Wayi International Digital Entertainment Co., Ltd. - 3086.TWO - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	123	116	248	147	141	150	159	150	📊
Revenue Growth (1Y)	--	-6.04%	+114.20%	-40.71%	-3.96%	+6.40%	+5.99%	-6.17%	📊
Revenue Growth (5Y)	--	--	--	--	+14.60%	+29.78%	-35.79%	-39.75%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	60	41	60	50	49	74	86	95	📊
Cost of Revenue Growth (1Y)	--	-31.03%	+45.88%	-18.00%	-2.06%	+52.17%	+16.80%	+9.81%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-19.19%	+78.27%	+42.73%	+56.73%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	63	75	188	98	93	77	73	55	📊
Gross Profit Growth (1Y)	--	+17.62%	+152.14%	-48.00%	-4.93%	-17.49%	-4.42%	-24.97%	📊
Gross Profit Growth (5Y)	--	--	--	--	+46.61%	+2.85%	-61.01%	-70.75%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	77	73	92	77	93	78	94	95	📊
Operating Expenses Growth (1Y)	--	-5.75%	+26.50%	-15.96%	+20.13%	-16.04%	+20.63%	+0.93%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+20.36%	+7.23%	+2.26%	+3.21%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	69	69	90	77	67	78	0	49	📊
Research and Development	3	4	2	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	94	46	📊
EBITDA	-4	16	108	33	50	36	-21	-20	📊
EBITDA Growth (1Y)	--	+471.15%	+557.27%	-69.82%	+54.13%	-28.84%	-158.34%	+3.56%	📊
EBITDA Growth (5Y)	--	--	--	--	+1234.61%	+117.54%	-119.31%	-118.62%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	4	14	14	12	16	18	0	15	📊
Operating Income	-9	3	93	37	26	-1	-21	-40	📊
Operating Income Growth (1Y)	--	+129.62%	+3459.34%	-60.40%	-28.42%	-105.11%	-1443.33%	-92.03%	📊
Operating Income Growth (5Y)	--	--	--	--	+398.89%	-151.55%	-122.35%	-142.92%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	2	2	0	0	0	0	0	--	📊
Pre Tax Income	-13	1	93	37	33	17	-20	-25	📊
Tax Provision	0	0	0	0	-0	0	0	--	📊
NET INCOME	-13	1	93	37	33	17	-20	-23	📊
Net Income Growth (1Y)	--	+104.32%	+16379.43%	-60.58%	-9.41%	-47.78%	-213.62%	-15.88%	📊
Net Income Growth (5Y)	--	--	--	--	+354.24%	+2973.05%	-121.19%	-124.55%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	-0.08	0	0.39	0.15	0.14	0.07	-0.06	-0.07	📊
Diluted EPS	-0.08	0	0.39	0.15	0.13	0.07	-0.06	-0.07	📊
Basic Average Shares	164	171	236	236	236	260	273	1,204	📊
Diluted Average Shares	164	171	236	236	260	260	273	1,204	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

123

116

248

147

141

150

159

150

📊

Revenue Growth (1Y)

-6.04%

+114.20%

-40.71%

-3.96%

+6.40%

+5.99%

-6.17%

📊

Revenue Growth (5Y)

+14.60%

+29.78%

-35.79%

-39.75%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

-31.03%

+45.88%

-18.00%

-2.06%

+52.17%

+16.80%

+9.81%

📊

Cost of Revenue Growth (5Y)

-19.19%

+78.27%

+42.73%

+56.73%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

188

📊

Gross Profit Growth (1Y)

+17.62%

+152.14%

-48.00%

-4.93%

-17.49%

-4.42%

-24.97%

📊

Gross Profit Growth (5Y)

+46.61%

+2.85%

-61.01%

-70.75%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

📊

Operating Expenses Growth (1Y)

-5.75%

+26.50%

-15.96%

+20.13%

-16.04%

+20.63%

+0.93%

📊

Operating Expenses Growth (5Y)

+20.36%

+7.23%

+2.26%

+3.21%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

-4

108

-21

-20

📊

EBITDA Growth (1Y)

+471.15%

+557.27%

-69.82%

+54.13%

-28.84%

-158.34%

+3.56%

📊

EBITDA Growth (5Y)

+1234.61%

+117.54%

-119.31%

-118.62%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-9

-1

-21

-40

📊

Operating Income Growth (1Y)

+129.62%

+3459.34%

-60.40%

-28.42%

-105.11%

-1443.33%

-92.03%

📊

Operating Income Growth (5Y)

+398.89%

-151.55%

-122.35%

-142.92%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-13

-20

-25

📊

Tax Provision

-0

📊

NET INCOME

-13

-20

-23

📊

Net Income Growth (1Y)

+104.32%

+16379.43%

-60.58%

-9.41%

-47.78%

-213.62%

-15.88%

📊

Net Income Growth (5Y)

