Kaixin Auto Holdings
NASDAQ:KXIN
Income Statement
Earnings Waterfall
Kaixin Auto Holdings
Income Statement
Kaixin Auto Holdings
| Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
105
N/A
|
205
+96%
|
335
+64%
|
368
+10%
|
33
-91%
|
35
+6%
|
254
+621%
|
285
+12%
|
83
-71%
|
68
-17%
|
32
-54%
|
13
-60%
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(99)
|
(196)
|
(340)
|
(373)
|
(32)
|
(34)
|
(249)
|
(280)
|
(82)
|
(68)
|
(31)
|
(13)
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
9
+41%
|
(6)
N/A
|
(5)
+16%
|
1
N/A
|
1
N/A
|
5
+430%
|
6
+4%
|
1
-89%
|
1
N/A
|
0
-43%
|
0
-55%
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(10)
|
(18)
|
(54)
|
(134)
|
(7)
|
(8)
|
(44)
|
(77)
|
(49)
|
(20)
|
(21)
|
(23)
|
(19)
|
(45)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(7)
|
(15)
|
(51)
|
(56)
|
(9)
|
(10)
|
(44)
|
(77)
|
(49)
|
(20)
|
(21)
|
(23)
|
(19)
|
(22)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(74)
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
|
| Operating Income |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(10)
-188%
|
(59)
-524%
|
(139)
-134%
|
(6)
+95%
|
(7)
-5%
|
(39)
-489%
|
(71)
-84%
|
(48)
+33%
|
(19)
+60%
|
(21)
-9%
|
(23)
-8%
|
(19)
+16%
|
(45)
-135%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
0
|
1
|
2
|
3
|
4
|
2
|
1
|
(4)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(74)
|
0
|
0
|
(144)
|
(148)
|
(26)
|
(21)
|
0
|
(32)
|
(32)
|
(23)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(17)
|
67
|
66
|
67
|
1
|
1
|
(9)
|
(25)
|
(14)
|
2
|
(0)
|
0
|
1
|
0
|
|
| Pre-Tax Income |
0
N/A
|
1
+167%
|
2
+100%
|
2
+50%
|
2
-4%
|
(18)
N/A
|
59
N/A
|
(71)
N/A
|
(77)
-8%
|
(7)
+91%
|
(151)
-2 121%
|
(197)
-30%
|
(123)
+37%
|
(85)
+31%
|
(19)
+78%
|
(54)
-191%
|
(55)
-2%
|
(42)
+24%
|
(45)
-6%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
0
|
1
|
2
|
2
|
2
|
(18)
|
58
|
(69)
|
(75)
|
(5)
|
(150)
|
(196)
|
(122)
|
(85)
|
(19)
|
(54)
|
(54)
|
(41)
|
(44)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
0
N/A
|
1
+167%
|
2
+100%
|
2
+50%
|
2
-4%
|
(18)
N/A
|
58
N/A
|
(46)
N/A
|
(52)
-13%
|
(5)
+90%
|
(150)
-2 721%
|
(197)
-32%
|
(123)
+37%
|
(85)
+31%
|
(19)
+78%
|
(54)
-188%
|
(54)
-2%
|
(41)
+25%
|
(44)
-8%
|
|
| EPS (Diluted) |
306.12
N/A
|
0.44
-100%
|
0.88
+100%
|
1.33
+51%
|
2 346.93
+176 361%
|
-8.47
N/A
|
18.77
N/A
|
-37 479.67
N/A
|
-23 484.16
+37%
|
-3 419.35
+85%
|
-54 562.04
-1 496%
|
-46 367.92
+15%
|
-19 462.02
+58%
|
-11 430.49
+41%
|
-2 165.3
+81%
|
-4 214.24
-95%
|
-1 830.31
+57%
|
-782.29
+57%
|
-136.39
+83%
|
|