WAI
WAI
Top KingWin LtdIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2022 | $320.6K ▼ | $896.62K ▼ | $-663.7K ▼ | -207.02% ▼ | $-0.16 ▼ | $-851.33K ▼ |
| Q3-2022 | $1.08M ▼ | $1.14M ▲ | $-495.33K ▼ | -46.08% ▼ | $-0.12 ▼ | $-358.49K ▼ |
| Q4-2021 | $3M | $981.61K | $1.1M | 36.64% | $0.29 | $1.44M |
What's going well?
The company has no debt burden and is still spending on sales and marketing, which could help if revenue rebounds. No major one-time charges distort the results.
What's concerning?
Revenue fell off a cliff, margins collapsed, and losses are growing fast. Overhead is far too high for current sales, and there's no sign of a turnaround yet.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $2.22M ▼ | $42.28M ▲ | $5.4M ▼ | $36.88M ▲ |
| Q4-2024 | $2.81M ▼ | $41.58M ▲ | $5.88M ▲ | $35.7M ▲ |
| Q2-2024 | $3.1M ▼ | $7.65M ▼ | $2.2M ▼ | $5.44M ▼ |
| Q4-2023 | $4.59M ▼ | $10.24M ▼ | $2.83M ▲ | $7.4M ▼ |
| Q2-2023 | $4.89M | $11.29M | $2.51M | $8.78M |
What's financially strong about this company?
The company has a huge cushion of current assets, very little debt, and almost all assets are tangible and easy to value. Equity is much larger than liabilities, and there are no big hidden risks.
What are the financial risks or weaknesses?
Cash is down sharply, and the company has a history of losses (negative retained earnings). Receivables are rising faster than sales, which could mean customers are paying slower.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2022 | $-663.7K ▼ | $-171.28K ▼ | $5.63K ▲ | $34.99K ▼ | $99.38K ▼ | $-16.74K ▼ |
| Q4-2021 | $1.1M | $1.55M | $-92.12K | $52.03K | $1.55M | $1.46M |
What's strong about this company's cash flow?
The company has a large cash cushion of $2.65 million and almost no capital spending or debt. Even with the recent cash burn, it can operate for years without raising money.
What are the cash flow concerns?
Operating cash flow and free cash flow both turned negative after a very strong prior year. The improvement in cash balance this quarter is not from business operations, but from other sources like currency effects.
5-Year Trend Analysis
A comprehensive look at Top KingWin Ltd's financial evolution and strategic trajectory over the past five years.
WAI combines several appealing elements: periods of strong revenue growth in the past, historically high gross margins before the recent downturn, a balance sheet supported by significant equity capital and low leverage, and a sizable expansion of its asset base. On the strategic side, it has an established presence among Chinese SMEs, a focused pivot into AI and robotics, and early evidence of demand via a large robot contract. Its liquidity profile still looks strong on headline measures, giving it some room to execute its transformation.
The risks are substantial. Profitability has deteriorated from solid profits to steep losses, with margins deeply negative and earnings per share severely weakened. Cash burn from operations is heavy and worsening, forcing reliance on ongoing external financing and contributing to pronounced shareholder dilution and negative retained earnings. Asset growth is heavily skewed toward prepayments and other less liquid items, while the innovation push competes in a crowded, fast‑moving AI and robotics landscape where WAI is a small player with limited resources. Execution risk around manufacturing, delivery, and support for complex hardware products is high, and the path to sustainable profitability is not yet visible in the numbers.
Looking ahead, WAI appears to be in a classic high‑risk, high‑uncertainty transition phase. The near‑term outlook is dominated by the need to stabilize margins, rein in operating costs, and slow the cash burn, all while successfully launching and scaling its AI and robotics offerings. Success would likely require both strong commercial traction for its new products and much tighter financial discipline. Until there is clear evidence of consistent demand and improving unit economics, the company’s future remains uncertain and heavily dependent on execution quality and continued access to capital.
