Wasion Holdings Limited (HKG:3393)

Wasion Holdings Balance Sheet

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2,317	2,790	2,645	2,028	2,579	2,255
Short-Term Investments	-	-	-	-	-	80
Trading Asset Securities	210	50	320	70	-	200
Cash & Short-Term Investments	2,527	2,840	2,965	2,098	2,579	2,535
Cash Growth	0.36%	-4.20%	41.33%	-18.65%	1.71%	42.59%
Accounts Receivable	6,736	6,210	4,955	4,948	4,662	4,501
Other Receivables	-	343.33	327.71	368.64	337.97	185.29
Receivables	6,821	6,652	5,394	5,425	5,119	4,728
Inventory	1,269	1,264	1,206	1,081	990.76	497.84
Prepaid Expenses	952.31	16.06	23.85	35.44	39.16	64.85
Other Current Assets	371.51	1,002	901.24	1,157	860.54	731.59
Total Current Assets	11,941	11,774	10,489	9,796	9,588	8,558
Property, Plant & Equipment	2,488	2,371	2,142	1,807	1,670	1,510
Long-Term Investments	324.29	324.15	101.07	293.07	267	78.78
Goodwill	330.64	330.64	330.64	330.64	338.32	313.27
Other Intangible Assets	504.49	94.58	72.14	53.44	49.32	16.21
Long-Term Deferred Tax Assets	167.13	153.79	119.56	91.46	62.14	33.73
Long-Term Deferred Charges	-	417	451.68	493.05	518.89	494.99
Other Long-Term Assets	262.11	261.3	88.51	75.93	69.61	78.65
Total Assets	16,017	15,727	13,880	13,026	12,672	11,270
Accounts Payable	5,297	5,082	3,939	3,642	3,313	2,963
Accrued Expenses	-	153.04	143.57	115.25	81.59	42.06
Current Portion of Long-Term Debt	1,941	1,616	1,679	1,715	2,047	1,788
Current Portion of Leases	16.32	15.72	5.22	9.29	7.89	5.31
Current Income Taxes Payable	95.66	110.8	101.58	100.05	74.53	52.68
Current Unearned Revenue	-	203.02	199.14	176.62	111.25	102.98
Other Current Liabilities	468.51	196.14	160.36	155.06	124.04	113.57
Total Current Liabilities	7,819	7,376	6,228	5,913	5,759	5,068
Long-Term Debt	719.61	971.47	835.14	946.84	790.34	502.13
Long-Term Leases	17.74	19.52	3.8	4.54	8.9	4.34
Long-Term Deferred Tax Liabilities	42.36	38.87	36.85	33.5	34.47	19.44
Total Liabilities	8,598	8,406	7,103	6,898	6,592	5,594
Common Stock	9.91	9.91	9.91	9.91	9.91	9.91
Additional Paid-In Capital	-	217.75	472	678.27	846.79	1,012
Retained Earnings	-	5,162	4,429	3,908	3,584	3,316
Comprehensive Income & Other	5,562	42.77	255.89	60.13	191.42	186.07
Total Common Equity	5,572	5,433	5,167	4,656	4,632	4,523
Minority Interest	1,846	1,888	1,610	1,473	1,448	1,153
Shareholders' Equity	7,419	7,321	6,777	6,128	6,080	5,676
Total Liabilities & Equity	16,017	15,727	13,880	13,026	12,672	11,270
Total Debt	2,695	2,622	2,523	2,675	2,854	2,300
Net Cash (Debt)	-168.11	217.87	441.43	-577.54	-274.74	235.71
Net Cash Growth	-	-50.64%	-	-	-	-
Net Cash Per Share	-0.17	0.22	0.45	-0.59	-0.28	0.24
Filing Date Shares Outstanding	995.88	995.88	995.88	995.88	995.88	995.88
Total Common Shares Outstanding	995.88	995.88	995.88	995.88	995.88	995.88
Working Capital	4,122	4,398	4,262	3,884	3,830	3,490
Book Value Per Share	5.60	5.46	5.19	4.68	4.65	4.54
Tangible Book Value	4,737	5,007	4,764	4,272	4,244	4,194
Tangible Book Value Per Share	4.76	5.03	4.78	4.29	4.26	4.21
Buildings	-	1,895	1,561	1,309	1,303	1,273
Machinery	-	875.04	790.81	683	552.09	483.81
Construction In Progress	-	126.45	251.48	200.09	144.43	38.5
Leasehold Improvements	-	122.42	95.1	81.32	60.88	48.21
Order Backlog	-	4,017	-	-	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.