+354.24%

+2973.05%

-121.19%

-124.55%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.08

0.39

0.15

0.14

0.07

-0.06

-0.07

📊

Diluted EPS

-0.08

0.39

0.15

0.13

0.07

-0.06

-0.07

📊

Basic Average Shares

164

171

236

260

273

1,204

📊

Diluted Average Shares

164

171

236

260

273

1,204

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	123	116	248	147	141	150	159	150	📊
Revenue Growth (1Y)	--	-6.04%	+114.20%	-40.71%	-3.96%	+6.40%	+5.99%	-6.17%	📊
Revenue Growth (5Y)	--	--	--	--	+14.60%	+29.78%	-35.79%	-39.75%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	60	41	60	50	49	74	86	95	📊
Cost of Revenue Growth (1Y)	--	-31.03%	+45.88%	-18.00%	-2.06%	+52.17%	+16.80%	+9.81%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-19.19%	+78.27%	+42.73%	+56.73%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	63	75	188	98	93	77	73	55	📊
Gross Profit Growth (1Y)	--	+17.62%	+152.14%	-48.00%	-4.93%	-17.49%	-4.42%	-24.97%	📊
Gross Profit Growth (5Y)	--	--	--	--	+46.61%	+2.85%	-61.01%	-70.75%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	77	73	92	77	93	78	94	95	📊
Operating Expenses Growth (1Y)	--	-5.75%	+26.50%	-15.96%	+20.13%	-16.04%	+20.63%	+0.93%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+20.36%	+7.23%	+2.26%	+3.21%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	69	69	90	77	67	78	0	49	📊
Research and Development	3	4	2	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	94	46	📊
EBITDA	-4	16	108	33	50	36	-21	-20	📊
EBITDA Growth (1Y)	--	+471.15%	+557.27%	-69.82%	+54.13%	-28.84%	-158.34%	+3.56%	📊
EBITDA Growth (5Y)	--	--	--	--	+1234.61%	+117.54%	-119.31%	-118.62%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	4	14	14	12	16	18	0	15	📊
Operating Income	-9	3	93	37	26	-1	-21	-40	📊
Operating Income Growth (1Y)	--	+129.62%	+3459.34%	-60.40%	-28.42%	-105.11%	-1443.33%	-92.03%	📊
Operating Income Growth (5Y)	--	--	--	--	+398.89%	-151.55%	-122.35%	-142.92%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	2	2	0	0	0	0	0	--	📊
Pre Tax Income	-13	1	93	37	33	17	-20	-25	📊
Tax Provision	0	0	0	0	-0	0	0	--	📊
NET INCOME	-13	1	93	37	33	17	-20	-23	📊
Net Income Growth (1Y)	--	+104.32%	+16379.43%	-60.58%	-9.41%	-47.78%	-213.62%	-15.88%	📊
Net Income Growth (5Y)	--	--	--	--	+354.24%	+2973.05%	-121.19%	-124.55%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	-0.08	0	0.39	0.15	0.14	0.07	-0.06	-0.07	📊
Diluted EPS	-0.08	0	0.39	0.15	0.13	0.07	-0.06	-0.07	📊
Basic Average Shares	164	171	236	236	236	260	273	1,204	📊
Diluted Average Shares	164	171	236	236	260	260	273	1,204	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

123

116

248

147

141

150

159

150

📊

Revenue Growth (1Y)

-6.04%

+114.20%

-40.71%

-3.96%

+6.40%

+5.99%

-6.17%

📊

Revenue Growth (5Y)

+14.60%

+29.78%

-35.79%

-39.75%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

-31.03%

+45.88%

-18.00%

-2.06%

+52.17%

+16.80%

+9.81%

📊

Cost of Revenue Growth (5Y)

-19.19%

+78.27%

+42.73%

+56.73%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

188

📊

Gross Profit Growth (1Y)

+17.62%

+152.14%

-48.00%

-4.93%

-17.49%

-4.42%

-24.97%

📊

Gross Profit Growth (5Y)

+46.61%

+2.85%

-61.01%

-70.75%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

📊

Operating Expenses Growth (1Y)

-5.75%

+26.50%

-15.96%

+20.13%

-16.04%

+20.63%

+0.93%

📊

Operating Expenses Growth (5Y)

+20.36%

+7.23%

+2.26%

+3.21%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

-4

108

-21

-20

📊

EBITDA Growth (1Y)

+471.15%

+557.27%

-69.82%

+54.13%

-28.84%

-158.34%

+3.56%

📊

EBITDA Growth (5Y)

+1234.61%

+117.54%

-119.31%

-118.62%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-9

-1

-21

-40

📊

Operating Income Growth (1Y)

+129.62%

+3459.34%

-60.40%

-28.42%

-105.11%

-1443.33%

-92.03%

📊

Operating Income Growth (5Y)

+398.89%

-151.55%

-122.35%

-142.92%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-13

-20

-25

📊

Tax Provision

-0

📊

NET INCOME

-13

-20

-23

📊

Net Income Growth (1Y)

+104.32%

+16379.43%

-60.58%

-9.41%

-47.78%

-213.62%

-15.88%

📊

Net Income Growth (5Y)

+354.24%

+2973.05%

-121.19%

-124.55%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.08

0.39

0.15

0.14

0.07

-0.06

-0.07

📊

Diluted EPS

-0.08

0.39

0.15

0.13

0.07

-0.06

-0.07

📊

Basic Average Shares

164

171

236

260

273

1,204

📊

Diluted Average Shares

164

171

236

260

273

1,204

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	0.09%
Next Earnings	--
Market cap	7.44B (TWD)
EPS (TTM)	-0.07 (TWD)
P/E (TTM)	-412.86 (TWD)
Last Close	28.90

Next Earnings	--
Market cap	7.44B (TWD)
EPS (TTM)	-0.07 (TWD)
P/E (TTM)	-412.86 (TWD)
Last Close	28.90 (TWD)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	0.09%
Next Earnings	--
Market cap	7.44B (TWD)
EPS (TTM)	-0.07 (TWD)
P/E (TTM)	-412.86 (TWD)
Last Close	28.90

Next Earnings	--
Market cap	7.44B (TWD)
EPS (TTM)	-0.07 (TWD)
P/E (TTM)	-412.86 (TWD)
Last Close	28.90 (TWD)