Beijing Worldia Statements
68
Data from Beijing Worldia`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
CNY - Chinese yuan
Last reporting period :
30 Sep, 2023
New report :
—
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
—
Beijing Worldia Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
179.15
32 %
100
95.458
53.3
83.695
47.5 %
46.7
11.16
6.2
32.145
17.9
42.517
29 %
23.7
41.178
73.3 %
23
-0.107
-0.06
-0.021
-0.01
41.057
48.3 %
22.9
4.18
2.3
36.9
34.8 %
20.6
0.242
152.53
135.72
25.9 %
100
78.989
58.2
56.731
22.9 %
41.8
11.131
8.2
29.845
22
32.969
-4.4 %
24.3
23.762
104.1 %
17.5
3.916
2.9
-0.054
-0.04
27.693
135.2 %
20.4
0.196
0.1
27.365
167.2 %
20.2
0.178
153.41
107.81
-24.9 %
100
61.662
57.2
46.149
-26.3 %
42.8
11.24
10.4
25.823
24
34.505
0.6 %
32
11.644
-58.9 %
10.8
0.129
0.1
0
0.0001
11.774
-58.7 %
10.9
1.734
1.6
10.243
-64.6 %
9.5
0.067
153.41
143.51
28.1 %
100
80.859
56.3
62.651
32.4 %
43.7
11.277
7.9
23.045
16.1
34.293
1.8 %
23.9
28.359
108.2 %
19.8
0.044
0.03
0.005
0.004
28.508
103 %
19.9
-0.069
-0.05
28.925
129.4 %
20.2
0.193
149.64
112.05
24.8 %
100
64.749
57.8
47.306
6.2 %
42.2
8.405
7.5
28.441
25.4
33.683
15 %
30.1
13.623
-10.6 %
12.2
0.52
0.5
-0.097
-0.09
14.046
-14.8 %
12.5
1.87
1.7
12.608
-10.8 %
11.3
0.11
114.97
89.791
30.2 %
100
45.268
50.4
44.523
32 %
49.6
7.042
7.8
22.955
25.6
29.278
17.2 %
32.6
15.246
74.4 %
17
1.252
1.4
-0.006
-0.007
16.492
82.7 %
18.4
2.638
2.9
14.142
97.9 %
15.7
0.177
80
68.96
-25.9 %
100
35.242
51.1
33.718
-19.9 %
48.9
6.217
9
19.115
27.7
24.978
-37.5 %
36.2
8.74
308.7 %
12.7
0.287
0.4
0
-0.00003
9.027
75.7 %
13.1
1.899
2.8
7.147
47.7 %
10.4
0.089
80
93.12
13.1 %
100
51.017
54.8
42.103
6.9 %
45.2
10.071
10.8
27.49
29.5
39.965
103 %
42.9
2.139
-89.1 %
2.3
0.05
0.05
2.951
3.2
5.139
-75.1 %
5.5
0.301
0.3
4.838
-74.4 %
5.2
0.06
80
82.349
2.2 %
100
42.955
52.2
39.394
-7.9 %
47.8
7.123
8.6
18.184
22.1
19.689
-24.7 %
23.9
19.705
18.4 %
23.9
1.151
1.4
-0.235
-0.3
20.621
18.2 %
25
1.698
2.1
18.923
29.6 %
23
0.236
80.057
80.558
15.4 %
100
37.762
46.9
42.796
24.7 %
53.1
5.968
7.4
19.984
24.8
26.154
58.6 %
32.5
16.642
-6.6 %
20.7
0.796
1
0.014
0.02
17.453
-8.8 %
21.7
2.846
3.5
14.607
-9.2 %
18.1
0.183
