First Time Loading...
W

WuXi XDC Cayman Inc
HKEX:2268

Watchlist Manager
WuXi XDC Cayman Inc
HKEX:2268
Watchlist
Price: 17 HKD -1.73% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

990.4m
+218%
Revenue
Dec 31, 2022 990.4m
Dec 31, 2021 311.1m
Dec 31, 2020 96.4m
147.8m
+116%
Operating Income
Dec 31, 2022 147.8m
Dec 31, 2021 68.3m
Dec 31, 2020 35.1m
155.7m
+184%
Net Income
Dec 31, 2022 155.7m
Dec 31, 2021 54.9m
Dec 31, 2020 26.3m

Earnings Waterfall
WuXi XDC Cayman Inc

Revenue
990.4m CNY
Cost of Revenue
-729.3m CNY
Gross Profit
261.1m CNY
Operating Expenses
-113.3m CNY
Operating Income
147.8m CNY
Other Expenses
7.9m CNY
Net Income
155.7m CNY

Income Statement
WuXi XDC Cayman Inc

Rotate your device to view
Income Statement
Currency: CNY
Dec-2020 Dec-2021 Dec-2022
Revenue
Revenue
96
N/A
311
+223%
990
+218%
Gross Profit
Cost of Revenue
(88)
(198)
(729)
Gross Profit
8
N/A
114
+1 301%
261
+130%
Operating Income
Operating Expenses
27
(45)
(113)
Selling, General & Administrative
(8)
(36)
(93)
Research & Development
(4)
(12)
(32)
Depreciation & Amortization
(2)
(6)
(10)
Other Operating Expenses
41
9
22
Operating Income
35
N/A
68
+95%
148
+116%
Pre-Tax Income
Interest Income Expense
(3)
(2)
48
Non-Reccuring Items
0
0
0
Pre-Tax Income
32
N/A
67
+106%
196
+193%
Net Income
Tax Provision
(6)
(12)
(40)
Income from Continuing Operations
26
55
156
Net Income (Common)
26
N/A
55
+109%
156
+184%
EPS (Diluted)
0.02
N/A
0.05
+150%
0.13
+160%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.