Watchlist Manager

Watchlist

Price: 7.67 CNY 1.99% Market Closed

Market Cap: ¥14.2B

W	Wasu Media Holding Co Ltd SZSE:000156	CN

Income Statement

Currency: CNY

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	31	0	0	0	44	0	0	0	47	0	0	0	47	0	0	0	35	0	0	0	23	0	0	0	15	0	0	0	55	0	0	0	48	0	0	0	42	0	0	0	20	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	19	2	8	0	34	42	49	70	57	65	62	55	48	42	0	0
Revenue	358 N/A	329 -8%	364 +11%	362 0%	361 0%	342 -5%	339 -1%	335 -1%	344 +3%	361 +5%	375 +4%	408 +9%	456 +12%	500 +10%	531 +6%	571 +7%	566 -1%	565 0%	593 +5%	659 +11%	752 +14%	790 +5%	853 +8%	842 -1%	873 +4%	894 +2%	1 057 +18%	1 181 +12%	1 294 +10%	1 458 +13%	1 416 -3%	1 445 +2%	1 551 +7%	1 629 +5%	1 743 +7%	1 820 +4%	1 801 -1%	1 948 +8%	2 065 +6%	2 214 +7%	2 412 +9%	2 472 +2%	2 539 +3%	2 628 +4%	2 859 +9%	2 909 +2%	2 986 +3%	3 089 +3%	3 081 0%	3 118 +1%	3 179 +2%	3 148 -1%	3 209 +2%	3 266 +2%	3 272 +0%	3 356 +3%	3 436 +2%	3 481 +1%	3 526 +1%	3 546 +1%	6 988 +97%	7 636 +9%	7 792 +2%	7 900 +1%	7 578 -4%	8 394 +11%	9 344 +11%	10 296 +10%	8 484 -18%	8 800 +4%	9 001 +2%	9 234 +3%	9 386 +2%	9 541 +2%	9 705 +2%	9 784 +1%	9 707 -1%	9 624 -1%	9 616 0%	9 388 -2%	9 395 +0%	9 469 +1%	9 485 +0%	9 453 0%
Gross Profit
Cost of Revenue	(349)	(330)	(342)	(333)	(334)	(320)	(320)	(319)	(315)	(327)	(357)	(395)	(407)	(448)	(456)	(481)	(494)	(487)	(510)	(556)	(644)	(703)	(754)	(752)	(782)	(783)	(779)	(802)	(757)	(815)	(819)	(836)	(923)	(967)	(1 028)	(1 070)	(1 038)	(1 129)	(1 208)	(1 287)	(1 412)	(1 435)	(1 449)	(1 483)	(1 603)	(1 637)	(1 687)	(1 741)	(1 718)	(1 734)	(1 778)	(1 751)	(1 778)	(1 845)	(1 878)	(1 974)	(2 038)	(2 100)	(2 127)	(2 171)	(4 601)	(5 102)	(5 235)	(5 304)	(5 111)	(5 730)	(6 360)	(7 045)	(5 759)	(6 011)	(6 167)	(6 353)	(6 456)	(6 584)	(6 744)	(6 854)	(6 786)	(6 710)	(6 686)	(6 447)	(6 538)	(6 610)	(6 711)	(6 740)
Gross Profit	9 N/A	(1) N/A	22 N/A	29 +32%	27 -9%	23 -16%	19 -15%	16 -15%	29 +77%	33 +16%	18 -46%	13 -27%	48 +272%	52 +8%	75 +44%	90 +20%	72 -20%	78 +8%	83 +7%	103 +24%	108 +5%	87 -20%	99 +14%	91 -9%	91 +1%	111 +21%	278 +151%	379 +36%	536 +41%	644 +20%	596 -7%	609 +2%	628 +3%	661 +5%	715 +8%	750 +5%	763 +2%	819 +7%	857 +5%	927 +8%	1 000 +8%	1 037 +4%	1 090 +5%	1 145 +5%	1 255 +10%	1 273 +1%	1 299 +2%	1 348 +4%	1 364 +1%	1 384 +1%	1 401 +1%	1 397 0%	1 432 +3%	1 421 -1%	1 395 -2%	1 382 -1%	1 398 +1%	1 381 -1%	1 400 +1%	1 375 -2%	2 387 +74%	2 534 +6%	2 557 +1%	2 596 +2%	2 467 -5%	2 664 +8%	2 984 +12%	3 251 +9%	2 725 -16%	2 789 +2%	2 834 +2%	2 881 +2%	2 930 +2%	2 956 +1%	2 961 +0%	2 931 -1%	2 920 0%	2 914 0%	2 930 +1%	2 941 +0%	2 857 -3%	2 859 +0%	2 774 -3%	2 713 -2%
