Watchlist Manager

Watchlist

Price: 7.59 CNY -2.32% Market Closed

Market Cap: ¥19B

	Wuhu Token Sciences Co Ltd SZSE:300088	CN
	Edel SE & Co KgaA XETRA:EDL	DE
	Betterware de Mexico SAPI de CV NYSE:BWMX	MX
	Waskita Karya (Persero) Tbk PT IDX:WSKT	ID

Income Statement

Currency: CNY

	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	4	0	0	0	3	0	0	0	2	0	0	0	11	0	0	0	17	0	0	0	32	0	0	0	34	0	0	0	45	0	0	0	77	0	0	13	113	122	156	170	88	75	49	35	44	39	40	36	29	25	30	30	23	30	26	27	45	56	59	69	73	73	0	0
Revenue	262 N/A	300 +14%	350 +17%	424 +21%	483 +14%	530 +10%	577 +9%	594 +3%	589 -1%	599 +2%	638 +6%	699 +10%	810 +16%	893 +10%	985 +10%	1 061 +8%	1 097 +3%	1 167 +6%	1 260 +8%	1 394 +11%	1 643 +18%	2 114 +29%	2 754 +30%	3 664 +33%	3 987 +9%	4 065 +2%	5 201 +28%	5 795 +11%	8 542 +47%	10 962 +28%	12 221 +11%	12 378 +1%	10 884 -12%	9 356 -14%	8 583 -8%	9 249 +8%	9 615 +4%	9 543 -1%	8 469 -11%	7 129 -16%	6 024 -16%	5 716 -5%	5 904 +3%	6 370 +8%	6 844 +7%	7 049 +3%	6 989 -1%	6 936 -1%	7 018 +1%	7 182 +2%	6 977 -3%	7 114 +2%	6 987 -2%	6 742 -4%	7 149 +6%	8 105 +13%	8 889 +10%	10 020 +13%	11 133 +11%	11 230 +1%	11 058 -2%	11 248 +2%	11 521 +2%	11 379 -1%
Gross Profit
Cost of Revenue	(163)	(185)	(223)	(264)	(297)	(320)	(343)	(350)	(364)	(386)	(404)	(443)	(495)	(530)	(582)	(640)	(683)	(761)	(869)	(1 008)	(1 266)	(1 719)	(2 354)	(3 228)	(3 514)	(3 607)	(4 673)	(5 192)	(7 771)	(10 064)	(11 196)	(11 311)	(9 822)	(8 285)	(7 433)	(7 886)	(8 198)	(8 020)	(6 886)	(5 594)	(4 438)	(4 132)	(4 281)	(4 638)	(5 046)	(5 232)	(5 214)	(5 208)	(5 380)	(5 579)	(5 528)	(5 838)	(5 696)	(5 605)	(6 117)	(7 097)	(8 047)	(9 186)	(10 235)	(10 314)	(10 078)	(10 134)	(10 311)	(10 111)
Gross Profit	98 N/A	115 +17%	128 +11%	159 +25%	186 +17%	209 +13%	233 +11%	244 +5%	225 -8%	213 -5%	234 +10%	257 +10%	315 +23%	363 +15%	403 +11%	421 +4%	414 -2%	406 -2%	392 -4%	386 -1%	377 -2%	394 +5%	400 +1%	436 +9%	473 +9%	458 -3%	528 +15%	603 +14%	771 +28%	898 +16%	1 026 +14%	1 067 +4%	1 062 0%	1 071 +1%	1 150 +7%	1 363 +19%	1 417 +4%	1 523 +7%	1 583 +4%	1 535 -3%	1 586 +3%	1 583 0%	1 623 +2%	1 732 +7%	1 798 +4%	1 817 +1%	1 775 -2%	1 728 -3%	1 638 -5%	1 603 -2%	1 449 -10%	1 276 -12%	1 291 +1%	1 137 -12%	1 032 -9%	1 008 -2%	842 -16%	834 -1%	898 +8%	916 +2%	980 +7%	1 114 +14%	1 210 +9%	1 268 +5%
Operating Income
Operating Expenses	(27)	(32)	(38)	(46)	(52)	(53)	(59)	(62)	(64)	(72)	(78)	(87)	(93)	(96)	(93)	(98)	(111)	(112)	(123)	(132)	(181)	(199)	(220)	(227)	(205)	(196)	(196)	(227)	(339)	(369)	(382)	(376)	(364)	(363)	(396)	(437)	(441)	(748)	(778)	(733)	(505)	(555)	(552)	(619)	(579)	(593)	(613)	(594)	(559)	(589)	(566)	(575)	(625)	(568)	(544)	(572)	(552)	(635)	(625)	(655)	(643)	(738)	(819)	(906)
