Loading...

Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 13.42 HKD +0.6% Market Closed
Updated: Jan 29, 2023

Income Statement

Earnings Waterfall
Xiaomi Corp

Revenue
300B CNY
Cost of Revenue
-248.7B CNY
Gross Profit
50.9B CNY
Operating Expenses
-44.7B CNY
Operating Income
6.1B CNY
Other Expenses
-4.3B CNY
Net Income
1.8B CNY

Income Statement
Xiaomi Corp

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
114 625
N/A
130 505
+14%
148 861
+14%
165 607
+11%
174 915
+6%
184 259
+5%
190 976
+4%
193 790
+1%
205 839
+6%
211 784
+3%
213 371
+1%
231 872
+9%
245 866
+6%
273 046
+11%
307 297
+13%
313 197
+2%
328 309
+5%
324 778
-1%
307 160
-5%
299 572
-2%
Gross Profit
Cost of Revenue
(99 471)
(113 514)
(130 067)
(145 438)
(152 724)
(161 154)
(166 263)
(167 418)
(177 285)
(180 887)
(182 031)
(198 604)
(209 114)
(229 691)
(256 496)
(258 269)
(270 048)
(267 969)
(253 731)
(248 713)
Gross Profit
15 154
N/A
16 991
+12%
18 795
+11%
20 171
+7%
22 192
+10%
23 106
+4%
24 713
+7%
26 372
+7%
28 554
+8%
30 897
+8%
31 340
+1%
33 269
+6%
36 752
+10%
43 355
+18%
50 801
+17%
54 928
+8%
58 261
+6%
56 809
-2%
53 429
-6%
50 859
-5%
Operating Income
Operating Expenses
(9 337)
(10 678)
(22 538)
(24 566)
(25 239)
(26 472)
(17 018)
(17 699)
(20 185)
(21 220)
(22 694)
(24 398)
(26 842)
(29 706)
(33 875)
(35 440)
(40 676)
(42 470)
(44 136)
(44 749)
Selling, General & Administrative
(6 407)
(7 278)
(18 439)
(19 465)
(20 021)
(20 701)
(11 187)
(11 798)
(13 482)
(14 412)
(15 453)
(16 525)
(18 286)
(20 031)
(22 801)
(24 505)
(25 720)
(27 069)
(26 886)
(26 867)
Research & Development
(3 119)
(3 538)
(4 195)
(4 924)
(5 664)
(6 324)
(6 516)
(7 015)
(7 493)
(7 713)
(8 115)
(8 403)
0
(7 292)
(8 397)
(9 314)
(13 167)
(13 650)
(14 349)
(15 181)
Depreciation & Amortization
0
(183)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
189
322
96
(176)
447
551
685
1 113
789
904
874
530
(8 556)
(2 384)
(2 676)
(1 621)
(1 789)
(1 751)
(2 902)
(2 701)
Operating Income
5 816
N/A
6 313
+9%
(3 744)
N/A
(4 396)
-17%
(3 048)
+31%
(3 367)
-10%
7 695
N/A
8 673
+13%
8 369
-4%
9 677
+16%
8 646
-11%
8 871
+3%
9 910
+12%
13 648
+38%
16 926
+24%
19 488
+15%
17 585
-10%
14 340
-18%
9 293
-35%
6 110
-34%
Pre-Tax Income
Interest Income Expense
6 239
7 182
6 047
5 404
4 461
5 128
4 125
4 118
3 794
1 249
4 431
6 618
11 723
14 598
16 141
11 107
8 033
1 795
(2 399)
(2 012)
Non-Reccuring Items
186
186
91
91
0
(14)
(14)
0
0
(26)
256
0
0
0
1 190
0
0
0
183
0
Total Other Income
(54 071)
(54 678)
(17 141)
(3 218)
12 515
22 586
53
0
0
0
0
0
0
0
(1 201)
(1 201)
(1 201)
(1 201)
(84)
(84)
Pre-Tax Income
(41 829)
N/A
(40 996)
+2%
(14 748)
+64%
(2 120)
+86%
13 927
N/A
24 333
+75%
11 859
-51%
12 790
+8%
12 163
-5%
10 900
-10%
13 333
+22%
15 489
+16%
21 633
+40%
28 246
+31%
33 057
+17%
29 393
-11%
24 417
-17%
14 934
-39%
6 993
-53%
4 015
-43%
Net Income
Tax Provision
(2 060)
(2 053)
(1 703)
(857)
(449)
(637)
(839)
(1 732)
(2 060)
(1 828)
(1 724)
(1 535)
(1 321)
(2 305)
(3 345)
(3 758)
(5 134)
(3 970)
(2 927)
(2 211)
Income from Continuing Operations
(43 890)
(43 050)
(16 450)
(2 977)
13 479
23 697
11 020
11 059
10 103
9 071
11 609
13 954
20 313
25 942
29 712
25 636
19 283
10 964
4 066
1 803
Income to Minority Interest
63
64
77
92
76
(12)
(34)
(47)
(59)
11
19
29
43
43
44
31
56
(5)
11
5
Net Income (Common)
(43 827)
N/A
(42 986)
+2%
(16 374)
+62%
(2 885)
+82%
13 554
N/A
23 685
+75%
10 986
-54%
11 012
+0%
10 044
-9%
9 082
-10%
11 628
+28%
13 983
+20%
20 356
+46%
25 985
+28%
29 755
+15%
25 667
-14%
19 339
-25%
10 959
-43%
4 077
-63%
1 808
-56%

See Also

Similar Stocks