Operating Income
Operating Expenses	(189)	(191)	(182)	(151)	(378)	(379)	(387)	(347)	(39)	(40)	(35)	(112)	(264)	(266)	(277)	(64)	(283)	(285)	(291)	(297)	(115)	(138)	(98)	(83)	(45)	(18)	(166)	(237)	(398)	(464)	(436)	(455)	(464)	(478)	(499)	(508)	(527)	(541)	(551)	(592)	(653)	(672)	(719)	(737)	(751)	(785)	(803)	(840)	(895)	(917)	(918)	(935)	(934)	(941)	(935)	(922)	(907)	(941)	(952)	(977)	(1 681)	(1 850)	(1 880)	(1 896)	(1 754)	(1 939)	(2 129)	(2 338)	(2 026)	(2 075)	(2 144)	(2 203)	(2 327)	(2 356)	(2 414)	(2 411)	(2 436)	(2 453)	(2 531)	(2 576)	(2 554)	(2 602)	(2 531)	(2 508)
Selling, General & Administrative	(190)	(191)	(183)	(151)	(375)	(375)	(375)	(385)	(67)	(68)	(68)	(64)	(63)	(65)	(70)	(73)	(74)	(76)	(81)	(92)	(100)	(122)	(94)	(79)	(45)	(41)	(187)	(258)	(351)	(455)	(422)	(443)	(403)	(471)	(489)	(498)	(448)	(506)	(522)	(561)	(561)	(655)	(690)	(708)	(636)	(755)	(773)	(806)	(763)	(857)	(870)	(892)	(802)	(945)	(935)	(898)	(797)	(804)	(808)	(834)	(1 562)	(1 731)	(1 752)	(1 766)	(1 585)	(1 812)	(1 975)	(2 171)	(1 738)	(1 785)	(1 814)	(1 805)	(1 834)	(1 923)	(1 946)	(1 969)	(1 789)	(1 877)	(1 921)	(1 899)	(1 915)	(1 975)	(1 935)	(1 941)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(32)	0	0	0	(43)	0	0	0	(62)	0	0	0	(74)	0	0	0	(98)	0	0	0	(109)	0	0	0	(145)	0	0	(25)	(78)	(80)	(103)	(108)	(117)	(165)	(175)	(182)	(143)	(221)	(258)	(293)	(299)	(410)	(454)	(502)	(421)	(538)	(560)	(549)	(487)	(610)	(627)	(675)	(518)	(652)	(627)	(609)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(14)	0	0	0	(16)	0	0	0	(16)	0	0	0	(16)	0	0	0	(15)	0	0	0	(16)	0	0	0	(15)	0	0	0	(52)	0	0	0	(89)	0	0	0	(121)	0	0	0	(133)	0	0	0	(183)	0	0	0	(248)	0	0	0	(254)	0	0	0
Other Operating Expenses	0	1	1	0	(4)	(4)	(12)	38	28	28	33	(48)	(201)	(201)	(208)	9	(209)	(209)	(210)	(206)	(15)	(16)	(4)	(4)	0	22	21	21	(2)	(9)	(14)	(13)	(2)	(6)	(10)	(10)	(1)	(35)	(29)	(31)	(2)	(17)	(30)	(30)	(3)	(30)	(30)	(33)	(7)	(60)	(48)	(43)	28	4	(1)	1	20	(58)	(42)	(36)	87	47	47	52	96	94	104	125	144	120	124	103	110	104	92	107	88	34	17	(2)	133	24	31	42
Operating Income	(180) N/A	(192) -7%	(160) +17%	(122) +24%	(351) -189%	(356) -1%	(368) -3%	(331) +10%	(10) +97%	(7) +34%	(17) -147%	(99) -491%	(215) -117%	(214) +1%	(202) +5%	26 N/A	(211) N/A	(207) +2%	(208) 0%	(194) +7%	(7) +96%	(51) -649%	2 N/A	8 +400%	47 +481%	92 +99%	112 +21%	142 +26%	139 -2%	180 +30%	160 -11%	154 -4%	164 +7%	184 +12%	216 +18%	242 +12%	237 -2%	278 +17%	307 +10%	335 +9%	347 +4%	365 +5%	371 +2%	407 +10%	504 +24%	488 -3%	496 +2%	509 +3%	469 -8%	467 0%	483 +3%	462 -4%	498 +8%	480 -3%	459 -4%	460 +0%	491 +7%	440 -11%	447 +2%	398 -11%	706 +77%	685 -3%	677 -1%	700 +3%	713 +2%	726 +2%	855 +18%	912 +7%	699 -23%	714 +2%	690 -3%	677 -2%	603 -11%	600 0%	546 -9%	519 -5%	485 -7%	461 -5%	398 -14%	364 -9%	303 -17%	256 -15%	242 -5%	205 -15%