Selling, General & Administrative	(26)	(30)	(35)	(43)	(50)	(52)	(57)	(60)	(61)	(69)	(76)	(85)	(56)	(91)	(89)	(89)	(70)	(100)	(112)	(127)	(124)	(182)	(201)	(209)	(152)	(184)	(182)	(196)	(277)	(299)	(337)	(308)	(278)	(278)	(280)	(337)	(331)	(314)	(315)	(277)	(274)	(323)	(314)	(333)	(309)	(281)	(267)	(273)	(291)	(319)	(316)	(299)	(323)	(294)	(293)	(341)	(320)	(349)	(288)	(254)	(276)	(280)	(369)	(407)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(31)	0	0	0	(35)	0	0	0	(49)	0	0	0	(44)	0	0	0	(47)	0	0	0	(72)	0	0	(26)	(87)	(119)	(177)	(164)	(186)	(191)	(203)	(265)	(231)	(293)	(314)	(314)	(257)	(314)	(296)	(314)	(282)	(317)	(310)	(297)	(278)	(362)	(407)	(454)	(348)	(447)	(460)	(460)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	(4)	0	0	0	(6)	0	0	0	(7)	0	0	0	(13)	0	0	0	(28)	0	0	0	(36)	0	0	0	(55)	0	0	0	(68)	0	0	0	(88)	0	0	0	(92)	0	0	0	(105)	0	0	0	(127)	0	0	0
Other Operating Expenses	(1)	(2)	(3)	(3)	(2)	(1)	(2)	0	(4)	(3)	(2)	0	(1)	(5)	(5)	(9)	(2)	(12)	(11)	(6)	(2)	(17)	(19)	(17)	(1)	(12)	(15)	(31)	(3)	(70)	(45)	(68)	13	(85)	(116)	(74)	15	(315)	(287)	(293)	11	(41)	(36)	(21)	30	(20)	(31)	(7)	77	44	46	39	72	43	58	65	150	76	71	53	108	(11)	10	(39)
Operating Income	71 N/A	83 +17%	90 +9%	114 +26%	134 +18%	156 +17%	174 +11%	182 +4%	161 -12%	141 -12%	156 +11%	170 +8%	223 +31%	267 +20%	310 +16%	323 +4%	303 -6%	294 -3%	269 -9%	254 -6%	196 -23%	195 0%	179 -8%	209 +16%	268 +28%	262 -2%	332 +26%	376 +13%	431 +15%	529 +23%	644 +22%	691 +7%	698 +1%	708 +1%	753 +6%	926 +23%	976 +5%	775 -21%	805 +4%	801 0%	1 081 +35%	1 028 -5%	1 071 +4%	1 113 +4%	1 219 +10%	1 224 +0%	1 162 -5%	1 134 -2%	1 079 -5%	1 014 -6%	883 -13%	701 -21%	666 -5%	569 -15%	487 -14%	435 -11%	290 -33%	198 -32%	273 +38%	261 -5%	337 +29%	376 +12%	392 +4%	362 -8%
Pre-Tax Income
Interest Income Expense	(5)	(6)	(6)	(5)	(4)	(3)	7	7	9	8	(3)	(8)	(10)	(15)	(18)	(33)	(10)	(3)	(4)	11	(31)	(37)	(25)	(25)	(2)	6	(22)	(28)	(14)	(32)	(16)	(8)	(30)	(37)	(49)	(94)	130	109	124	148	(11)	20	13	2	(221)	(222)	(233)	(198)	(15)	(11)	61	119	81	58	70	1	(14)	9	(49)	(63)	17	1	(9)	(11)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(43)	0	1	1	(267)	2	4	1	(53)	0	0	3	(36)	1	1	(1)	(13)	(2)	(3)	(5)	(22)	(11)	(9)	(6)	37	54	54	56	5	6	6	1
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	16	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	4	4	7	9	8	7	5	8	8	25	41	43	27	19	(3)	(10)	9	2	18	22	9	24	25	21	28	27	29	30	31	32	18	17	30	20	22	20	33	31	31	33	7	(1)	1	(0)	32	35	34	34	9	5	5	5	4	(1)	(3)	(3)	3	0	1	(2)	1	0	0	1
Pre-Tax Income	70 N/A	82 +17%	92 +12%	118 +29%	137 +16%	161 +18%	186 +15%	197 +6%	178 -10%	174 -2%	195 +12%	205 +5%	240 +17%	271 +13%	289 +6%	281 -3%	309 +10%	294 -5%	283 -4%	287 +1%	190 -34%	183 -4%	179 -2%	205 +14%	294 +43%	295 +0%	339 +15%	378 +12%	448 +18%	529 +18%	646 +22%	700 +8%	655 -6%	691 +5%	727 +5%	853 +17%	872 +2%	917 +5%	963 +5%	983 +2%	1 024 +4%	1 047 +2%	1 085 +4%	1 118 +3%	994 -11%	1 038 +4%	964 -7%	969 +1%	1 060 +9%	1 006 -5%	946 -6%	820 -13%	730 -11%	615 -16%	546 -11%	427 -22%	316 -26%	261 -17%	279 +7%	252 -10%	361 +43%	383 +6%	389 +1%	353 -9%
