Li Auto Inc
HKEX:2015

Watchlist Manager
Li Auto Inc Logo
Li Auto Inc
HKEX:2015
Watchlist
Price: 69.85 HKD 0.65% Market Closed
Market Cap: 149.5B HKD

Income Statement

Earnings Waterfall
Li Auto Inc

Revenue
127.8B CNY
Cost of Revenue
-103B CNY
Gross Profit
24.8B CNY
Operating Expenses
-21.2B CNY
Operating Income
3.6B CNY
Other Expenses
1B CNY
Net Income
4.6B 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
62
60
67
63
59
60
78
106
129
136
111
86
82
97
140
188
207
214
192
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%
130 698
+6%
133 724
+2%
141 918
+6%
144 460
+2%
144 753
+0%
143 320
-1%
127 811
-11%
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)
(101 747)
(104 831)
(111 446)
(114 804)
(115 063)
(113 740)
(102 986)
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%
28 951
+5%
28 893
0%
30 473
+5%
29 656
-3%
29 690
+0%
29 580
0%
24 825
-16%
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)
(22 534)
(23 634)
(24 121)
(22 637)
(21 815)
(21 346)
(21 200)
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)
(11 100)
(11 606)
(12 422)
(12 229)
(11 783)
(11 685)
(11 095)
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)
(11 783)
(12 385)
(12 154)
(11 071)
(10 536)
(10 319)
(10 707)
Depreciation & Amortization
0
0
0
(137)
0
0
0
(323)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(405)
(405)
(405)
0
0
0
0
0
73
198
254
264
349
357
455
664
504
659
602
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%
6 417
-13%
5 259
-18%
6 352
+21%
7 019
+10%
7 876
+12%
8 235
+5%
3 625
-56%
Pre-Tax Income
Interest Income Expense
378
581
654
677
666
682
822
877
1 103
1 277
1 433
1 997
2 651
2 576
2 072
1 632
1 060
1 180
1 699
Non-Reccuring Items
0
0
0
0
0
0
0
(7)
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
33
63
115
187
557
541
630
626
527
747
774
1 048
1 087
1 146
1 006
664
479
111
63
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%
10 155
-3%
8 981
-12%
9 430
+5%
9 316
-1%
9 414
+1%
9 525
+1%
5 386
-43%
Net Income
Tax Provision
(3)
(36)
(159)
(169)
(173)
(135)
43
127
118
72
(122)
1 357
1 312
1 277
835
(1 270)
(1 314)
(1 429)
(734)
Income from Continuing Operations
(435)
(595)
(509)
(321)
28
(378)
(2 002)
(2 032)
(1 088)
1 863
6 322
11 809
11 466
10 257
10 265
8 045
8 101
8 097
4 652
Income to Minority Interest
0
0
0
0
0
23
28
20
16
(24)
(19)
(105)
(99)
(81)
(97)
(13)
(11)
(17)
(11)
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%
11 367
-3%
10 176
-10%
10 167
0%
8 032
-21%
8 090
+1%
8 080
0%
4 641
-43%
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%
5.55
+87%
5.32
-4%
4.79
-10%
4.79
N/A
3.79
-21%
3.78
0%
3.77
0%
2.29
-39%