Pre-Tax Income
Interest Income Expense	(29)	(30)	(33)	(27)	(42)	(41)	(51)	(56)	(63)	(68)	(43)	0	191	190	221	0	49	51	7	(2)	(23)	(22)	(23)	(19)	62	65	40	27	(58)	(58)	(40)	(35)	(45)	(47)	(45)	(44)	(40)	(40)	(30)	(23)	(10)	(7)	0	21	28	41	67	70	103	107	109	132	151	173	192	199	232	329	343	317	255	169	166	206	224	211	197	209	191	238	221	192	200	210	225	236	208	211	199	177	203	250	249	265
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	0	0	0	0	0	(6)	0	0	0	(0)	0	0	0	(23)	0	0	0	0	0	0	0	(9)	7	7	0	(68)	(6)	(5)	0	(19)	9	9	9	(5)	0	7	7	25	0	0	(0)	(25)	0	(0)	0	(13)	0	3	1	(13)	2	0	2
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(2)	0	0	0	(2)	0	0	0	54	0	0	0	1	0	0	0	(3)	0	(1)	(1)	(6)	(6)	(6)	(6)	(12)	(14)	(14)	(14)	17	17	17	15	5	5	6	6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(112)	(112)	(108)	(36)	(303)	(303)	(304)	(304)	(7)	(7)	(7)	(6)	59	51	51	51	208	217	234	234	124	169	151	148	36	32	48	64	41	57	53	55	65	60	62	58	71	73	76	79	62	63	59	57	21	15	10	6	35	34	24	19	1	(11)	(6)	(8)	(2)	(9)	(10)	(11)	19	1	(2)	(3)	10	(5)	2	(1)	15	(1)	1	(3)	29	7	(4)	9	40	13	26	27	49	33	24	24
Pre-Tax Income	(321) N/A	(334) -4%	(301) +10%	(184) +39%	(696) -279%	(699) 0%	(722) -3%	(690) +4%	(80) +88%	(82) -2%	(66) +19%	(106) -60%	27 N/A	28 +4%	71 +151%	77 +9%	44 -43%	60 +36%	33 -45%	38 +15%	93 +143%	96 +4%	130 +34%	137 +6%	199 +45%	189 -5%	200 +6%	233 +16%	131 -44%	179 +36%	172 -3%	174 +1%	182 +5%	197 +9%	232 +17%	256 +10%	256 +0%	306 +19%	347 +14%	385 +11%	387 +1%	407 +5%	416 +2%	471 +13%	547 +16%	562 +3%	590 +5%	600 +2%	612 +2%	613 +0%	622 +1%	620 0%	642 +4%	648 +1%	652 +1%	652 0%	654 +0%	754 +15%	776 +3%	704 -9%	960 +36%	863 -10%	849 -2%	911 +7%	942 +3%	931 -1%	1 061 +14%	1 127 +6%	930 -18%	950 +2%	912 -4%	867 -5%	807 -7%	817 +1%	768 -6%	765 0%	719 -6%	685 -5%	626 -9%	569 -9%	541 -5%	542 +0%	516 -5%	496 -4%
Net Income
Tax Provision	(0)	2	(0)	(0)	0	0	0	0	(4)	(4)	(4)	(4)	(20)	(20)	(32)	(33)	(24)	(24)	(15)	(14)	(8)	(8)	(8)	(8)	(14)	(16)	(18)	(23)	(12)	(14)	(11)	(9)	(5)	(3)	(1)	1	(1)	(29)	(60)	(86)	(3)	22	51	74	(14)	(14)	(13)	(13)	(12)	(10)	(7)	(4)	(1)	(1)	(2)	(0)	(10)	(37)	(44)	(37)	(19)	8	17	8	9	14	12	5	(3)	(8)	(10)	(2)	1	(8)	(7)	(9)	(15)	(27)	(45)	(51)	0	20	39	44
Income from Continuing Operations	(321)	(332)	(301)	(184)	(696)	(699)	(722)	(690)	(84)	(86)	(70)	(110)	7	8	39	44	20	36	18	24	85	89	122	130	185	174	182	210	119	164	162	165	176	195	231	257	255	277	287	299	384	429	467	545	533	548	577	588	601	603	614	616	641	647	650	651	644	717	732	668	941	871	867	919	952	946	1 073	1 132	927	942	903	865	807	810	761	757	704	659	580	518	542	561	555	540
