Wisesoft Co Ltd
SZSE:002253
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wisesoft Co Ltd
SZSE:002253
|
CN |
|
S
|
Skarbiec Holding SA
WSE:SKH
|
PL |
|
SIASUN Robot & Automation Co Ltd
SZSE:300024
|
CN |
Income Statement
Earnings Waterfall
Wisesoft Co Ltd
Income Statement
Wisesoft Co Ltd
| 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 |
2
|
0
|
0
|
0
|
1
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
5
|
5
|
0
|
0
|
|
| Revenue |
115
N/A
|
129
+12%
|
106
-18%
|
114
+8%
|
117
+3%
|
103
-12%
|
102
-1%
|
110
+8%
|
127
+15%
|
120
-5%
|
133
+10%
|
120
-10%
|
144
+21%
|
148
+2%
|
158
+7%
|
181
+14%
|
173
-4%
|
177
+2%
|
186
+5%
|
225
+21%
|
203
-9%
|
219
+8%
|
221
+1%
|
223
+1%
|
257
+15%
|
259
+1%
|
246
-5%
|
214
-13%
|
221
+3%
|
233
+5%
|
236
+1%
|
241
+2%
|
261
+8%
|
279
+7%
|
321
+15%
|
334
+4%
|
316
-5%
|
299
-5%
|
271
-9%
|
265
-2%
|
267
+0%
|
262
-2%
|
261
0%
|
302
+16%
|
340
+12%
|
345
+1%
|
356
+3%
|
330
-7%
|
343
+4%
|
336
-2%
|
350
+4%
|
361
+3%
|
357
-1%
|
371
+4%
|
412
+11%
|
385
-7%
|
301
-22%
|
309
+2%
|
254
-18%
|
247
-3%
|
246
0%
|
225
-9%
|
203
-10%
|
195
-4%
|
180
-8%
|
170
-5%
|
187
+10%
|
186
-1%
|
165
-11%
|
164
-1%
|
133
-19%
|
115
-13%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(73)
|
(80)
|
(66)
|
(73)
|
(74)
|
(67)
|
(63)
|
(67)
|
(82)
|
(76)
|
(86)
|
(76)
|
(96)
|
(98)
|
(105)
|
(118)
|
(113)
|
(115)
|
(122)
|
(160)
|
(134)
|
(146)
|
(150)
|
(147)
|
(176)
|
(176)
|
(162)
|
(136)
|
(165)
|
(174)
|
(170)
|
(173)
|
(171)
|
(186)
|
(228)
|
(235)
|
(225)
|
(212)
|
(188)
|
(189)
|
(176)
|
(175)
|
(174)
|
(210)
|
(254)
|
(262)
|
(270)
|
(240)
|
(229)
|
(219)
|
(231)
|
(236)
|
(226)
|
(243)
|
(273)
|
(255)
|
(214)
|
(221)
|
(179)
|
(184)
|
(218)
|
(196)
|
(185)
|
(182)
|
(178)
|
(167)
|
(181)
|
(178)
|
(143)
|
(137)
|
(119)
|
(141)
|
|
| Gross Profit |
42
N/A
|
49
+15%
|
39
-20%
|
41
+5%
|
43
+5%
|
36
-17%
|
39
+9%
|
42
+8%
|
45
+6%
|
44
-2%
|
46
+5%
|
44
-6%
|
49
+12%
|
50
+2%
|
53
+7%
|
62
+16%
|
60
-3%
|
62
+3%
|
64
+3%
|
65
+1%
|
70
+7%
|
73
+6%
|
71
-4%
|
76
+8%
|
81
+7%
|
83
+2%
|
84
+1%
|
77
-8%
|
57
-27%
|
59
+4%
|
66
+12%
|
69
+4%
|
91
+31%
|
93
+3%
|
93
0%
|
99
+7%
|
91
-9%
|
87
-4%
|
83
-4%
|
77
-8%
|
91
+18%
|
87
-4%
|
86
-1%
|
92
+7%
|
86
-6%
|
83
-4%
|
86
+4%
|
90
+5%
|
