Wencan Group Co Ltd
SSE:603348
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Wencan Group Co Ltd
SSE:603348
|
CN |
|
Tuas Ltd
ASX:TUA
|
AU |
Income Statement
Earnings Waterfall
Wencan Group Co Ltd
Income Statement
Wencan Group Co Ltd
| 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 |
28
|
0
|
0
|
16
|
30
|
18
|
25
|
29
|
35
|
41
|
49
|
57
|
90
|
77
|
82
|
76
|
90
|
109
|
91
|
104
|
81
|
68
|
92
|
92
|
105
|
102
|
115
|
115
|
117
|
118
|
0
|
0
|
|
| Revenue |
1 557
N/A
|
1 598
+3%
|
1 600
+0%
|
1 685
+5%
|
1 620
-4%
|
1 657
+2%
|
1 594
-4%
|
1 511
-5%
|
1 538
+2%
|
1 410
-8%
|
1 443
+2%
|
1 909
+32%
|
2 603
+36%
|
3 395
+30%
|
3 991
+18%
|
4 111
+3%
|
4 112
+0%
|
4 305
+5%
|
4 521
+5%
|
5 035
+11%
|
5 230
+4%
|
5 258
+1%
|
5 349
+2%
|
5 161
-4%
|
5 101
-1%
|
5 309
+4%
|
5 615
+6%
|
5 983
+7%
|
6 247
+4%
|
6 038
-3%
|
5 974
-1%
|
5 884
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 162)
|
(1 188)
|
(1 184)
|
(1 220)
|
(1 210)
|
(1 231)
|
(1 201)
|
(1 167)
|
(1 200)
|
(1 089)
|
(1 092)
|
(1 450)
|
(2 030)
|
(2 654)
|
(3 182)
|
(3 345)
|
(3 435)
|
(3 554)
|
(3 736)
|
(4 093)
|
(4 322)
|
(4 377)
|
(4 520)
|
(4 417)
|
(4 401)
|
(4 513)
|
(4 753)
|
(5 108)
|
(5 531)
|
(5 359)
|
(5 314)
|
(5 288)
|
|
| Gross Profit |
395
N/A
|
411
+4%
|
416
+1%
|
465
+12%
|
411
-12%
|
426
+4%
|
393
-8%
|
344
-12%
|
338
-2%
|
321
-5%
|
350
+9%
|
460
+31%
|
572
+24%
|
742
+30%
|
808
+9%
|
766
-5%
|
677
-12%
|
750
+11%
|
786
+5%
|
942
+20%
|
908
-4%
|
882
-3%
|
829
-6%
|
744
-10%
|
701
-6%
|
797
+14%
|
862
+8%
|
875
+2%
|
716
-18%
|
678
-5%
|
660
-3%
|
596
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(200)
|
(205)
|
(216)
|
(236)
|
(233)
|
(251)
|
(248)
|
(239)
|
(231)
|
(238)
|
(239)
|
(298)
|
(372)
|
(482)
|
(547)
|
(563)
|
(477)
|
(517)
|
(513)
|
(528)
|
(524)
|
(588)
|
(584)
|
(591)
|
(517)
|
(538)
|
(560)
|
(554)
|
(450)
|
(489)
|
(496)
|
(473)
|
|
| Selling, General & Administrative |
(145)
|
(224)
|
(231)
|
(238)
|
(167)
|
(170)
|
(151)
|
(152)
|
(175)
|
(153)
|
(164)
|
(208)
|
(277)
|
(346)
|
(388)
|
(392)
|
(356)
|
(334)
|
(330)
|
(341)
|
(367)
|
(385)
|
(384)
|
(394)
|
(386)
|
(378)
|
(394)
|
(390)
|
(330)
|
(302)
|
(285)
|
(260)
|
|
| Research & Development |
(65)
|
0
|
0
|
(18)
|
(72)
|
(54)
|
(69)
|
(65)
|
(63)
|
(57)
|
(55)
|
(65)
|
(84)
|
(103)
|
(121)
|
(124)
|
(120)
|
(122)
|
(128)
|
(141)
|
(160)
|
(166)
|
(163)
|
(162)
|
(145)
|
(142)
|
(146)
|
(139)
|
(143)
|
(136)
|
(134)
|
(131)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
9
|
19
|
14
|
20
|
6
|
(27)
|
(29)
|
(21)
|
7
|
(29)
|
(21)
|
(25)
|
13
|
(33)
|
(38)
|
(47)
|
23
|
(60)
|
(55)
|
(46)
|
22
|
(38)
|
(38)
|
(35)
|
38
|
(17)
|
(19)
|
(25)
|
48
|