Income to Minority Interest	27	28	26	22	11	11	11	11	1	1	1	1	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	1	0	0	1	(0)	1	0	0	1	(2)	0	0	(2)	(0)	0	1	1	1	1	1	1	2	1	0	0	0	0	0	0	0	0	0	0	(160)	(161)	(161)	(161)	(108)	(109)	(115)	(118)	(20)	(20)	(19)	(18)	(15)	(14)	(14)	(13)	(15)	(13)	(10)	(8)	(8)	(8)	(9)	(9)
Equity Earnings Affiliates	0	0	0	0	17	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	(294) N/A	(304) -3%	(276) +9%	(163) +41%	(667) -311%	(670) 0%	(694) -4%	(662) +5%	(83) +87%	(85) -2%	(69) +18%	(109) -58%	7 N/A	8 +19%	38 +365%	43 +14%	19 -56%	35 +83%	18 -50%	24 +35%	84 +256%	88 +4%	121 +38%	129 +6%	184 +43%	174 -6%	182 +4%	211 +16%	119 -43%	165 +38%	162 -1%	165 +2%	177 +7%	196 +10%	231 +18%	258 +11%	254 -1%	275 +8%	286 +4%	298 +4%	384 +29%	430 +12%	468 +9%	546 +17%	534 -2%	549 +3%	578 +5%	588 +2%	602 +2%	605 +0%	615 +2%	616 +0%	641 +4%	647 +1%	650 +0%	652 +0%	644 -1%	717 +11%	732 +2%	668 -9%	781 +17%	710 -9%	706 -1%	759 +7%	844 +11%	837 -1%	958 +15%	1 014 +6%	907 -11%	922 +2%	884 -4%	847 -4%	793 -6%	795 +0%	747 -6%	743 0%	689 -7%	646 -6%	571 -12%	510 -11%	534 +5%	553 +4%	545 -1%	531 -3%
EPS (Diluted)	-3.05 N/A	-3.15 -3%	-2.86 +9%	-1.69 +41%	-6.92 -309%	-6.96 -1%	-7.2 -3%	-6.87 +5%	-0.7 +90%	-0.71 -1%	-0.57 +20%	-0.91 -60%	0.06 N/A	0.07 +17%	0.32 +357%	0.36 +12%	0.16 -56%	0.29 +81%	0.14 -52%	0.19 +36%	0.71 +274%	0.73 +3%	1.01 +38%	1.08 +7%	1.55 +44%	1.46 -6%	1.5 +3%	1.77 +18%	1 -44%	0.42 -58%	1.36 +224%	0.42 -69%	0.16 -62%	0.17 +6%	0.21 +24%	0.24 +14%	0.23 -4%	0.25 +9%	0.25 N/A	0.25 N/A	0.33 +32%	0.36 +9%	0.34 -6%	0.38 +12%	0.4 +5%	0.35 -13%	0.39 +11%	0.39 N/A	0.42 +8%	0.41 -2%	0.46 +12%	0.43 -7%	0.42 -2%	0.41 -2%	0.42 +2%	0.42 N/A	0.42 N/A	0.46 +10%	0.55 +20%	0.45 -18%	0.52 +16%	0.46 -12%	0.43 -7%	0.49 +14%	0.56 +14%	0.42 -25%	0.54 +29%	0.54 N/A	0.49 -9%	0.51 +4%	0.48 -6%	0.46 -4%	0.43 -7%	0.43 N/A	0.4 -7%	0.4 N/A	0.37 -8%	0.35 -5%	0.31 -11%	0.28 -10%	0.29 +4%	0.3 +3%	0.3 N/A	0.29 -3%

Income Statement Balance Sheet Cash Flow Statement

Wasu Media Holding Co Ltd
SZSE:000156

Income Statement

Earnings Waterfall
Wasu Media Holding Co Ltd

Income Statement
Wasu Media Holding Co Ltd

See Also

Company

Help

Tools

Stocks

Wasu Media Holding Co Ltd SZSE:000156

Income Statement

Earnings Waterfall Wasu Media Holding Co Ltd

Income Statement Wasu Media Holding Co Ltd

See Also

Company

Help

Tools

Stocks

Wasu Media Holding Co Ltd
SZSE:000156

Earnings Waterfall
Wasu Media Holding Co Ltd

Income Statement
Wasu Media Holding Co Ltd