Wasion Holdings Limited (HKG:3393)
Hong Kong
· Delayed Price · Currency is HKD 26.44
+1.54 (6.18%)
Apr 29, 2026, 3:59 PM HKT
Wasion Holdings Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 10,074 | 8,717 | 7,252 | 5,856 | 4,591 | Upgrade
|
| Revenue Growth (YoY) | 15.57% | 20.19% | 23.85% | 27.56% | 16.26% | Upgrade
|
| Cost of Revenue | 6,477 | 5,681 | 4,672 | 3,927 | 3,092 | Upgrade
|
| Gross Profit | 3,597 | 3,035 | 2,581 | 1,929 | 1,499 | Upgrade
|
| Selling, General & Admin | 1,202 | 1,105 | 976.66 | 728.57 | 615.12 | Upgrade
|
| Research & Development | 734.18 | 730.4 | 681.38 | 577.44 | 424.48 | Upgrade
|
| Operating Expenses | 1,985 | 1,945 | 1,731 | 1,385 | 1,109 | Upgrade
|
| Operating Income | 1,611 | 1,090 | 849.4 | 544.22 | 389.59 | Upgrade
|
| Interest Expense | -106.6 | -125.53 | -131.53 | -112.5 | -99.27 | Upgrade
|
| Interest & Investment Income | 72.51 | 94.23 | 72.07 | 79.49 | 82.85 | Upgrade
|
| Earnings From Equity Investments | 0.95 | 0.28 | 0.76 | 3.24 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 9.24 | 0.41 | -3.52 | 29.19 | -3.17 | Upgrade
|
| Other Non Operating Income (Expenses) | 138.19 | 154.26 | 113.72 | 86.09 | 107.69 | Upgrade
|
| EBT Excluding Unusual Items | 1,726 | 1,214 | 900.9 | 629.73 | 477.69 | Upgrade
|
| Merger & Restructuring Charges | - | - | -0.18 | - | - | Upgrade
|
| Impairment of Goodwill | - | - | - | -7.68 | -7.67 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1.27 | -6.51 | -34.72 | -40.21 | 2.27 | Upgrade
|
| Gain (Loss) on Sale of Assets | 17.84 | 0.55 | -5.27 | 0.6 | 0.44 | Upgrade
|
| Pretax Income | 1,745 | 1,208 | 860.73 | 582.43 | 472.73 | Upgrade
|
| Income Tax Expense | 263.75 | 177.43 | 100.14 | 71.27 | 44.76 | Upgrade
|
| Earnings From Continuing Operations | 1,481 | 1,030 | 760.59 | 511.16 | 427.97 | Upgrade
|
| Minority Interest in Earnings | -422.86 | -324.55 | -239.36 | -187.36 | -159.89 | Upgrade
|
| Net Income | 1,058 | 705.61 | 521.23 | 323.8 | 268.08 | Upgrade
|
| Net Income to Common | 1,058 | 705.61 | 521.23 | 323.8 | 268.08 | Upgrade
|
| Net Income Growth | 49.98% | 35.37% | 60.98% | 20.78% | 15.96% | Upgrade
|
| Shares Outstanding (Basic) | 990 | 988 | 989 | 985 | 985 | Upgrade
|
| Shares Outstanding (Diluted) | 992 | 990 | 989 | 985 | 985 | Upgrade
|
| Shares Change (YoY) | 0.21% | 0.15% | 0.34% | 0.03% | 0.12% | Upgrade
|
| EPS (Basic) | 1.07 | 0.71 | 0.53 | 0.33 | 0.27 | Upgrade
|
| EPS (Diluted) | 1.07 | 0.71 | 0.53 | 0.33 | 0.27 | Upgrade
|
| EPS Growth | 49.70% | 35.11% | 60.36% | 20.82% | 15.75% | Upgrade
|
| Free Cash Flow | 957.87 | 555.22 | 1,050 | 616.89 | 34.97 | Upgrade
|
| Free Cash Flow Per Share | 0.96 | 0.56 | 1.06 | 0.63 | 0.04 | Upgrade
|
| Dividend Per Share | 0.422 | 0.357 | 0.254 | 0.203 | 0.163 | Upgrade
|
| Dividend Growth | 18.18% | 40.50% | 24.93% | 24.87% | -3.25% | Upgrade
|
| Gross Margin | 35.71% | 34.82% | 35.59% | 32.95% | 32.65% | Upgrade
|
| Operating Margin | 16.00% | 12.50% | 11.71% | 9.29% | 8.49% | Upgrade
|
| Profit Margin | 10.51% | 8.09% | 7.19% | 5.53% | 5.84% | Upgrade
|
| Free Cash Flow Margin | 9.51% | 6.37% | 14.48% | 10.54% | 0.76% | Upgrade
|
| EBITDA | 1,803 | 1,239 | 971.22 | 646.84 | 469.67 | Upgrade
|
| EBITDA Margin | 17.90% | 14.22% | 13.39% | 11.05% | 10.23% | Upgrade
|
| D&A For EBITDA | 191.3 | 149.23 | 121.81 | 102.62 | 80.09 | Upgrade
|
| EBIT | 1,611 | 1,090 | 849.4 | 544.22 | 389.59 | Upgrade
|
| EBIT Margin | 16.00% | 12.50% | 11.71% | 9.29% | 8.49% | Upgrade
|
| Effective Tax Rate | 15.12% | 14.69% | 11.63% | 12.24% | 9.47% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.