Wasu Media Holding Co.,Ltd (SHE:000156)
China · Delayed Price · Currency is CNY 6.89
-0.07 (-1.01%)
Sep 15, 2026, 3:04 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 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Operating Revenue | 8,978 | 9,165 | 9,341 | 9,656 | 9,311 | 8,384 |
Other Revenue | 5.66 | 12.86 | 53.13 | 50.4 | 75.53 | 99.5 |
| 8,983 | 9,178 | 9,395 | 9,707 | 9,386 | 8,484 | |
Revenue Growth | -5.29% | -2.30% | -3.22% | 3.42% | 10.64% | 11.96% |
Cost of Revenue | 6,339 | 6,461 | 6,537 | 6,788 | 6,456 | 5,759 |
Gross Profit | 2,645 | 2,717 | 2,857 | 2,919 | 2,930 | 2,725 |
Selling, General & Admin | 1,834 | 1,864 | 1,873 | 1,786 | 1,814 | 1,702 |
Research & Development | 572.7 | 595.78 | 644.73 | 600.8 | 506.01 | 371.63 |
Other Operating Expenses | 36.24 | 12.77 | 6.66 | -28.13 | 4.77 | 1.47 |
Operating Expenses | 2,481 | 2,500 | 2,668 | 2,475 | 2,426 | 2,157 |
Operating Income | 163.15 | 216.71 | 189 | 444.83 | 503.98 | 567.49 |
Interest Expense | -48.9 | -53.94 | -47.7 | -57.42 | -33.85 | -19.34 |
Interest & Investment Income | 197.54 | 208.66 | 331.58 | 304.98 | 233.91 | 256.49 |
Currency Exchange Gain (Loss) | - | - | - | - | - | 0.04 |
Other Non Operating Income (Expenses) | -19.86 | -16.96 | 20.09 | 4.61 | -16.29 | 4.11 |
EBT Excluding Unusual Items | 291.94 | 354.47 | 492.97 | 697 | 687.75 | 808.79 |
Gain (Loss) on Sale of Investments | 15.47 | 25.38 | 2.69 | -8.2 | -2.42 | -1.72 |
Gain (Loss) on Sale of Assets | 38.62 | 39.15 | 2.53 | 0.05 | 0.04 | -0.03 |
Asset Writedown | -12.43 | -15.09 | -15.22 | -40.39 | -26.84 | -20.27 |
Other Unusual Items | 103.54 | 77.06 | 58.36 | 70.48 | 148.16 | 142.82 |
Pretax Income | 437.14 | 480.97 | 541.33 | 718.94 | 806.69 | 929.58 |
Income Tax Expense | 5.03 | 5.38 | -0.49 | 15.25 | -0.53 | 2.82 |
Earnings From Continuing Operations | 432.11 | 475.59 | 541.82 | 703.69 | 807.22 | 926.76 |
Minority Interest in Earnings | -9.49 | -9.15 | -7.82 | -14.69 | -14.62 | -19.96 |
Net Income | 422.62 | 466.44 | 534 | 689 | 792.6 | 906.79 |
Net Income to Common | 422.62 | 466.44 | 534 | 689 | 792.6 | 906.79 |
Net Income Growth | -22.49% | -12.65% | -22.50% | -13.07% | -12.59% | 7.48% |
Shares Outstanding (Basic) | 1,866 | 1,866 | 1,841 | 1,862 | 1,843 | 1,851 |
Shares Outstanding (Diluted) | 1,866 | 1,866 | 1,841 | 1,862 | 1,843 | 1,851 |
Shares Change | 1.36% | 1.32% | -1.12% | 1.03% | -0.40% | 22.84% |
EPS (Basic) | 0.23 | 0.25 | 0.29 | 0.37 | 0.43 | 0.49 |
EPS (Diluted) | 0.23 | 0.25 | 0.29 | 0.37 | 0.43 | 0.49 |
EPS Growth | -23.53% | -13.79% | -21.62% | -13.95% | -12.25% | -12.50% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 382.01 | 883.38 | 704.08 | 324.36 | 42.91 | 823.79 |
Free Cash Flow Per Share | 0.20 | 0.47 | 0.38 | 0.17 | 0.02 | 0.45 |
Dividend Per Share | 0.160 | 0.160 | 0.180 | 0.220 | 0.220 | 0.200 |
Dividend Growth | -11.11% | -11.11% | -18.18% | 0% | 10.00% | 17.65% |
Gross Margin | 29.44% | 29.60% | 30.42% | 30.08% | 31.22% | 32.12% |
Operating Margin | 1.82% | 2.36% | 2.01% | 4.58% | 5.37% | 6.69% |
Profit Margin | 4.71% | 5.08% | 5.68% | 7.10% | 8.44% | 10.69% |
Free Cash Flow Margin | 4.25% | 9.63% | 7.49% | 3.34% | 0.46% | 9.71% |
EBITDA | 987.82 | 1,015 | 1,100 | 1,323 | 1,346 | 1,365 |
EBITDA Margin | 11.00% | 11.06% | 11.70% | 13.63% | 14.34% | 16.09% |
D&A For EBITDA | 824.67 | 798.43 | 910.53 | 877.89 | 842.13 | 797.66 |
EBIT | 163.15 | 216.71 | 189 | 444.83 | 503.98 | 567.49 |
EBIT Margin | 1.82% | 2.36% | 2.01% | 4.58% | 5.37% | 6.69% |
Effective Tax Rate | 1.15% | 1.12% | - | 2.12% | - | 0.30% |
Revenue as Reported | 8,983 | 9,178 | 9,395 | 9,707 | 9,386 | 8,484 |