Li Ning Co Ltd
HKEX:2331
Li Ning Co Ltd
HKEX:2331
Price:
21.1 HKD
6.03%
Market Closed
Updated:
Apr 28, 2024
Income Statement
Earnings Waterfall
Li Ning Co Ltd
Li Ning Co Ltd
|
Revenue
|
27.6B
CNY
|
|
Cost of Revenue
|
-14.2B
CNY
|
|
Gross Profit
|
13.4B
CNY
|
|
Operating Expenses
|
-9.8B
CNY
|
|
Operating Income
|
3.5B
CNY
|
|
Other Expenses
|
-343.7m
CNY
|
|
Net Income
|
3.2B
CNY
|
Income Statement
Li Ning Co Ltd
Li Ning Co Ltd
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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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%
|
|
| 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)
|
|
| 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%
|
|
| 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)
|
(8 501)
|
(9 821)
|
|
| 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)
|
(10 336)
|
|
| 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)
|
0
|
|
| 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
|
560
|
515
|
|
| 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%
|
4 621
-3%
|
3 531
-24%
|
|
| 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
|
665
|
727
|
|
| 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
|
|
| 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)
|
|
| 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%
|
|
| 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)
|
|
| 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
|
|
| 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)
|
|
| 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%
|
|
| 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%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
