Symbols / WAI $2.20 -0.22% Top KingWin Ltd

Financial Services • Capital Markets • China • NCM
WAI Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
About

Top KingWin Ltd offers corporate business training, corporate consulting, and advisory and transaction services in the People's Republic of China. The company sells devices to support artificial intelligence (AI) data collection and analysis. It serves entrepreneurs and executives in small and medium enterprises. The company was founded in 2018 and is headquartered in Guangzhou, China.

Fundamentals
Scroll to Statements
Market Cap 5.19M Enterprise Value -7.89M Income -24.02M Sales 8.04M Book/sh 80.25 Cash/sh 5.55
Dividend Yield — Payout 0.00% Employees 21 IPO — P/E 0.03 Forward P/E —
PEG — P/S 0.65 P/B 0.03 P/C — EV/EBITDA 0.33 EV/Sales -0.98
Quick Ratio 4.68 Current Ratio 11.11 Debt/Eq — LT Debt/Eq — EPS (ttm) -26.92 EPS next Y —
EPS Growth — Revenue Growth — Earnings — ROA -40.46% ROE -72.75% ROIC —
Gross Margin 8.71% Oper. Margin -4.66% Profit Margin -298.83% Shs Outstand 2.30M Shs Float 2.30M Short Float 0.15%
Short Ratio 0.65 Short Interest — 52W High 114.72 52W Low 1.85 Beta 2.13 Avg Volume 9.10K
Volume 6.89K Target Price — Recom None Prev Close $2.21 Price $2.20 Change -0.22%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$2.20
Latest analyst target
3. DCF / Fair value
$45.42
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.20
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
8.04
+114.34%
3.75
-31.16%
5.45
+74.48%
3.12
Operating Revenue
7.82
+123.31%
3.50
-35.70%
5.45
+74.48%
3.12
Cost Of Revenue
7.34
+203.12%
2.42
+30.25%
1.86
+94.18%
0.96
Reconciled Cost Of Revenue
7.34
+202.97%
2.42
+30.32%
1.86
+94.18%
0.96
Gross Profit
0.70
-47.32%
1.33
-62.96%
3.59
+65.77%
2.17
Operating Expense
24.94
+354.71%
5.49
-9.73%
6.08
+96.97%
3.09
Selling General And Administration
6.28
+17.62%
5.34
-12.14%
6.08
+96.97%
3.09
Selling And Marketing Expense
0.42
+6.24%
0.40
-83.97%
2.48
+161.55%
0.95
General And Administrative Expense
5.86
+18.54%
4.94
+37.43%
3.60
+68.30%
2.14
Salaries And Wages
4.27
+24.94%
3.42
+20.03%
2.85
+117.33%
1.31
Other Gand A
1.21
-2.79%
1.24
-65.45%
3.60
+68.30%
2.14
Total Expenses
32.28
+308.30%
7.91
-0.36%
7.94
+96.31%
4.04
Operating Income
-24.24
-483.32%
-4.16
-67.09%
-2.49
-170.42%
-0.92
Total Operating Income As Reported
-24.24
-240.02%
-7.13
-186.65%
-2.49
-170.42%
-0.92
EBITDA
-24.16
-494.25%
-4.07
-68.71%
-2.41
-181.80%
-0.86
Normalized EBITDA
-24.16
-2113.09%
-1.09
+54.70%
-2.41
-181.80%
-0.86
Reconciled Depreciation
0.08
-5.81%
0.09
+15.37%
0.08
+19.90%
0.06
EBIT
-24.24
-483.32%
