NetEase Inc
NASDAQ:NTES
NetEase Inc
NASDAQ:NTES
Price:
94.3
USD
0.58%
Market Closed
Market Cap:
60.8B
USD
Income Statement
Earnings Waterfall
NetEase Inc
NetEase Inc
|
Revenue
|
105.3B
CNY
|
|
Cost of Revenue
|
-39.5B
CNY
|
|
Gross Profit
|
65.8B
CNY
|
|
Operating Expenses
|
-36.2B
CNY
|
|
Operating Income
|
29.6B
CNY
|
|
Other Expenses
|
113.6m
CNY
|
|
Net Income
|
29.7B
CNY
|
Income Statement
NetEase Inc
NetEase Inc
Currency: CNY
Millions
TTM
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
11 713
N/A
|
13 008
+11%
|
14 808
+14%
|
18 363
+24%
|
21 687
+18%
|
25 942
+20%
|
30 327
+17%
|
32 867
+8%
|
33 994
+3%
|
39 720
+17%
|
44 143
+11%
|
47 409
+7%
|
44 437
-6%
|
44 970
+1%
|
47 878
+6%
|
48 560
+1%
|
51 179
+5%
|
51 428
+0%
|
49 592
-4%
|
51 068
+3%
|
59 241
+16%
|
61 881
+4%
|
65 618
+6%
|
69 640
+6%
|
73 667
+6%
|
77 122
+5%
|
79 462
+3%
|
82 994
+4%
|
87 606
+6%
|
90 645
+3%
|
93 279
+3%
|
95 515
+2%
|
96 496
+1%
|
97 986
+2%
|
98 838
+1%
|
101 682
+3%
|
103 468
+2%
|
105 274
+2%
|
106 748
+1%
|
105 688
-1%
|
105 295
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 262)
|
(3 775)
|
(4 729)
|
(6 694)
|
(8 349)
|
(10 506)
|
(12 456)
|
(13 512)
|
(12 834)
|
(15 662)
|
(18 629)
|
(21 281)
|
(19 394)
|
(21 457)
|
(23 856)
|
(23 262)
|
(23 832)
|
(22 298)
|
(19 970)
|
(20 800)
|
(27 686)
|
(28 686)
|
(30 367)
|
(32 374)
|
(34 684)
|
(36 464)
|
(37 406)
|
(39 013)
|
(40 635)
|
(41 890)
|
(42 773)
|
(43 076)
|
(43 730)
|
(43 160)
|
(42 578)
|
(42 200)
|
(40 405)
|
(40 091)
|
(39 899)
|
(39 328)
|
(39 488)
|
|
| Gross Profit |
8 451
N/A
|
9 233
+9%
|
10 079
+9%
|
11 669
+16%
|
13 339
+14%
|
15 436
+16%
|
17 871
+16%
|
19 355
+8%
|
21 160
+9%
|
24 057
+14%
|
25 514
+6%
|
26 128
+2%
|
25 043
-4%
|
23 513
-6%
|
24 021
+2%
|
25 298
+5%
|
27 346
+8%
|
29 130
+7%
|
29 622
+2%
|
30 268
+2%
|
31 555
+4%
|
33 195
+5%
|
35 251
+6%
|
37 266
+6%
|
38 983
+5%
|
40 658
+4%
|
42 056
+3%
|
43 981
+5%
|
46 971
+7%
|
48 755
+4%
|
50 506
+4%
|
52 440
+4%
|
52 766
+1%
|
54 826
+4%
|
56 260
+3%
|
59 483
+6%
|
63 063
+6%
|
65 183
+3%
|
66 850
+3%
|
66 360
-1%
|
65 807
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 686)
|
(4 296)
|
(4 868)
|
(5 569)
|
(5 869)
|
(6 415)
|
(7 252)
|
(7 978)
|
(8 188)
|
(9 180)
|
(10 279)
|
(11 190)
|
(12 048)
|
(14 083)
|
(15 663)
|
(16 954)
|
(17 369)
|
(16 605)
|
(15 706)
|
(15 553)
|
(17 764)
|
(18 673)
|
(20 283)
|
(22 763)
|
(24 444)
|
(26 331)
|
(28 140)
|
(29 160)
|
(30 554)
|
(31 106)
|
(31 670)
|
(32 636)
|
(33 137)
|
(33 485)
|
(33 802)
|
(34 209)
|
(35 354)
