(55)
(71)
(86)
(100)
(138)
Income from Continuing Operations
213
220
262
268
262
266
191
216
248
273
323
363
401
439
486
533
422
375
308
297
338
314
331
372
357
319
344
371
428
465
511
589
761
911
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(4)
1
2
1
(1)
(25)
(36)
(46)
(60)
(68)
(77)
(93)
(113)
(133)
(160)
(176)
(187)
(195)
(239)
(273)
Net Income (Common)
213
N/A
220
+3%
262
+19%
268
+3%
262
-2%
266
+2%
191
-28%
216
+13%
248
+15%
273
+10%
323
+19%
363
+12%
401
+10%
436
+9%
482
+11%
534
+11%
424
-21%
376
-11%
307
-18%
272
-12%
302
+11%
268
-11%
271
+1%
304
+12%
281
-8%
227
-19%
231
+2%
238
+3%
268
+13%
288
+8%
324
+12%
394
+22%
521
+32%
638
+22%
EPS (Diluted)
0.28
N/A
0.28
N/A
0.31
+11%
0.32
+3%
0.3
-6%
0.29
-3%
0.2
-31%
0.23
+15%
0.27
+17%
0.3
+11%
0.35
+17%
0.39
+11%
0.43
+10%
0.46
+7%
0.51
+11%
0.55
+8%
0.42
-24%
0.37
-12%
0.3
-19%
0.27
-10%
0.3
+11%
0.26
-13%
0.27
+4%
0.31
+15%
0.28
-10%
0.23
-18%
0.23
N/A
0.24
+4%
0.27
+13%
0.29
+7%
0.33
+14%
0.4
+21%
0.53
+33%
0.64
+21%

See Also

Discover More