-4.16
-67.09%
-2.49
-170.42%
-0.92
Total Unusual Items
0.00
+100.00%
-2.97
0.00
—
Total Unusual Items Excluding Goodwill
0.00
+100.00%
-2.97
0.00
—
Special Income Charges
0.00
+100.00%
-2.97
0.00
—
Impairment Of Capital Assets
0.00
-100.00%
2.97
0.00
—
Net Income
-24.02
-176.76%
-8.68
-240.68%
-2.55
-230.23%
-0.77
Pretax Income
-24.02
-196.84%
-8.09
-232.02%
-2.44
-173.05%
-0.89
Other Income Expense
0.22
+105.66%
-3.94
-7953.93%
0.05
+84.28%
0.03
Other Non Operating Income Expenses
0.22
+123.17%
-0.96
-2019.76%
0.05
+84.28%
0.03
Tax Provision
0.00
-100.00%
0.05
-52.62%
0.12
+195.03%
-0.12
Tax Rate For Calcs
0.00
-100.00%
0.00
+0.00%
0.00
+84.25%
0.00
Tax Effect Of Unusual Items
0.00
+100.00%
-0.74
0.00
0.00
Net Income Including Noncontrolling Interests
-24.02
-176.76%
-8.68
-240.68%
-2.55
-230.23%
-0.77
Net Income From Continuing Operation Net Minority Interest
-24.02
-194.86%
-8.15
-219.19%
-2.55
-230.83%
-0.77
Net Income From Continuing And Discontinued Operation
-24.02
-176.76%
-8.68
-240.68%
-2.55
-230.23%
-0.77
Net Income Continuous Operations
-24.02
-194.86%
-8.15
-219.19%
-2.55
-230.83%
-0.77
Net Income Discontinuous Operations
0.00
+100.00%
-0.53
-11602.87%
0.00
0.00
Normalized Income
-24.02
-306.02%
-5.92
-131.80%
-2.55
-230.83%
-0.77
Net Income Common Stockholders
-24.02
-176.76%
-8.68
-240.68%
-2.55
-230.23%
-0.77
Diluted EPS
—
-41.37
+63.76%
-114.16
-204.43%
-37.50
Basic EPS
—
-41.37
+63.76%
-114.16
-204.43%
-37.50
Basic Average Shares
—
0.21
+840.19%
0.02
+16.23%
0.02
Diluted Average Shares
—
0.21
+840.19%
0.02
-7.70%
0.02
Diluted NI Availto Com Stockholders
-24.02
-176.76%
-8.68
-240.68%
-2.55
-230.23%
-0.77
Depreciation Amortization Depletion Income Statement
0.08
-7.05%
0.09
+14.03%
0.08
+22.92%
0.06
Depreciation And Amortization In Income Statement
0.08
-7.05%
0.09
+14.03%
0.08
+22.92%
0.06
Provision For Doubtful Accounts
18.58
+33098.62%
0.06
—
—
Rent And Landing Fees
0.38
+34.90%
0.28
+21.87%
0.23
+4.97%
0.22
Rent Expense Supplemental
0.38
+34.90%
0.28
+21.87%
0.23
+4.97%
0.22
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
33.32
-19.85%
41.58
+306.10%
10.24
+101.22%
5.09
Current Assets
33.24
-18.44%
40.75
+516.10%
6.61
+131.28%
2.86
Cash Cash Equivalents And Short Term Investments
13.09
+365.01%
2.81
-38.65%
4.59
+72.82%
2.65
Cash And Cash Equivalents
13.09
+365.01%
2.81
-38.65%
4.59
+72.82%
2.65
Cash Financial
13.09
+365.01%
2.81
-38.65%
4.59
+72.82%
2.65
Receivables
0.90
-18.61%
1.10
+106.18%
0.53
+175.74%
0.19
Accounts Receivable
0.77
+47.18%
0.52
+23.98%
0.42
+338.88%
0.10
Gross Accounts Receivable
0.82
-1.88%
0.84
+30.90%
0.64
+195.67%
0.22
