Li Ning Co Ltd
HKEX:2331

Watchlist Manager
Li Ning Co Ltd Logo
Li Ning Co Ltd
HKEX:2331
Watchlist
Price: 15.68 HKD -3.57% Market Closed
Market Cap: 40.4B HKD
Have any thoughts about
Li Ning Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Li Ning Co Ltd

Revenue
27.9B CNY
Cost of Revenue
-14.2B CNY
Gross Profit
13.7B CNY
Operating Expenses
-10.2B CNY
Operating Income
3.5B CNY
Other Expenses
-484.3m CNY
Net Income
3B CNY

Income Statement
Li Ning Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
1 878
N/A
2 194
+17%
2 451
+12%
2 718
+11%
3 181
+17%
3 718
+17%
4 349
+17%
5 500
+26%
6 690
+22%
7 681
+15%
8 387
+9%
8 840
+5%
9 479
+7%
9 263
-2%
8 929
-4%
8 495
-5%
6 676
-21%
5 727
-14%
5 824
+2%
6 055
+4%
6 047
0%
6 097
+1%
7 089
+16%
7 044
-1%
8 015
+14%
8 416
+5%
8 874
+5%
9 591
+8%
10 511
+10%
12 053
+15%
13 870
+15%
13 796
-1%
14 457
+5%
18 473
+28%
22 572
+22%
24 784
+10%
25 803
+4%
27 414
+6%
27 598
+1%
27 925
+1%
Gross Profit
Cost of Revenue
(1 005)
(1 151)
(1 324)
(1 454)
(1 672)
(1 948)
(2 266)
(2 866)
(3 470)
(4 006)
(4 417)
(4 648)
(4 997)
(4 911)
(4 814)
(4 743)
(4 162)
(3 612)
(3 230)
(3 328)
(3 329)
(3 337)
(3 897)
(3 808)
(4 310)
(4 484)
(4 697)
(5 024)
(5 458)
(6 186)
(7 064)
(7 042)
(7 363)
(8 736)
(10 603)
(12 314)
(13 319)
(14 291)
(14 246)
(14 176)
Gross Profit
874
N/A
1 043
+19%
1 126
+8%
1 264
+12%
1 509
+19%
1 771
+17%
2 083
+18%
2 635
+26%
3 220
+22%
3 675
+14%
3 970
+8%
4 192
+6%
4 482
+7%
4 352
-3%
4 115
-5%
3 751
-9%
2 514
-33%
2 115
-16%
2 594
+23%
2 727
+5%
2 718
0%
2 759
+2%
3 193
+16%
3 236
+1%
3 705
+14%
3 932
+6%
4 176
+6%
4 566
+9%
5 053
+11%
5 867
+16%
6 805
+16%
6 754
-1%
7 094
+5%
9 737
+37%
11 969
+23%
12 471
+4%
12 485
+0%
13 123
+5%
13 352
+2%
13 749
+3%
Operating Income
Operating Expenses
(693)
(838)
(855)
(933)
(1 106)
(1 274)
(1 473)
(1 839)
(2 260)
(2 481)
(2 628)
(2 722)
(2 935)
(3 176)
(3 484)
(3 451)
(4 182)
(3 966)
(2 797)
(3 306)
(3 361)
(2 897)
(3 036)
(3 070)
(3 321)
(3 497)
(3 726)
(4 033)
(4 338)
(4 774)
(5 339)
(5 077)
(5 009)
(5 970)
(6 907)
(7 383)
(7 732)
(8 507)
(9 834)
(10 247)
Selling, General & Administrative
(711)
(869)
(887)
(981)
(1 136)
(1 308)
(1 504)
(1 899)
(2 325)
(2 555)
(2 755)
(2 868)
(3 130)
(3 358)
(3 627)
(3 578)
(4 282)
(4 038)
(2 910)
(3 410)
(3 249)
(2 927)
(2 877)
(2 976)
(3 112)
(3 392)
(3 434)
(3 724)
(4 014)
(4 452)
(5 005)
(4 767)
(4 757)
(5 707)
(6 671)
(7 236)
(7 707)
(8 289)
(9 348)
(9 790)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(142)
0
(188)
(135)
(280)
(164)
(338)
(359)
(372)
(377)
(407)
(464)
(499)
(517)
(558)
(616)
(692)
(773)
(965)
(1 010)
Other Operating Expenses
17
31
33
48
30
34
31
61
65
74
127
145
195
181
143
127
101
72
113
104
30
30
29
41
70
59
46
50
49
55
72
155
247
255
323
469
668
554
479
554
Operating Income
180
N/A
205
+13%
272
+33%
331
+22%