Net Income
Tax Provision	(10)	(12)	(13)	(17)	(20)	(24)	(26)	(28)	(25)	(25)	(29)	(30)	(36)	(41)	(45)	(46)	(46)	(43)	(40)	(37)	(25)	(22)	(26)	(34)	(53)	(54)	(63)	(77)	(58)	(73)	(91)	(84)	(107)	(110)	(113)	(147)	(146)	(161)	(158)	(156)	(165)	(163)	(173)	(170)	(144)	(149)	(137)	(106)	(127)	(121)	(117)	(110)	(17)	17	38	41	(21)	(13)	(4)	12	6	5	(4)	(19)
Income from Continuing Operations	61	70	78	101	117	138	159	169	153	149	166	174	204	230	244	235	264	251	243	250	165	161	154	171	241	242	275	301	391	456	555	616	548	581	615	707	726	756	805	828	860	884	912	948	850	890	827	863	933	885	829	711	712	633	584	468	296	248	275	264	367	388	385	334
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(0)	(0)	(2)	(3)	(2)	(4)	(4)	(7)	(12)	(9)	(5)	(4)	0	(6)	(12)	(14)	(16)	(16)	(12)	(14)	(16)	(16)	(18)	(16)	(17)	(16)	(26)	(29)	(31)	(27)	(23)	(33)	(30)	(49)	(66)	(54)	(61)	(68)	(35)	(10)	(1)	5	15
Net Income (Common)	61 N/A	70 +15%	78 +12%	101 +29%	117 +16%	138 +18%	159 +16%	169 +6%	153 -9%	149 -2%	166 +11%	174 +5%	204 +17%	230 +13%	244 +6%	235 -4%	264 +13%	251 -5%	243 -3%	250 +3%	166 -33%	161 -3%	154 -4%	169 +10%	238 +41%	239 +1%	271 +13%	297 +9%	384 +29%	445 +16%	547 +23%	611 +12%	544 -11%	581 +7%	609 +5%	695 +14%	712 +2%	741 +4%	789 +7%	816 +3%	845 +4%	868 +3%	896 +3%	930 +4%	834 -10%	873 +5%	810 -7%	837 +3%	904 +8%	854 -6%	802 -6%	688 -14%	680 -1%	602 -11%	535 -11%	402 -25%	242 -40%	187 -23%	206 +11%	229 +11%	357 +56%	387 +8%	390 +1%	349 -10%
EPS (Diluted)	0.04 N/A	0.05 +25%	0.05 N/A	0.06 +20%	0.07 +17%	0.07 N/A	0.08 +14%	0.08 N/A	0.08 N/A	0.07 -12%	0.08 +14%	0.09 +12%	0.1 +11%	0.12 +20%	0.13 +8%	0.12 -8%	0.13 +8%	0.12 -8%	0.11 -8%	0.12 +9%	0.08 -33%	0.08 N/A	0.08 N/A	0.08 N/A	0.1 +25%	0.11 +10%	0.12 +9%	0.13 +8%	0.17 +31%	0.2 +18%	0.24 +20%	0.27 +13%	0.24 -11%	0.25 +4%	0.27 +8%	0.31 +15%	0.31 N/A	0.33 +6%	0.34 +3%	0.35 +3%	0.35 N/A	0.36 +3%	0.37 +3%	0.37 N/A	0.34 -8%	0.35 +3%	0.33 -6%	0.34 +3%	0.36 +6%	0.34 -6%	0.32 -6%	0.28 -12%	0.28 N/A	0.25 -11%	0.22 -12%	0.17 -23%	0.1 -41%	0.08 -20%	0.08 N/A	0.09 +12%	0.15 +67%	0.16 +7%	0.16 N/A	0.15 -6%

Income Statement Balance Sheet Cash Flow Statement

Wuhu Token Sciences Co Ltd
SZSE:300088

Income Statement

Earnings Waterfall
Wuhu Token Sciences Co Ltd

Income Statement
Wuhu Token Sciences Co Ltd

See Also

Company

Help

Tools

Stocks

Wuhu Token Sciences Co Ltd SZSE:300088

Income Statement

Earnings Waterfall Wuhu Token Sciences Co Ltd

Income Statement Wuhu Token Sciences Co Ltd

See Also

Company

Help

Tools

Stocks

Wuhu Token Sciences Co Ltd
SZSE:300088

Earnings Waterfall
Wuhu Token Sciences Co Ltd

Income Statement
Wuhu Token Sciences Co Ltd