Allowance For Doubtful Accounts Receivable
-0.05
+82.87%
-0.32
-44.18%
-0.22
-81.80%
-0.12
Other Receivables
0.13
-77.66%
0.58
+1262.18%
0.04
+91.23%
0.02
Taxes Receivable
—
0.01
-91.37%
0.07
-5.75%
0.08
Accrued Interest Receivable
—
—
—
0.00
Prepaid Assets
19.26
-47.73%
36.84
+19058.85%
0.19
+1469.86%
0.01
Restricted Cash
—
0.00
-100.00%
0.03
0.00
Assets Held For Sale Current
—
0.00
-100.00%
1.27
—
Total Non Current Assets
0.09
-89.63%
0.82
-77.24%
3.62
+62.65%
2.23
Net PPE
0.03
-96.38%
0.76
+27.37%
0.60
-22.66%
0.77
Gross PPE
0.15
-85.96%
1.06
+28.89%
0.83
-5.15%
0.87
Accumulated Depreciation
-0.12
+59.67%
-0.30
-32.89%
-0.23
-134.68%
-0.10
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
0.10
-40.71%
0.16
+38.87%
0.12
+45.79%
0.08
Construction In Progress
0.00
-100.00%
0.06
+63.25%
0.04
-10.43%
0.04
Other Properties
0.05
-91.12%
0.60
+39.66%
0.43
-21.18%
0.54
Leases
0.00
-100.00%
0.24
+0.02%
0.24
+18.50%
0.21
Goodwill And Other Intangible Assets
0.06
-8.47%
0.06
-97.90%
3.01
+9764.65%
0.03
Goodwill
—
0.00
-100.00%
2.97
0.00
Other Intangible Assets
0.06
-8.47%
0.06
+64.00%
0.04
+26.46%
0.03
Non Current Deferred Assets
—
—
0.00
-100.00%
1.42
Non Current Deferred Taxes Assets
—
—
0.00
-100.00%
0.12
Non Current Prepaid Assets
—
—
0.04
-10.43%
0.04
Other Non Current Assets
—
—
0.01
—
Total Liabilities Net Minority Interest
2.99
-49.06%
5.88
+107.37%
2.83
-13.25%
3.27
Current Liabilities
2.99
-46.49%
5.59
+109.36%
2.67
-7.65%
2.89
Payables And Accrued Expenses
2.56
-8.36%
2.79
+74.21%
1.60
-36.85%
2.54
Payables
1.60
+1.26%
1.58
-1.56%
1.60
-16.57%
1.92
Accounts Payable
0.81
+39.26%
0.58
+10.23%
0.53
+100.03%
0.26
Other Payable
0.56
-27.41%
0.76
-11.16%
0.86
+131.54%
0.37
Current Accrued Expenses
0.96
-20.87%
1.21
+136238.00%
-0.00
-100.14%
0.62
Total Tax Payable
0.01
-22.60%
0.01
-77.58%
0.07
+72.39%
0.04
Income Tax Payable
0.00
0.00
0.00
0.00
Current Debt And Capital Lease Obligation
—
2.31
+1101.89%
0.19
+16.10%
0.17
Current Debt
—
2.03
—
—
Current Capital Lease Obligation
0.00
-100.00%
0.28
+47.85%
0.19
+16.10%
0.17
Current Deferred Liabilities
0.43
-11.67%
0.49
-21.91%
0.63
+234.09%
0.19
Current Deferred Revenue
0.43
-11.67%
0.49
-21.91%
0.63
+234.09%
0.19
Other Current Liabilities
—
—
0.25
—
Total Non Current Liabilities Net Minority Interest
0.00
-100.00%
0.28
+74.48%
0.16
-56.61%
0.37
Long Term Debt And Capital Lease Obligation
0.00
-100.00%
0.28
+74.48%
0.16
-56.61%
0.37
Long Term Capital Lease Obligation
0.00
-100.00%
0.28
+74.48%
0.16
-56.61%
0.37
Stockholders Equity
30.33
-15.05%
35.70
+382.14%
7.40
+306.42%
1.82
Common Stock Equity
30.33
-15.05%
35.70
+382.14%
7.40
