First Time Loading...

Li Auto Inc
HKEX:2015

Watchlist Manager
Li Auto Inc Logo
Li Auto Inc
HKEX:2015
Watchlist
Price: 98.9 HKD 5.78% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

123.9B
+24%
Revenue
Growth Rates:
1 Year
+173%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
7.4B
+75%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
11.7B
+86%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Li Auto Inc

Revenue
123.9B CNY
Cost of Revenue
-96.4B CNY
Gross Profit
27.5B CNY
Operating Expenses
-20.1B CNY
Operating Income
7.4B CNY
Other Expenses
4.3B CNY
Net Income
11.7B CNY

Income Statement
Li Auto Inc

Rotate your device to view
Income Statement
Currency: CNY
Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
12 180
N/A
15 272
+25%
20 536
+34%
27 010
+32%
32 997
+22%
36 690
+11%
38 257
+4%
45 287
+18%
54 512
+20%
74 432
+37%
99 769
+34%
123 851
+24%
Gross Profit
Cost of Revenue
(10 082)
(12 481)
(16 430)
(21 248)
(25 688)
(28 456)
(30 653)
(36 496)
(44 055)
(59 618)
(78 493)
(96 355)
Gross Profit
2 098
N/A
2 791
+33%
4 106
+47%
5 761
+40%
7 309
+27%
8 234
+13%
7 604
-8%
8 790
+16%
10 457
+19%
14 814
+42%
21 276
+44%
27 497
+29%
Operating Income
Operating Expenses
(2 941)
(3 993)
(5 226)
(6 779)
(8 331)
(9 699)
(11 101)
(12 445)
(13 293)
(15 046)
(17 039)
(20 090)
Selling, General & Administrative
(1 486)
(2 086)
(2 765)
(3 410)
(4 185)
(4 675)
(5 161)
(5 437)
(6 108)
(7 092)
(8 128)
(9 768)
Research & Development
(1 050)
(1 502)
(2 056)
(3 232)
(4 146)
(5 024)
(5 940)
(6 686)
(7 258)
(8 152)
(9 165)
(10 586)
Depreciation & Amortization
0
0
0
(137)
0
0
0
(323)
0
0
0
0
Other Operating Expenses
(405)
(405)
(405)
0
0
0
0
0
73
198
254
264
Operating Income
(843)
N/A
(1 203)
-43%
(1 120)
+7%
(1 017)
+9%
(1 023)
-1%
(1 465)
-43%
(3 497)
-139%
(3 655)
-5%
(2 837)
+22%
(232)
+92%
4 237
N/A
7 407
+75%
Pre-Tax Income
Interest Income Expense
378
581
654
677
666
682
822
877
1 103
1 277
1 433
1 997
Non-Reccuring Items
0
0
0
0
0
0
0
(7)
0
0
0
0
Total Other Income
33
63
115
187
557
541
630
626
527
747
774
1 048
Pre-Tax Income
(431)
N/A
(558)
-29%
(351)
+37%
(153)
+56%
201
N/A
(242)
N/A
(2 045)
-743%
(2 159)
-6%
(1 206)
+44%
1 791
N/A
6 444
+260%
10 452
+62%
Net Income
Tax Provision
(3)
(36)
(159)
(169)
(173)
(135)
43
127
118
72
(122)
1 357
Income from Continuing Operations
(435)
(595)
(509)
(321)
28
(378)
(2 002)
(2 032)
(1 088)
1 863
6 322
11 809
Income to Minority Interest
0
0
0
0
0
23
28
20
16
(24)
(19)
(105)
Net Income (Common)
(918)
N/A
(809)
+12%
(509)
+37%
(321)
+37%
28
N/A
(355)
N/A
(1 974)
-456%
(2 012)
-2%
(1 072)
+47%
1 839
N/A
6 303
+243%
11 704
+86%
EPS (Diluted)
-0.5
N/A
-0.44
+12%
-0.29
+34%
-0.17
+41%
0.01
N/A
-0.18
N/A
-1.01
-461%
-1.04
-3%
-0.5
+52%
0.87
N/A
2.97
+241%
5.53
+86%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.