113
+26%
|
117
+3%
|
119
+1%
|
125
+5%
|
132
+5%
|
127
-3%
|
140
+10%
|
130
-7%
|
87
-33%
|
87
+1%
|
75
-14%
|
63
-17%
|
28
-55%
|
29
+3%
|
18
-38%
|
13
-28%
|
2
-86%
|
3
+59%
|
6
+97%
|
9
+50%
|
23
+163%
|
27
+18%
|
13
-50%
|
(25)
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(18)
|
(18)
|
(19)
|
(22)
|
(23)
|
(21)
|
(23)
|
(27)
|
(26)
|
(27)
|
(24)
|
(21)
|
(20)
|
(23)
|
(25)
|
(26)
|
(27)
|
(26)
|
(28)
|
(37)
|
(39)
|
(41)
|
(43)
|
(44)
|
(43)
|
(46)
|
(46)
|
(52)
|
(55)
|
(54)
|
(55)
|
(57)
|
(58)
|
(61)
|
(62)
|
(64)
|
(60)
|
(58)
|
(50)
|
(43)
|
(34)
|
(37)
|
(46)
|
(50)
|
(32)
|
(45)
|
(41)
|
(54)
|
(56)
|
(59)
|
(58)
|
(52)
|
(51)
|
(51)
|
(48)
|
(73)
|
(74)
|
(74)
|
(80)
|
(93)
|
(95)
|
(104)
|
(110)
|
(143)
|
(221)
|
(219)
|
(217)
|
(116)
|
(127)
|
(132)
|
(136)
|
|
| Selling, General & Administrative |
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(19)
|
(20)
|
(25)
|
(25)
|
(25)
|
(23)
|
(19)
|
(19)
|
(20)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(30)
|
(32)
|
(35)
|
(39)
|
(35)
|
(39)
|
(40)
|
(41)
|
(39)
|
(48)
|
(48)
|
(49)
|
(40)
|
(55)
|
(59)
|
(61)
|
(42)
|
(54)
|
(52)
|
(51)
|
(40)
|
(52)
|
(56)
|
(60)
|
(43)
|
(56)
|
(45)
|
(42)
|
(44)
|
(42)
|
(46)
|
(45)
|
(43)
|
(41)
|
(41)
|
(40)
|
(49)
|
(46)
|
(46)
|
(42)
|
(56)
|
(64)
|
(68)
|
(72)
|
(96)
|
(100)
|
(101)
|
(102)
|
(33)
|
(46)
|
(40)
|
(43)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(6)
|
(6)
|
(16)
|
(20)
|
(20)
|
(24)
|
(21)
|
(20)
|
(25)
|
(26)
|
(27)
|
(32)
|
(38)
|
(39)
|
(39)
|
(39)
|
(46)
|
(40)
|
(46)
|
(49)
|
(6)
|
(60)
|
(55)
|
(52)
|
(30)
|
(68)
|
(78)
|
(78)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
0
|
(7)
|
(7)
|
(4)
|
(0)
|
(4)
|
(6)
|
(6)
|
(0)
|
(7)
|
(6)
|
(6)
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(6)
|
(6)
|
1
|
17
|
19
|
19
|
16
|
14
|
29
|
16
|
22
|
15
|
9
|
9
|
8
|
19
|
18
|
18
|
26
|
16
|
11
|
11
|
1
|
12
|
10
|
11
|
11
|
9
|
(61)
|
(62)
|
(63)
|
(3)
|
(14)
|
(14)
|
(14)
|
|
| Operating Income |
24
N/A
|
31
+30%
|
21
-31%
|
22
+3%
|
21
-3%
|
13
-37%
|
18
+37%
|
19
+5%
|
18
-6%
|
18
-2%
|
20
+9%
|
20
+5%
|
28
+36%
|
30
+8%
|
31
+3%
|
38
+22%
|
35
-8%
|
35
+1%
|
38
+7%
|
37
-2%
|
33
-11%
|
35
+5%
|
30
-14%
|
33
+12%
|
37
+12%
|
39
+7%
|
38
-4%
|
31
-18%
|
5
-85%
|
4
-13%
|