+306.42%
1.82
Capital Stock
0.15
+705.20%
0.02
+1140.47%
0.00
+22.92%
0.00
Common Stock
0.15
+705.20%
0.02
+1140.47%
0.00
+22.92%
0.00
Share Issued
2.31
+687.69%
0.29
+1140.45%
0.02
+0.00%
0.02
Ordinary Shares Number
2.31
+687.69%
0.29
+1140.45%
0.02
+0.00%
0.02
Additional Paid In Capital
63.77
+40.83%
45.28
+447.23%
8.28
+7112.87%
0.11
Retained Earnings
-33.63
-250.02%
-9.61
-934.95%
-0.93
-159.37%
1.56
Gains Losses Not Affecting Retained Earnings
0.04
+404.05%
0.01
-85.73%
0.06
-60.50%
0.14
Other Equity Adjustments
0.04
+404.05%
0.01
-85.73%
0.06
-60.50%
0.14
Total Equity Gross Minority Interest
30.33
-15.05%
35.70
+382.14%
7.40
+306.42%
1.82
Total Capitalization
30.33
-15.05%
35.70
+382.14%
7.40
+306.42%
1.82
Working Capital
30.24
-13.98%
35.16
+791.68%
3.94
+12070.18%
-0.03
Invested Capital
30.33
-19.61%
37.73
+409.49%
7.40
+306.42%
1.82
Total Debt
0.00
-100.00%
2.59
+632.11%
0.35
-34.26%
0.54
Capital Lease Obligations
0.00
-100.00%
0.57
+60.02%
0.35
-34.26%
0.54
Net Tangible Assets
30.27
-15.06%
35.64
+711.36%
4.39
+145.19%
1.79
Tangible Book Value
30.27
-15.06%
35.64
+711.36%
4.39
+145.19%
1.79
Current Notes Payable
0.00
-100.00%
2.03
0.00
—
Duefrom Related Parties Current
—
—
1.12
0.00
Dueto Related Parties Current
0.22
+1.96%
0.22
+45.01%
0.15
-87.97%
1.25
Other Equity Interest
—
—
—
-0.00
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-1.30
+96.71%
-39.38
-2292.02%
-1.65
-17.94%
-1.40
Cash Flow From Continuing Operating Activities
-1.30
+96.71%
-39.44
-2291.12%
-1.65
-18.17%
-1.40
Cash From Discontinued Operating Activities
0.00
-100.00%
0.06
+1823.81%
0.00
—
Net Income From Continuing Operations
-24.02
-194.86%
-8.15
-219.19%
-2.55
-230.83%
-0.77
Depreciation Amortization Depletion
0.08
-5.81%
0.09
+15.37%
0.08
+19.90%
0.06
Depreciation And Amortization
0.08
-5.81%
0.09
+15.37%
0.08
+19.90%
0.06
Other Non Cash Items
1.69
+1335.03%
-0.14
+27.37%
-0.19
—
Stock Based Compensation
3.38
+90.71%
1.77
0.00
0.00
Provisionand Write Offof Assets
18.58
+33098.62%
0.06
-22.91%
0.07
-33.98%
0.11
Asset Impairment Charge
0.00
-100.00%
2.97
0.00
0.00
Deferred Tax
0.00
0.00
-100.00%
0.12
+195.03%
-0.12
Deferred Income Tax
0.00
0.00
-100.00%
0.12
+195.03%
-0.12
Operating Gains Losses
-0.99
-208.09%
0.92
+1955.52%
-0.05
—
Gain Loss On Investment Securities
0.55
—
—
—
Net Foreign Currency Exchange Gain Loss
-1.57
-270.98%
0.92
+3148.71%
-0.03
0.00
Gain Loss On Sale Of PPE
0.03
+7047.90%
-0.00
-149.62%
0.00
0.00
Change In Working Capital
-0.02
+99.94%
-36.97
-4320.97%
0.88
+229.18%
-0.68
Change In Receivables
0.28
+149.56%
-0.57
-89.20%
-0.30
-144.26%
0.68
Changes In Account Receivables