403
+22%
497
+23%
610
+23%
796
+31%
960
+21%
1 194
+24%
1 342
+12%
1 469
+10%
1 547
+5%
1 176
-24%
631
-46%
300
-52%
(1 667)
N/A
(1 851)
-11%
(203)
+89%
(579)
-185%
(643)
-11%
(138)
+79%
157
N/A
167
+6%
384
+130%
435
+13%
450
+4%
533
+18%
715
+34%
1 093
+53%
1 466
+34%
1 677
+14%
2 086
+24%
3 767
+81%
5 062
+34%
5 088
+1%
4 753
-7%
4 615
-3%
3 518
-24%
3 502
0%
Pre-Tax Income
Interest Income Expense
1
10
2
(4)
1
2
14
8
(26)
(38)
(21)
(5)
4
(2)
(33)
(95)
(166)
(170)
(114)
(82)
(80)
(76)
(90)
(93)
(61)
17
90
100
131
407
392
132
174
227
283
524
680
671
739
591
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68
68
34
34
0
0
0
0
0
0
0
0
1
18
17
12
(12)
0
(13)
0
30
0
28
20
(1)
Total Other Income
0
(1)
0
1
(2)
(4)
(5)
(5)
(5)
(23)
(38)
(41)
(41)
(43)
(50)
(45)
(41)
(40)
(33)
(35)
(55)
(58)
(37)
(37)
(35)
(7)
(3)
(14)
(14)
(13)
(14)
(13)
(12)
(14)
(18)
(20)
(18)
(17)
(21)
(23)
Pre-Tax Income
181
N/A
214
+18%
273
+28%
327
+20%
401
+23%
494
+23%
619
+25%
799
+29%
929
+16%
1 132
+22%
1 283
+13%
1 424
+11%
1 510
+6%
1 131
-25%
547
-52%
228
-58%
(1 806)
N/A
(2 028)
-12%
(317)
+84%
(696)
-119%
(778)
-12%
(272)
+65%
31
N/A
37
+21%
288
+670%
444
+54%
538
+21%
620
+15%
850
+37%
1 503
+77%
1 857
+24%
1 783
-4%
2 248
+26%
3 966
+76%
5 328
+34%
5 622
+6%
5 415
-4%
5 297
-2%
4 256
-20%
4 068
-4%
Net Income
Tax Provision
(57)
(66)
(85)
(88)
(106)
(131)
(145)
(190)
(202)
(254)
(314)
(346)
(377)
(282)
(136)
(65)
(150)
(152)
(42)
(64)
(52)
(59)
(74)
(12)
(32)
(68)
(22)
(25)
(135)
(262)
(357)
(396)
(549)
(989)
(1 317)
(1 384)
(1 351)
(1 301)
(1 069)
(1 051)
Income from Continuing Operations
124
148
188
240
295
364
474
609
727
879
969
1 077
1 132
849
411
163
(1 955)
(2 179)
(359)
(760)
(830)
(331)
(43)
26
256
376
515
595
715
1 242
1 499
1 387
1 698
2 977
4 011
4 238
4 064
3 996
3 187
3 018
Income to Minority Interest
(1)
(2)
(2)
(1)
(0)
(1)
(0)
0
(6)
(19)
(25)
(24)
(24)
(28)
(25)
(27)
(24)
(28)
(32)
(33)
0
(6)
0
0
0
0
0
0
0
0
(0)
(0)
0
0
(0)
(0)
0
0
(0)
0
Net Income (Common)
122
N/A
146
+19%
187
+28%
238
+28%
295
+24%
363
+23%
474
+30%
609
+29%
721
+18%
860
+19%
945
+10%
1 054
+12%
1 109
+5%
821
-26%
386
-53%
136
-65%
(1 979)
N/A
(2 208)
-12%
(392)
+82%
(793)
-103%
(781)
+1%
(225)
+71%
14
N/A
157
+998%
643
+309%
719
+12%
515
-28%
595
+15%
715
+20%
1 242
+74%
1 499
+21%
1 387
-7%
1 698
+22%
2 977
+75%
4 011
+35%
4 238
+6%
4 064
-4%
3 996
-2%
3 187
-20%
3 018
-5%
EPS (Diluted)
0.1
N/A
0.13
+30%
0.17
+31%
0.21
+24%
0.25
+19%
0.31
+24%
0.4
+29%
0.52
+30%
0.62
+19%
0.74
+19%
0.82
+11%
0.91
+11%
0.95
+4%
0.7
-26%
0.33
-53%
0.11
-67%
-1.57
N/A
-1.65
-5%
-0.27
+84%
-0.51
-89%
-0.49
+4%
-0.11
+78%
0
N/A
0.07
N/A
0.28
+300%
0.29
+4%
0.21
-28%
0.24
+14%
0.29
+21%
0.5
+72%
0.6
+20%
0.55
-8%
0.68
+24%
1.18
+74%
1.58
+34%
1.64
+4%
1.54
-6%
1.51
-2%
1.23
-19%
1.17
-5%

See Also

Discover More