12
+208%
|
14
+13%
|
34
+150%
|
35
+2%
|
32
-9%
|
38
+19%
|
27
-29%
|
27
+3%
|
25
-7%
|
26
+4%
|
47
+79%
|
53
+13%
|
49
-8%
|
46
-7%
|
36
-21%
|
50
+38%
|
40
-20%
|
49
+22%
|
59
+21%
|
61
+3%
|
60
-2%
|
67
+12%
|
80
+19%
|
76
-4%
|
88
+16%
|
82
-7%
|
14
-83%
|
14
-3%
|
1
-90%
|
(17)
N/A
|
(65)
-282%
|
(66)
-1%
|
(86)
-30%
|
(97)
-14%
|
(142)
-45%
|
(218)
-54%
|
(213)
+2%
|
(209)
+2%
|
(94)
+55%
|
(100)
-7%
|
(119)
-19%
|
(161)
-35%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
2
|
6
|
6
|
6
|
6
|
3
|
4
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
11
|
11
|
12
|
12
|
7
|
7
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
7
|
5
|
6
|
6
|
7
|
7
|
5
|
7
|
6
|
5
|
7
|
4
|
4
|
6
|
8
|
8
|
2
|
6
|
2
|
3
|
13
|
9
|
7
|
6
|
(5)
|
(5)
|
(5)
|
(7)
|
(5)
|
(4)
|
(3)
|
(4)
|
2
|
2
|
2
|
4
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
2
|
2
|
(0)
|
3
|
13
|
16
|
16
|
0
|
3
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(64)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(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
|
|
| Total Other Income |
7
|
7
|
11
|
11
|
10
|
16
|
11
|
11
|
11
|
8
|
6
|
10
|
15
|
14
|
19
|
16
|
19
|
19
|
18
|
21
|
29
|
28
|
34
|
34
|
36
|
35
|
33
|
32
|
10
|
11
|
4
|
4
|
6
|
8
|
8
|
6
|
14
|
14
|
14
|
12
|
1
|
(8)
|
(8)
|
(7)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
29
N/A
|
36
+27%
|
32
-12%
|
32
+1%
|
31
-3%
|
31
-2%
|
31
+3%
|
37
+17%
|
35
-4%
|
32
-10%
|
32
0%
|
34
+7%
|
46
+36%
|
47
+3%
|
53
+13%
|
56
+5%
|
56
+1%
|
57
+1%
|
60
+6%
|
62
+3%
|
72
+16%
|
73
+2%
|
75
+3%
|
80
+6%
|
80
+0%
|
81
+2%
|
76
-7%
|
68
-11%
|
18
-74%
|
17
-5%
|
17
+4%
|
19
+7%
|
41
+120%
|
44
+7%
|
44
-1%
|
46
+4%
|
49
+7%
|
46
-5%
|
46
+0%
|
46
-1%
|
55
+20%
|
57
+3%
|
60
+5%
|
61
+3%
|
59
-4%
|
55
-6%
|
50
-9%
|
54
+6%
|
66
+23%
|
66
+1%
|
67
+1%
|
74
+11%
|
81
+9%
|
82
+1%
|
91
+11%
|
85
-6%
|
26
-69%
|
22
-15%
|
8
-65%
|
(12)
N/A
|
(68)
-477%
|
(68)
+0%
|
(88)
-30%
|
(102)
-15%
|
(213)
-110%
|
(224)
-5%
|
(218)
+3%
|
(214)
+2%
|
(92)
+57%
|
(99)
-8%
|
(118)
-18%
|
(158)
-35%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(9)
|
(9)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(2)
|
0
|
2
|
3
|
7
|
5
|
7
|
8
|
23
|
25
|
23
|
23
|
7
|
8
|
5
|
4
|
|
| Income from Continuing Operations |