|
(37 071)
|
(37 807)
|
(37 729)
|
(36 223)
|
|
| Selling, General & Administrative |
(2 363)
|
(2 764)
|
(3 131)
|
(3 606)
|
(3 748)
|
(4 122)
|
(4 730)
|
(5 259)
|
(5 267)
|
(5 959)
|
(6 732)
|
(7 311)
|
(7 886)
|
(9 387)
|
(10 101)
|
(10 398)
|
(9 990)
|
(8 648)
|
(7 720)
|
(7 552)
|
(9 351)
|
(10 155)
|
(11 302)
|
(13 156)
|
(14 076)
|
(15 044)
|
(15 855)
|
(15 902)
|
(16 478)
|
(16 692)
|
(17 081)
|
(17 840)
|
(18 099)
|
(18 094)
|
(18 084)
|
(18 113)
|
(18 869)
|
(20 161)
|
(20 351)
|
(20 195)
|
(18 698)
|
|
| Research & Development |
(1 323)
|
(1 532)
|
(1 737)
|
(1 964)
|
(2 122)
|
(2 293)
|
(2 523)
|
(2 720)
|
(2 920)
|
(3 222)
|
(3 547)
|
(3 880)
|
(4 162)
|
(4 696)
|
(5 562)
|
(6 556)
|
(7 378)
|
(7 957)
|
(7 986)
|
(8 001)
|
(8 413)
|
(8 518)
|
(8 981)
|
(9 607)
|
(10 369)
|
(11 287)
|
(12 285)
|
(13 258)
|
(14 076)
|
(14 414)
|
(14 589)
|
(14 797)
|
(15 039)
|
(15 391)
|
(15 718)
|
(16 096)
|
(16 485)
|
(16 910)
|
(17 457)
|
(17 534)
|
(17 525)
|
|
| Operating Income |
4 765
N/A
|
4 937
+4%
|
5 211
+6%
|
6 100
+17%
|
7 469
+22%
|
9 021
+21%
|
10 619
+18%
|
11 377
+7%
|
12 973
+14%
|
14 877
+15%
|
15 234
+2%
|
14 937
-2%
|
12 995
-13%
|
9 430
-27%
|
8 358
-11%
|
8 344
0%
|
9 977
+20%
|
12 525
+26%
|
13 916
+11%
|
14 716
+6%
|
13 791
-6%
|
14 522
+5%
|
14 968
+3%
|
14 503
-3%
|
14 539
+0%
|
14 328
-1%
|
13 916
-3%
|
14 821
+7%
|
16 417
+11%
|
17 649
+8%
|
18 837
+7%
|
19 803
+5%
|
19 629
-1%
|
21 342
+9%
|
22 458
+5%
|
25 274
+13%
|
27 709
+10%
|
28 112
+1%
|
29 042
+3%
|
28 631
-1%
|
29 584
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
611
|
644
|
644
|
709
|
792
|
739
|
566
|
611
|
898
|
902
|
1 074
|
970
|
573
|
299
|
414
|
425
|
197
|
930
|
962
|
1 478
|
1 734
|
2 344
|
3 187
|
2 643
|
(96)
|
981
|
540
|
622
|
3 996
|
2 425
|
2 405
|
5 468
|
3 830
|
4 824
|
6 848
|
4 850
|
5 020
|
5 905
|
4 268
|
3 770
|
5 532
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
274
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
82
|
92
|
86
|
94
|
46
|
58
|
93
|
182
|
367
|
381
|
502
|
448
|
272
|
244
|
187
|
353
|
903
|
615
|
593
|
597
|
859
|
469
|
812
|
707
|
985
|
818
|
545
|
553
|
710
|
779
|
752
|
799
|
847
|
889
|
888
|
964
|
1 054
|
989
|
954
|
758
|
602
|
|
| Pre-Tax Income |
5 458
N/A
|
5 673
+4%
|
5 941
+5%
|
6 903
+16%
|
8 306
+20%
|
9 819
+18%
|
11 278
+15%
|
12 170
+8%
|
14 238
+17%
|
16 160
+13%
|
16 811
+4%
|
16 355
-3%
|
13 840
-15%
|
9 973
-28%
|
8 959
-10%
|
9 122
+2%
|
11 077
+21%
|
14 070
+27%
|
15 471
+10%
|
16 790
+9%
|
16 383
-2%
|
17 335
+6%
|