(51)
|
(77)
|
(81)
|
|
| Operating Income |
195
N/A
|
206
+6%
|
200
-3%
|
229
+15%
|
178
-22%
|
175
-2%
|
144
-18%
|
105
-27%
|
107
+2%
|
83
-23%
|
111
+34%
|
162
+46%
|
201
+24%
|
260
+30%
|
262
+1%
|
203
-22%
|
200
-1%
|
234
+17%
|
273
+17%
|
414
+52%
|
384
-7%
|
293
-24%
|
245
-16%
|
153
-38%
|
183
+20%
|
259
+41%
|
303
+17%
|
321
+6%
|
266
-17%
|
189
-29%
|
164
-13%
|
123
-25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(15)
|
(19)
|
(35)
|
(41)
|
(37)
|
(42)
|
(32)
|
(33)
|
(30)
|
(33)
|
(32)
|
(40)
|
(60)
|
(76)
|
(84)
|
(88)
|
(80)
|
(81)
|
(81)
|
(74)
|
(69)
|
(70)
|
(69)
|
(78)
|
(88)
|
(88)
|
(118)
|
(142)
|
(106)
|
(97)
|
(69)
|
(47)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(8)
|
(5)
|
(6)
|
(6)
|
(7)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(10)
|
(1)
|
(2)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(8)
|
(1)
|
(12)
|
(10)
|
(6)
|
(1)
|
(8)
|
(8)
|
(8)
|
(49)
|
(54)
|
(55)
|
(57)
|
(11)
|
(12)
|
(3)
|
(2)
|
(3)
|
(4)
|
(12)
|
(23)
|
|
| Pre-Tax Income |
177
N/A
|
185
+4%
|
165
-11%
|
188
+14%
|
141
-25%
|
133
-6%
|
112
-16%
|
72
-36%
|
77
+7%
|
49
-36%
|
76
+54%
|
114
+51%
|
121
+6%
|
168
+39%
|
162
-3%
|
103
-37%
|
106
+3%
|
143
+35%
|
183
+28%
|
332
+82%
|
264
-21%
|
168
-36%
|
120
-29%
|
16
-86%
|
80
+389%
|
157
+95%
|
180
+15%
|
177
-2%
|
146
-17%
|
87
-40%
|
82
-7%
|
52
-37%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(22)
|
(22)
|
(20)
|
(23)
|
(15)
|
(15)
|
(9)
|
(5)
|
(6)
|
(2)
|
(8)
|
(12)
|
(31)
|
(38)
|
(33)
|
(22)
|
(9)
|
(17)
|
(23)
|
(45)
|
(26)
|
(7)
|
(4)
|
12
|
(30)
|
(47)
|
(62)
|
(79)
|
(31)
|
(31)
|
(35)
|
(32)
|
|
| Income from Continuing Operations |
155
|
163
|
145
|
165
|
125
|
118
|
103
|
67
|
71
|
47
|
68
|
102
|
90
|
130
|
129
|
81
|
97
|
126
|
160
|
287
|
238
|
161
|
115
|
29
|
50
|
110
|
118
|
98
|
115
|
57
|
46
|
20
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(6)
|
(6)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
155
N/A
|
163
+5%
|
145
-11%
|
165
+14%
|
125
-24%
|
118
-6%
|
103
-13%
|
67
-34%
|
71
+5%
|
47
-34%
|
68
+45%
|
98
+44%
|
84
-14%
|
124
+48%
|
123
-1%
|
79
-36%
|
97
+24%
|
126
+30%
|
160
+27%
|
287
+79%
|
238
-17%
|
161
-32%
|
115
-28%
|
29
-75%
|
50
+76%
|
110
+118%
|
118
+8%
|
98
-17%
|
115
+18%
|
57
-51%
|
46
-18%
|
20
-56%
|
|
| EPS (Diluted) |
0.94
N/A
|
0.98
+4%
|
0.65
-34%
|
0.75
+15%
|
0.57
-24%
|
0.53
-7%
|
0.46
-13%
|
0.3
-35%
|
0.32
+7%
|
0.21
-34%
|
0.27
+29%
|
0.36
+33%
|
0.36
N/A
|
0.48
+33%
|
0.49
+2%
|
0.31
-37%
|
0.38
+23%
|
0.5
+32%
|
0.57
+14%
|
0.91
+60%
|
0.91
N/A
|
0.63
-31%
|
0.38
-40%
|
0.11
-71%
|
0.19
+73%
|
0.41
+116%
|
0.45
+10%
|
0.32
-29%
|
0.41
+28%
|
0.2
-51%
|
0.15
-25%
|
0.07
-53%
|
|