80
69.78
-2.5 %
100
35.47
50.8
34.31
0.1 %
49.2
5.05
7.2
12.77
18.3
16.49
-38 %
23.6
17.82
131.7 %
25.5
1.32
1.9
—
0
19.14
121.5 %
27.4
3.06
4.4
16.08
97.1 %
23
0.2
80
71.54
11.5 %
100
37.27
52.1
34.28
13.6 %
47.9
5.95
8.3
22.27
31.1
26.58
97.6 %
37.2
7.69
-54 %
10.7
0.97
1.4
-0.01
-0.01
8.64
-50.8 %
12.1
0.48
0.7
8.16
-43.8 %
11.4
0.1
80
64.19
7.9 %
100
34.01
53
30.18
4.7 %
47
4.24
6.6
10.26
16
13.45
0.4 %
21
16.73
8.4 %
26.1
0.95
1.5
-0.11
-0.2
17.57
-2.7 %
27.4
3.06
4.8
14.51
-8.3 %
22.6
0.18
80
59.49
27.6 %
100
30.66
51.5
28.83
42.7 %
48.5
4.16
7
9.57
16.1
13.39
27.2 %
22.5
15.44
59.7 %
26
2.6
4.4
0.01
0.02
18.05
39.2 %
30.3
2.22
3.7
15.82
43.8 %
26.6
0.2
80
46.61
-33.5 %
100
26.41
56.7
20.21
-36.7 %
43.4
3.48
7.5
8.33
17.9
10.53
-55.1 %
22.6
9.67
14.3 %
20.7
3.44
7.4
-0.14
-0.3
12.97
-19.9 %
27.8
1.98
4.2
11
-28.8 %
23.6
0.14
80
70.14
13 %
100
38.23
54.5
31.91
8.6 %
45.5
6.74
9.6
17.7
25.2
23.45
46.7 %
33.4
8.46
-36.8 %
12.1
4.15
5.9
3.59
5.1
16.2
5.3 %
23.1
0.75
1.1
15.46
18.5 %
22
0.2
79.06
62.06
-3.7 %
100
32.68
52.7
29.37
-8 %
47.3
3.83
6.2
12.71
20.5
15.98
41.7 %
25.7
13.39
-35.1 %
21.6
1.99
3.2
-0.01
-0.02
15.38
-25.9 %
24.8
2.33
3.8
13.05
-24.8 %
21
0.18
72.5
64.42
10.3 %
100
32.51
50.5
31.91
16.9 %
49.5
3.39
5.3
10.17
15.8
11.28
6.2 %
17.5
20.63
23.8 %
32
0.12
0.2
—
0
20.75
26.8 %
32.2
3.41
5.3
17.35
22.4 %
26.9
0.29
60
58.4
-23.4 %
100
31.1
53.3
27.3
-31.9 %
46.7
3.52
6
9.18
15.7
10.62
-52.8 %
18.2
16.67
-5.3 %
28.5
-0.33
-0.6
0.01
0.02
16.36
-4.9 %
28
2.19
3.8
14.17
-16.7 %
24.3
0.24
60
76.27
12.3 %
100
36.17
47.4
40.1
13 %
52.6
6.23
8.2
15.87
20.8
22.49
82.7 %
29.5
17.61
-24 %
23.1
-0.11
-0.1
-0.25
-0.3
17.2
-27.5 %
22.6
0.19
0.2
17.01
-10.4 %
22.3
0.28
60
67.94
6.3 %
100
32.46
47.8
35.48
13.1 %
52.2
3.71
5.5
7.59
11.2
12.31
-1.8 %
18.1
23.18
23.2 %
34.1
0.6
0.9
-0.04
-0.06
23.73
21.1 %
34.9
4.75
7
18.99
16.9 %
28
0.32
60
63.92
18.1 %
100
32.56
50.9
31.36
19.6 %
49.1
3.26
5.1
10.27
16.1
12.54
40.4 %
19.6
18.82
8.9 %
29.4
0.72
1.1
0.05
0.08
19.59
19.7 %
30.6
3.35
5.2
16.24
15.5 %
25.4
0.27
60
54.11
—
100
27.9
51.6
26.21
—
48.4
3.45
6.4
7.93
14.7
8.93
—
16.5
17.28
—
31.9
-0.93
-1.7
0.01
0.02
16.37
—
30.3
2.31
4.3
14.06
—
26
0.23
60