-0.11
+21.24%
-0.14
+58.53%
-0.35
-147.03%
0.74
Change In Prepaid Assets
0.00
+100.00%
-36.64
-21160.27%
-0.17
-282.66%
0.09
Change In Payables And Accrued Expense
0.27
+1.84%
0.26
-62.68%
0.71
+170.76%
-1.00
Change In Accrued Expense
0.04
-77.83%
0.19
-52.10%
0.40
+455.07%
0.07
Change In Payable
0.23
+223.99%
0.07
-76.91%
0.30
+128.13%
-1.07
Change In Account Payable
0.23
+85.98%
0.12
-54.90%
0.27
+146.31%
-0.59
Change In Other Working Capital
-0.06
+72.71%
-0.21
-146.98%
0.45
+208.79%
-0.41
Change In Other Current Assets
0.06
+358.11%
-0.02
-845.53%
0.00
+183.92%
-0.00
Change In Other Current Liabilities
-0.58
-370.75%
0.21
+9.66%
0.19
+586.24%
-0.04
Investing Cash Flow
0.47
+40.22%
0.34
+108.25%
-4.06
-8794.55%
-0.05
Cash Flow From Continuing Investing Activities
0.47
+40.22%
0.34
+108.25%
-4.06
-8794.55%
-0.05
Net PPE Purchase And Sale
-0.01
+18.77%
-0.01
+83.79%
-0.08
-137.14%
-0.03
Purchase Of PPE
-0.01
+18.77%
-0.01
+83.79%
-0.08
-137.14%
-0.03
Capital Expenditure
-0.01
+81.37%
-0.05
+40.87%
-0.09
-99.79%
-0.05
Net Business Purchase And Sale
0.48
+23.36%
0.39
+109.80%
-3.97
0.00
Purchase Of Business
—
0.00
+100.00%
-3.97
0.00
Net Intangibles Purchase And Sale
—
-0.04
-178.99%
-0.01
-10.59%
-0.01
Purchase Of Intangibles
—
-0.04
-178.99%
-0.01
-10.59%
-0.01
Financing Cash Flow
11.97
-67.88%
37.27
+379.52%
7.77
+2455.42%
0.30
Cash Flow From Continuing Financing Activities
11.97
-67.88%
37.27
+379.52%
7.77
+2455.42%
0.30
Net Issuance Payments Of Debt
0.80
-59.13%
1.95
0.00
0.00
Issuance Of Debt
0.80
-59.13%
1.95
0.00
0.00
Short Term Debt Issuance
0.80
-59.13%
1.95
0.00
0.00
Net Short Term Debt Issuance
0.80
-59.13%
1.95
0.00
0.00
Net Common Stock Issuance
11.50
-67.38%
35.25
0.00
0.00
Net Other Financing Charges
-0.33
-570.04%
0.07
-99.11%
7.77
+2455.42%
0.30
Changes In Cash
11.14
+728.35%
-1.77
-185.95%
2.06
+281.42%
-1.14
Effect Of Exchange Rate Changes
-0.87
-1323.82%
-0.06
+10.85%
-0.07
+33.71%
-0.10
Beginning Cash Position
2.81
-39.47%
4.65
+75.16%
2.65
-31.86%
3.90
End Cash Position
13.09
+365.01%
2.81
-39.47%
4.65
+75.16%
2.65
Free Cash Flow
-1.31
+96.69%
-39.44
-2169.50%
-1.74
-20.53%
-1.44
Interest Paid Supplemental Data
—
—
0.00
0.00
Income Tax Paid Supplemental Data
0.00
-100.00%
0.00
0.00
-100.00%
0.48
Change In Income Tax Payable
-0.00
+93.47%
-0.05
-277.29%
0.03
+105.94%
-0.48
Change In Tax Payable
-0.00
+93.47%
-0.05
-277.29%
0.03
+105.94%
-0.48
Common Stock Issuance
11.50
-67.38%
35.25
0.00
0.00
Issuance Of Capital Stock
11.50
-67.38%
35.25
0.00
0.00
Sale Of Business
0.48
+23.36%
0.39
0.00
0.00
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category