18 967
+9%
|
17 853
-6%
|
15 372
-14%
|
16 126
+5%
|
15 000
-7%
|
15 995
+7%
|
21 104
+32%
|
20 852
-1%
|
21 994
+5%
|
26 071
+19%
|
24 250
-7%
|
27 054
+12%
|
30 195
+12%
|
31 088
+3%
|
34 057
+10%
|
35 006
+3%
|
34 264
-2%
|
33 159
-3%
|
35 718
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(663)
|
(698)
|
(746)
|
(948)
|
(1 261)
|
(1 577)
|
(1 694)
|
(1 722)
|
(2 102)
|
(2 515)
|
(2 955)
|
(2 754)
|
(2 156)
|
(1 496)
|
(1 213)
|
(1 830)
|
(2 461)
|
(3 445)
|
(3 708)
|
(2 953)
|
(2 915)
|
(2 730)
|
(3 111)
|
(3 366)
|
(3 042)
|
(3 233)
|
(3 282)
|
(3 747)
|
(4 128)
|
(4 074)
|
(4 220)
|
(4 999)
|
(5 032)
|
(5 441)
|
(4 894)
|
(4 598)
|
(4 700)
|
(4 557)
|
(5 146)
|
(5 145)
|
(5 461)
|
|
| Income from Continuing Operations |
4 796
|
4 975
|
5 195
|
5 956
|
7 045
|
8 242
|
9 584
|
10 448
|
12 135
|
13 645
|
13 855
|
13 601
|
11 684
|
8 477
|
7 746
|
7 292
|
8 616
|
10 625
|
11 763
|
13 838
|
13 469
|
14 605
|
15 856
|
14 487
|
12 330
|
12 893
|
11 718
|
12 248
|
16 976
|
16 778
|
17 774
|
21 071
|
19 218
|
21 613
|
25 301
|
26 491
|
29 357
|
30 449
|
29 118
|
28 014
|
30 256
|
|
| Income to Minority Interest |
(39)
|
(78)
|
(76)
|
(114)
|
(102)
|
(102)
|
(148)
|
(154)
|
(188)
|
(236)
|
(195)
|
(153)
|
(141)
|
(106)
|
(240)
|
(250)
|
(325)
|
(353)
|
(243)
|
(246)
|
(194)
|
(512)
|
(579)
|
(347)
|
(267)
|
58
|
237
|
(110)
|
(119)
|
33
|
163
|
383
|
494
|
460
|
349
|
296
|
59
|
(153)
|
(306)
|
(500)
|
(559)
|
|
| Net Income (Common) |
4 757
N/A
|
4 897
+3%
|
5 119
+5%
|
5 842
+14%
|
6 735
+15%
|
7 931
+18%
|
9 228
+16%
|
10 086
+9%
|
11 605
+15%
|
13 066
+13%
|
13 318
+2%
|
13 105
-2%
|
10 708
-18%
|
7 537
-30%
|
6 671
-11%
|
5 740
-14%
|
6 152
+7%
|
7 783
+27%
|
8 747
+12%
|
19 881
+127%
|
21 238
+7%
|
22 406
+6%
|
23 873
+7%
|
14 141
-41%
|
12 063
-15%
|
12 951
+7%
|
11 955
-8%
|
12 138
+2%
|
16 857
+39%
|
16 812
0%
|
18 561
+10%
|
22 079
+19%
|
20 338
-8%
|
22 698
+12%
|
25 650
+13%
|
26 787
+4%
|
29 417
+10%
|
30 296
+3%
|
28 812
-5%
|
27 513
-5%
|
29 698
+8%
|
|
| EPS (Diluted) |
1.45
N/A
|
1.49
+3%
|
1.55
+4%
|
1.77
+14%
|
2.03
+15%
|
2.39
+18%
|
2.79
+17%
|
3.05
+9%
|
3.5
+15%
|
3.93
+12%
|
4.01
+2%
|
3.95
-1%
|
3.23
-18%
|
2.27
-30%
|
2.04
-10%
|
1.77
-13%
|
1.89
+7%
|
2.4
+27%
|
2.69
+12%
|
6.1
+127%
|
6.53
+7%
|
6.84
+5%
|
7.27
+6%
|
4.12
-43%
|
3.6
-13%
|
3.8
+6%
|
3.52
-7%
|
3.6
+2%
|
5.01
+39%
|
5.08
+1%
|
5.61
+10%
|
6.7
+19%
|
6.17
-8%
|
6.97
+13%
|
7.89
+13%
|
8.23
+4%
|
9.05
+10%
|
9.32
+3%
|
8.88
-5%
|
8.53
-4%
|
9.19
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
