WuXi AppTec Co., Ltd. (SHA:603259)
China · Delayed Price · Currency is CNY 137.82
-4.19 (-2.95%)
Nov 2, 2026, 1:25 PM CST
WuXi AppTec 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Operating Revenue | 56,102 | 43,421 | 35,767 | 38,678 | 39,321 | 22,875 |
Other Revenue | - | - | - | - | 33.61 | 27.52 |
| 56,102 | 43,421 | 35,767 | 38,678 | 39,355 | 22,902 | |
Revenue Growth | 33.15% | 21.40% | -7.53% | -1.72% | 71.84% | 38.51% |
Cost of Revenue | 25,504 | 22,185 | 23,030 | 23,766 | 24,720 | 14,625 |
Gross Profit | 30,598 | 21,236 | 12,737 | 14,912 | 14,635 | 8,277 |
Selling, General & Admin | 3,872 | 3,165 | 3,522 | 3,580 | 3,557 | 2,902 |
Research & Development | 1,152 | 1,054 | 1,239 | 1,441 | 1,614 | 942.24 |
Other Operating Expenses | 148.91 | 71.46 | 167.81 | -174.74 | 200.47 | 53.58 |
Operating Expenses | 5,463 | 4,789 | 5,263 | 5,087 | 5,489 | 3,930 |
Operating Income | 25,135 | 16,447 | 7,474 | 9,826 | 9,146 | 4,347 |
Interest Expense | - | - | -268.57 | -193.58 | -159.84 | -128.33 |
Interest & Investment Income | 6,459 | 6,418 | 1,231 | 678.32 | 378.8 | 1,548 |
Currency Exchange Gain (Loss) | - | - | 453.14 | 108.45 | 263.51 | -139.23 |
Other Non Operating Income (Expenses) | -688.21 | -389.71 | -24.65 | -21.22 | -46.55 | -8.21 |
EBT Excluding Unusual Items | 30,906 | 22,476 | 8,865 | 10,398 | 9,582 | 5,619 |
Merger & Restructuring Charges | - | - | -102.5 | - | - | - |
Impairment of Goodwill | - | - | -110.43 | -49.61 | -131.29 | - |
Gain (Loss) on Sale of Investments | 61.63 | -137.1 | 186.96 | -37.81 | 770.08 | -93.39 |
Gain (Loss) on Sale of Assets | 5.46 | -57.12 | -67.49 | -78.81 | -44.66 | 244.33 |
Asset Writedown | -72.84 | -393.82 | -1,070 | -67.4 | - | -4.96 |
Other Unusual Items | - | - | 363.71 | 5.24 | 442.01 | 250.16 |
Pretax Income | 30,900 | 21,888 | 8,065 | 10,169 | 10,618 | 6,016 |
Income Tax Expense | 5,598 | 3,884 | 1,972 | 2,132 | 1,716 | 879.66 |
Earnings From Continuing Operations | 25,303 | 18,003 | 6,093 | 8,037 | 8,903 | 5,136 |
Earnings From Discontinued Operations | 1,330 | 1,330 | 3,475 | 1,663 | - | - |
Net Income to Company | 26,632 | 19,333 | 9,568 | 9,700 | 8,903 | 5,136 |
Minority Interest in Earnings | -158.92 | -182.48 | -117.43 | -93.51 | -88.9 | -38.79 |
Net Income | 26,473 | 19,151 | 9,450 | 9,607 | 8,814 | 5,097 |
Net Income to Common | 26,473 | 19,151 | 9,450 | 9,607 | 8,814 | 5,097 |
Net Income Growth | 76.57% | 102.65% | -1.63% | 9.00% | 72.91% | 72.19% |
Shares Outstanding (Basic) | 2,912 | 2,858 | 2,881 | 2,429 | 2,928 | 2,913 |
Shares Outstanding (Diluted) | 2,967 | 2,897 | 2,899 | 2,452 | 3,125 | 2,946 |
Shares Change | 3.65% | -0.06% | 18.23% | -21.55% | 6.08% | 4.51% |
EPS (Basic) | 9.09 | 6.70 | 3.28 | 3.95 | 3.01 | 1.75 |
EPS (Diluted) | 8.92 | 6.61 | 3.26 | 3.92 | 2.82 | 1.73 |
EPS Growth | 70.36% | 102.76% | -16.80% | 38.94% | 63.01% | 64.76% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 15,930 | 11,665 | 8,403 | 7,870 | 650.34 | -2,347 |
Free Cash Flow Per Share | 5.37 | 4.03 | 2.90 | 3.21 | 0.21 | -0.80 |
Dividend Per Share | 2.089 | 1.929 | 0.982 | 0.990 | 0.893 | 0.517 |
Dividend Growth | 56.89% | 96.53% | -0.81% | 10.88% | 72.53% | 71.04% |
Gross Margin | 54.54% | 48.91% | 35.61% | 38.55% | 37.19% | 36.14% |
Operating Margin | 44.80% | 37.88% | 20.90% | 25.40% | 23.24% | 18.98% |
Profit Margin | 47.19% | 44.10% | 26.42% | 24.84% | 22.40% | 22.26% |
Free Cash Flow Margin | 28.39% | 26.86% | 23.49% | 20.35% | 1.65% | -10.25% |
EBITDA | 28,863 | 19,665 | 10,011 | 11,885 | 10,641 | 5,423 |
EBITDA Margin | 51.45% | 45.29% | 27.99% | 30.73% | 27.04% | 23.68% |
D&A For EBITDA | 3,728 | 3,217 | 2,537 | 2,059 | 1,494 | 1,076 |
EBIT | 25,135 | 16,447 | 7,474 | 9,826 | 9,146 | 4,347 |
EBIT Margin | 44.80% | 37.88% | 20.90% | 25.40% | 23.24% | 18.98% |
Effective Tax Rate | 18.12% | 17.75% | 24.45% | 20.96% | 16.16% | 14.62% |
Revenue as Reported | 12,681 | - | - | - | 39,355 | 22,902 |
Advertising Expenses | - | - | 56.12 | 54.44 | 50.99 | 34.11 |