26
|
33
|
29
|
30
|
30
|
30
|
30
|
33
|
34
|
31
|
30
|
34
|
43
|
44
|
51
|
53
|
52
|
53
|
55
|
57
|
65
|
65
|
68
|
71
|
72
|
73
|
69
|
61
|
15
|
14
|
14
|
15
|
37
|
39
|
39
|
40
|
43
|
41
|
41
|
40
|
49
|
51
|
54
|
57
|
54
|
51
|
45
|
48
|
57
|
58
|
60
|
66
|
74
|
75
|
83
|
78
|
24
|
22
|
9
|
(9)
|
(61)
|
(63)
|
(81)
|
(93)
|
(190)
|
(199)
|
(195)
|
(191)
|
(85)
|
(92)
|
(112)
|
(154)
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(2)
|
(1)
|
(1)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
0
|
(5)
|
(7)
|
(3)
|
(5)
|
(6)
|
(5)
|
(10)
|
(10)
|
1
|
1
|
0
|
5
|
3
|
3
|
5
|
5
|
18
|
17
|
18
|
18
|
12
|
15
|
24
|
44
|
|
| Net Income (Common) |
26
N/A
|
33
+25%
|
29
-12%
|
29
+2%
|
30
+3%
|
30
0%
|
31
+3%
|
35
+11%
|
34
-3%
|
30
-10%
|
29
-4%
|
32
+11%
|
41
+25%
|
41
+1%
|
47
+16%
|
49
+4%
|
51
+4%
|
52
+1%
|
54
+4%
|
56
+3%
|
62
+11%
|
62
+1%
|
64
+3%
|
67
+5%
|
68
+2%
|
69
+1%
|
64
-8%
|
57
-11%
|
11
-81%
|
11
+2%
|
12
+4%
|
12
+4%
|
33
+176%
|
34
+1%
|
34
N/A
|
35
+2%
|
39
+13%
|
39
+0%
|
39
N/A
|
39
+1%
|
45
+16%
|
48
+6%
|
52
+9%
|
56
+7%
|
55
-1%
|
52
-5%
|
46
-12%
|
49
+6%
|
52
+7%
|
51
-2%
|
57
+12%
|
61
+7%
|
67
+11%
|
70
+4%
|
74
+6%
|
68
-8%
|
25
-63%
|
23
-9%
|
10
-58%
|
(4)
N/A
|
(58)
-1 288%
|
(59)
-3%
|
(77)
-29%
|
(88)
-15%
|
(172)
-94%
|
(181)
-6%
|
(177)
+2%
|
(173)
+2%
|
(72)
+58%
|
(77)
-6%
|
(88)
-14%
|
(110)
-25%
|
|
| EPS (Diluted) |
0.15
N/A
|
0.18
+20%
|
0.16
-11%
|
0.17
+6%
|
0.19
+12%
|
0.17
-11%
|
0.17
N/A
|
0.19
+12%
|
0.19
N/A
|
0.17
-11%
|
0.17
N/A
|
0.19
+12%
|
0.23
+21%
|
0.23
N/A
|
0.26
+13%
|
0.26
N/A
|
0.28
+8%
|
0.26
-7%
|
0.27
+4%
|
0.28
+4%
|
0.29
+4%
|
0.31
+7%
|
0.32
+3%
|
0.33
+3%
|
0.33
N/A
|
0.33
N/A
|
0.3
-9%
|
0.27
-10%
|
0.05
-81%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.15
+200%
|
0.14
-7%
|
0.14
N/A
|
0.14
N/A
|
0.17
+21%
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.2
+18%
|
0.21
+5%
|
0.23
+10%
|
0.25
+9%
|
0.24
-4%
|
0.23
-4%
|
0.2
-13%
|
0.21
+5%
|
0.23
+10%
|
0.22
-4%
|
0.25
+14%
|
0.27
+8%
|
0.3
+11%
|
0.31
+3%
|
0.33
+6%
|
0.3
-9%
|
0.11
-63%
|
0.1
-9%
|
0.04
-60%
|
-0.02
N/A
|
-0.26
-1 200%
|
-0.27
-4%
|
-0.34
-26%
|
-0.39
-15%
|
-0.76
-95%
|
-0.8
-5%
|
-0.78
+3%
|
-0.77
+1%
|
-0.32
+58%
|
-0.34
-6%
|
-0.39
-15%
|
-0.49
-26%
|
|