Wanka Online Inc
HKEX:1762
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wanka Online Inc
HKEX:1762
|
CN |
|
S
|
Sepeda Bersama Indonesia Tbk PT
IDX:BIKE
|
ID |
Income Statement
Earnings Waterfall
Wanka Online Inc
Income Statement
Wanka Online Inc
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
6
|
11
|
13
|
12
|
10
|
9
|
8
|
7
|
8
|
9
|
10
|
11
|
15
|
0
|
0
|
|
| Revenue |
1 546
N/A
|
2 074
+34%
|
2 396
+16%
|
2 172
-9%
|
1 727
-20%
|
1 769
+2%
|
2 098
+19%
|
2 267
+8%
|
2 301
+1%
|
2 164
-6%
|
2 098
-3%
|
2 283
+9%
|
2 627
+15%
|
3 108
+18%
|
4 299
+38%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(1 329)
|
(1 757)
|
(2 058)
|
(1 879)
|
(1 484)
|
(1 510)
|
(1 835)
|
(1 994)
|
(2 066)
|
(1 949)
|
(1 875)
|
(2 056)
|
(2 393)
|
(2 834)
|
(3 867)
|
|
| Gross Profit |
217
N/A
|
317
+46%
|
338
+7%
|
293
-13%
|
243
-17%
|
259
+7%
|
263
+2%
|
273
+4%
|
234
-14%
|
215
-8%
|
223
+4%
|
227
+2%
|
234
+3%
|
274
+17%
|
432
+58%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(73)
|
(119)
|
(161)
|
(145)
|
(150)
|
(161)
|
(170)
|
(173)
|
(356)
|
(337)
|
(175)
|
(176)
|
(178)
|
(236)
|
(338)
|
|
| Selling, General & Administrative |
(55)
|
(88)
|
(136)
|
(119)
|
(91)
|
(96)
|
(117)
|
(108)
|
(130)
|
(130)
|
(103)
|
(97)
|
(82)
|
(105)
|
(185)
|
|
| Research & Development |
(26)
|
(40)
|
(45)
|
(44)
|
(74)
|
(77)
|
(67)
|
(68)
|
(86)
|
(85)
|
(81)
|
(84)
|
(93)
|
(101)
|
(164)
|
|
| Other Operating Expenses |
9
|
10
|
20
|
18
|
14
|
12
|
14
|
4
|
(140)
|
(121)
|
9
|
6
|
(3)
|
(30)
|
12
|
|
| Operating Income |
144
N/A
|
198
+38%
|
177
-11%
|
148
-16%
|
92
-37%
|
97
+5%
|
94
-4%
|
101
+7%
|
(122)
N/A
|
(121)
+0%
|
48
N/A
|
52
+7%
|
56
+9%
|
38
-33%
|
94
+148%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(4)
|
(8)
|
(11)
|
(3)
|
(9)
|
(12)
|
(10)
|
(15)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(17)
|
(17)
|
|
| Non-Reccuring Items |
(58)
|
(27)
|
(3)
|
0
|
0
|
(0)
|
0
|
0
|
21
|
0
|
(2)
|
0
|
(26)
|
0
|
0
|
|
| Total Other Income |
(482)
|
436
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(401)
N/A
|
599
N/A
|
163
-73%
|
145
-11%
|
83
-42%
|
85
+2%
|
84
-1%
|
86
+2%
|
(111)
N/A
|
(132)
-18%
|
35
N/A
|
39
+13%
|
16
-58%
|
21
+28%
|
77
+268%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(21)
|
(39)
|
(57)
|
(60)
|
(17)
|
(16)
|
(22)
|
(22)
|
(17)
|
(12)
|
(13)
|
(13)
|
(9)
|
(9)
|
(12)
|
|
| Income from Continuing Operations |
(422)
|
560
|
106
|
85
|
67
|
69
|
62
|
64
|
(129)
|
(144)
|
22
|
26
|
8
|
12
|
65
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(7)
|
(6)
|
(5)
|
(6)
|
(7)
|
|
| Net Income (Common) |
(422)
N/A
|
560
N/A
|
106
-81%
|
85
-20%
|
67
-21%
|
69
+4%
|
62
-10%
|
64
+3%
|
(130)
N/A
|
(148)
-14%
|
15
N/A
|
20
+29%
|
2
-89%
|
7
+199%
|
58
+759%
|
|
| EPS (Diluted) |
-0.54
N/A
|
0.46
N/A
|
0.08
-83%
|
0.06
-25%
|
0.05
-17%
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
-0.09
N/A
|
-0.1
-11%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
|