About Top KingWin Ltd
Top KingWin Ltd provides corporate business training, corporate consulting, and advisory and transaction services in the People's Republic of China. It serves entrepreneurs and executives in small and medium enterprises. The company was founded in 2018 and is headquartered in Guangzhou, China. Top KingWin Ltd operates as a subsidiary of Xu Ruilin Capital CO., Ltd.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2022 | $320.6K ▼ | $896.62K ▼ | $-663.7K ▼ | -207.02% ▼ | $-0.16 ▼ | $-851.33K ▼ |
| Q3-2022 | $1.08M ▼ | $1.14M ▲ | $-495.33K ▼ | -46.08% ▼ | $-0.12 ▼ | $-358.49K ▼ |
| Q4-2021 | $3M | $981.61K | $1.1M | 36.64% | $0.29 | $1.44M |
What's going well?
The company has no debt burden and is still spending on sales and marketing, which could help if revenue rebounds. No major one-time charges distort the results.
What's concerning?
Revenue fell off a cliff, margins collapsed, and losses are growing fast. Overhead is far too high for current sales, and there's no sign of a turnaround yet.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $2.22M ▼ | $42.28M ▲ | $5.4M ▼ | $36.88M ▲ |
| Q4-2024 | $2.81M ▼ | $41.58M ▲ | $5.88M ▲ | $35.7M ▲ |
| Q2-2024 | $3.1M ▼ | $7.65M ▼ | $2.2M ▼ | $5.44M ▼ |
| Q4-2023 | $4.59M ▼ | $10.24M ▼ | $2.83M ▲ | $7.4M ▼ |
| Q2-2023 | $4.89M | $11.29M | $2.51M | $8.78M |
What's financially strong about this company?
The company has a huge cushion of current assets, very little debt, and almost all assets are tangible and easy to value. Equity is much larger than liabilities, and there are no big hidden risks.
What are the financial risks or weaknesses?
Cash is down sharply, and the company has a history of losses (negative retained earnings). Receivables are rising faster than sales, which could mean customers are paying slower.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2022 | $-663.7K ▼ | $-171.28K ▼ | $5.63K ▲ | $34.99K ▼ | $99.38K ▼ | $-16.74K ▼ |
| Q4-2021 | $1.1M | $1.55M | $-92.12K | $52.03K | $1.55M | $1.46M |
What's strong about this company's cash flow?
The company has a large cash cushion of $2.65 million and almost no capital spending or debt. Even with the recent cash burn, it can operate for years without raising money.
What are the cash flow concerns?
Operating cash flow and free cash flow both turned negative after a very strong prior year. The improvement in cash balance this quarter is not from business operations, but from other sources like currency effects.
5-Year Trend Analysis
A comprehensive look at Top KingWin Ltd's financial evolution and strategic trajectory over the past five years.
WAI combines several appealing elements: periods of strong revenue growth in the past, historically high gross margins before the recent downturn, a balance sheet supported by significant equity capital and low leverage, and a sizable expansion of its asset base. On the strategic side, it has an established presence among Chinese SMEs, a focused pivot into AI and robotics, and early evidence of demand via a large robot contract. Its liquidity profile still looks strong on headline measures, giving it some room to execute its transformation.
The risks are substantial. Profitability has deteriorated from solid profits to steep losses, with margins deeply negative and earnings per share severely weakened. Cash burn from operations is heavy and worsening, forcing reliance on ongoing external financing and contributing to pronounced shareholder dilution and negative retained earnings. Asset growth is heavily skewed toward prepayments and other less liquid items, while the innovation push competes in a crowded, fast‑moving AI and robotics landscape where WAI is a small player with limited resources. Execution risk around manufacturing, delivery, and support for complex hardware products is high, and the path to sustainable profitability is not yet visible in the numbers.
Looking ahead, WAI appears to be in a classic high‑risk, high‑uncertainty transition phase. The near‑term outlook is dominated by the need to stabilize margins, rein in operating costs, and slow the cash burn, all while successfully launching and scaling its AI and robotics offerings. Success would likely require both strong commercial traction for its new products and much tighter financial discipline. Until there is clear evidence of consistent demand and improving unit economics, the company’s future remains uncertain and heavily dependent on execution quality and continued access to capital.

CEO
Ruilin Xu
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-09-08 | Reverse | 1:25 |
| 2025-05-05 | Reverse | 1:25 |
Ratings Snapshot
Rating : C-

