Wasu Media Holding Co.,Ltd (SHE:000156)
China
· Delayed Price · Currency is CNY 7.49
+0.12 (1.63%)
Apr 29, 2026, 2:05 PM CST
SHE:000156 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Operating Revenue | 9,061 | 9,165 | 9,341 | 9,656 | 9,311 | 8,384 | Upgrade
|
| Other Revenue | 12.86 | 12.86 | 53.13 | 50.4 | 75.53 | 99.5 | Upgrade
|
| Revenue | 9,074 | 9,178 | 9,395 | 9,707 | 9,386 | 8,484 | Upgrade
|
| Revenue Growth (YoY) | -4.17% | -2.30% | -3.22% | 3.42% | 10.64% | 11.96% | Upgrade
|
| Cost of Revenue | 6,415 | 6,461 | 6,537 | 6,788 | 6,456 | 5,759 | Upgrade
|
| Gross Profit | 2,660 | 2,717 | 2,857 | 2,919 | 2,930 | 2,725 | Upgrade
|
| Selling, General & Admin | 1,840 | 1,864 | 1,873 | 1,786 | 1,814 | 1,702 | Upgrade
|
| Research & Development | 571.47 | 595.78 | 644.73 | 600.8 | 506.01 | 371.63 | Upgrade
|
| Other Operating Expenses | 9.7 | 12.77 | 6.66 | -28.13 | 4.77 | 1.47 | Upgrade
|
| Operating Expenses | 2,449 | 2,500 | 2,668 | 2,475 | 2,426 | 2,157 | Upgrade
|
| Operating Income | 210.11 | 216.71 | 189 | 444.83 | 503.98 | 567.49 | Upgrade
|
| Interest Expense | -53.94 | -53.94 | -47.7 | -57.42 | -33.85 | -19.34 | Upgrade
|
| Interest & Investment Income | 201.49 | 208.66 | 331.58 | 304.98 | 233.91 | 256.49 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | - | - | 0.04 | Upgrade
|
| Other Non Operating Income (Expenses) | -12.32 | -16.96 | 20.09 | 4.61 | -16.29 | 4.11 | Upgrade
|
| EBT Excluding Unusual Items | 345.34 | 354.47 | 492.97 | 697 | 687.75 | 808.79 | Upgrade
|
| Gain (Loss) on Sale of Investments | 15.79 | 25.38 | 2.69 | -8.2 | -2.42 | -1.72 | Upgrade
|
| Gain (Loss) on Sale of Assets | 39 | 39.15 | 2.53 | 0.05 | 0.04 | -0.03 | Upgrade
|
| Asset Writedown | -14.45 | -15.09 | -15.22 | -40.39 | -26.84 | -20.27 | Upgrade
|
| Other Unusual Items | 77.06 | 77.06 | 58.36 | 70.48 | 148.16 | 142.82 | Upgrade
|
| Pretax Income | 462.74 | 480.97 | 541.33 | 718.94 | 806.69 | 929.58 | Upgrade
|
| Income Tax Expense | 4.81 | 5.38 | -0.49 | 15.25 | -0.53 | 2.82 | Upgrade
|
| Earnings From Continuing Operations | 457.94 | 475.59 | 541.82 | 703.69 | 807.22 | 926.76 | Upgrade
|
| Minority Interest in Earnings | -9.45 | -9.15 | -7.82 | -14.69 | -14.62 | -19.96 | Upgrade
|
| Net Income | 448.49 | 466.44 | 534 | 689 | 792.6 | 906.79 | Upgrade
|
| Net Income to Common | 448.49 | 466.44 | 534 | 689 | 792.6 | 906.79 | Upgrade
|
| Net Income Growth | -18.92% | -12.65% | -22.50% | -13.07% | -12.59% | 7.48% | Upgrade
|
| Shares Outstanding (Basic) | 1,866 | 1,866 | 1,841 | 1,862 | 1,843 | 1,851 | Upgrade
|
| Shares Outstanding (Diluted) | 1,866 | 1,866 | 1,841 | 1,862 | 1,843 | 1,851 | Upgrade
|
| Shares Change (YoY) | 1.40% | 1.32% | -1.12% | 1.03% | -0.40% | 22.84% | Upgrade
|
| EPS (Basic) | 0.24 | 0.25 | 0.29 | 0.37 | 0.43 | 0.49 | Upgrade
|
| EPS (Diluted) | 0.24 | 0.25 | 0.29 | 0.37 | 0.43 | 0.49 | Upgrade
|
| EPS Growth | -20.04% | -13.79% | -21.62% | -13.95% | -12.25% | -12.50% | Upgrade
|
| Free Cash Flow | 385.12 | 883.38 | 704.08 | 324.36 | 42.91 | 823.79 | Upgrade
|
| Free Cash Flow Per Share | 0.21 | 0.47 | 0.38 | 0.17 | 0.02 | 0.45 | Upgrade
|
| Dividend Per Share | 0.160 | 0.160 | 0.180 | 0.220 | 0.220 | 0.200 | Upgrade
|
| Dividend Growth | -11.11% | -11.11% | -18.18% | - | 10.00% | 17.65% | Upgrade
|
| Gross Margin | 29.31% | 29.60% | 30.42% | 30.08% | 31.22% | 32.12% | Upgrade
|
| Operating Margin | 2.32% | 2.36% | 2.01% | 4.58% | 5.37% | 6.69% | Upgrade
|
| Profit Margin | 4.94% | 5.08% | 5.68% | 7.10% | 8.44% | 10.69% | Upgrade
|
| Free Cash Flow Margin | 4.24% | 9.63% | 7.49% | 3.34% | 0.46% | 9.71% | Upgrade
|
| EBITDA | 980.52 | 1,015 | 1,100 | 1,323 | 1,346 | 1,365 | Upgrade
|
| EBITDA Margin | 10.81% | 11.06% | 11.70% | 13.63% | 14.34% | 16.09% | Upgrade
|
| D&A For EBITDA | 770.41 | 798.43 | 910.53 | 877.89 | 842.13 | 797.66 | Upgrade
|
| EBIT | 210.11 | 216.71 | 189 | 444.83 | 503.98 | 567.49 | Upgrade
|
| EBIT Margin | 2.32% | 2.36% | 2.01% | 4.58% | 5.37% | 6.69% | Upgrade
|
| Effective Tax Rate | 1.04% | 1.12% | - | 2.12% | - | 0.30% | Upgrade
|
| Revenue as Reported | 9,178 | 9,178 | 9,395 | 9,707 | 9,386 | 8,484 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.