Sohu.com Ltd
NASDAQ:SOHU
Income Statement
Earnings Waterfall
Sohu.com Ltd
Revenue
|
600.7m
USD
|
Cost of Revenue
|
-145.8m
USD
|
Gross Profit
|
454.9m
USD
|
Operating Expenses
|
-542.2m
USD
|
Operating Income
|
-87.3m
USD
|
Other Expenses
|
56.9m
USD
|
Net Income
|
-30.4m
USD
|
Income Statement
Sohu.com Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 400
N/A
|
1 458
+4%
|
1 519
+4%
|
1 581
+4%
|
1 673
+6%
|
1 763
+5%
|
1 857
+5%
|
1 948
+5%
|
1 937
-1%
|
1 890
-2%
|
1 816
-4%
|
1 705
-6%
|
1 650
-3%
|
1 617
-2%
|
1 658
+3%
|
1 763
+6%
|
1 770
+0%
|
1 942
+10%
|
1 967
+1%
|
1 910
-3%
|
690
-64%
|
646
-6%
|
623
-4%
|
330
-47%
|
674
+104%
|
441
-35%
|
396
-10%
|
387
-2%
|
750
+94%
|
793
+6%
|
580
-27%
|
639
+10%
|
836
+31%
|
807
-3%
|
797
-1%
|
767
-4%
|
734
-4%
|
702
-4%
|
660
-6%
|
620
-6%
|
601
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(480)
|
(515)
|
(571)
|
(628)
|
(686)
|
(769)
|
(821)
|
(853)
|
(859)
|
(830)
|
(821)
|
(830)
|
(860)
|
(886)
|
(952)
|
(991)
|
(950)
|
(1 077)
|
(1 073)
|
(1 071)
|
(289)
|
(270)
|
(247)
|
(49)
|
(244)
|
(60)
|
(78)
|
(70)
|
(217)
|
(207)
|
14
|
11
|
(205)
|
(207)
|
(211)
|
(208)
|
(192)
|
(183)
|
(167)
|
(148)
|
(146)
|
|
Gross Profit |
920
N/A
|
943
+2%
|
948
+1%
|
954
+1%
|
987
+4%
|
994
+1%
|
1 036
+4%
|
1 095
+6%
|
1 078
-2%
|
1 060
-2%
|
996
-6%
|
875
-12%
|
791
-10%
|
731
-8%
|
706
-3%
|
772
+9%
|
819
+6%
|
865
+6%
|
894
+3%
|
839
-6%
|
401
-52%
|
377
-6%
|
375
0%
|
281
-25%
|
430
+53%
|
382
-11%
|
318
-17%
|
317
0%
|
533
+68%
|
587
+10%
|
595
+1%
|
650
+9%
|
631
-3%
|
600
-5%
|
587
-2%
|
559
-5%
|
542
-3%
|
519
-4%
|
493
-5%
|
472
-4%
|
455
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(737)
|
(899)
|
(1 030)
|
(1 129)
|
(1 140)
|
(1 127)
|
(1 090)
|
(973)
|
(955)
|
(965)
|
(947)
|
(922)
|
(908)
|
(910)
|
(896)
|
(905)
|
(922)
|
(1 058)
|
(1 079)
|
(993)
|
(553)
|
(548)
|
(533)
|
(408)
|
(494)
|
(395)
|
(360)
|
(351)
|
(459)
|
(478)
|
(423)
|
(442)
|
(533)
|
(541)
|
(542)
|
(557)
|
(543)
|
(551)
|
(558)
|
(540)
|
(542)
|
|
Selling, General & Administrative |
(461)
|
(557)
|
(650)
|
(711)
|
(731)
|
(682)
|
(645)
|
(596)
|
(557)
|
(547)
|
(540)
|
(558)
|
(555)
|
(555)
|
(530)
|
(524)
|
(510)
|
(532)
|
(539)
|
(537)
|
(307)
|
(297)
|
(279)
|
(205)
|
(259)
|
(202)
|
(172)
|
(161)
|
(217)
|
(225)
|
(208)
|
(221)
|
(265)
|
(277)
|
(279)
|
(295)
|
(282)
|
(281)
|
(283)
|
(262)
|
(262)
|
|
Research & Development |
(276)
|
(342)
|
(381)
|
(418)
|
(409)
|
(394)
|
(392)
|
(377)
|
(398)
|
(379)
|
(367)
|
(364)
|
(353)
|
(355)
|
(366)
|
(381)
|
(412)
|
(440)
|
(453)
|
(455)
|
(246)
|
(235)
|
(230)
|
(179)
|
(235)
|
(193)
|
(187)
|
(191)
|
(242)
|
(253)
|
(215)
|
(221)
|
(269)
|
(263)
|
(263)
|
(262)
|
(261)
|
(270)
|
(274)
|
(278)
|
(280)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(52)
|
(52)
|
0
|
0
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
(87)
|
(87)
|
0
|
0
|
(17)
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
183
N/A
|
44
-76%
|
(82)
N/A
|
(175)
-113%
|
(153)
+13%
|
(134)
+12%
|
(54)
+60%
|
122
N/A
|
123
+0%
|
95
-23%
|
48
-49%
|
(47)
N/A
|
(117)
-152%
|
(179)
-53%
|
(190)
-6%
|
(133)
+30%
|
(102)
+23%
|
(193)
-89%
|
(186)
+4%
|
(153)
+18%
|
(152)
+1%
|
(171)
-13%
|
(158)
+8%
|
(126)
+20%
|
(64)
+49%
|
(14)
+79%
|
(41)
-201%
|
(34)
+17%
|
73
N/A
|
108
+48%
|
172
+59%
|
207
+21%
|
98
-53%
|
59
-39%
|
45
-25%
|
2
-96%
|
(1)
N/A
|
(32)
-3 913%
|
(65)
-103%
|
(68)
-4%
|
(87)
-29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
21
|
25
|
31
|
31
|
37
|
27
|
23
|
26
|
98
|
27
|
30
|
28
|
45
|
33
|
26
|
19
|
10
|
(3)
|
9
|
16
|
16
|
2
|
(8)
|
(14)
|
7
|
(3)
|
(4)
|
(5)
|
2
|
(2)
|
(4)
|
(1)
|
16
|
7
|
15
|
21
|
32
|
32
|
37
|
40
|
46
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
(93)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
(87)
|
(87)
|
0
|
0
|
0
|
(16)
|
(7)
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
13
|
14
|
13
|
13
|
3
|
9
|
8
|
78
|
5
|
75
|
51
|
(15)
|
(22)
|
(11)
|
17
|
9
|
2
|
15
|
22
|
55
|
16
|
33
|
28
|
9
|
17
|
(1)
|
9
|
7
|
22
|
24
|
16
|
13
|
18
|
30
|
30
|
30
|
22
|
17
|
15
|
21
|
36
|
|
Pre-Tax Income |
217
N/A
|
83
-62%
|
(38)
N/A
|
(131)
-242%
|
(165)
-26%
|
(98)
+41%
|
(22)
+77%
|
133
N/A
|
186
+39%
|
197
+6%
|
130
-34%
|
(34)
N/A
|
(94)
-175%
|
(157)
-67%
|
(147)
+6%
|
(192)
-31%
|
(177)
+8%
|
(181)
-2%
|
(155)
+14%
|
(82)
+47%
|
(136)
-65%
|
(144)
-6%
|
(137)
+5%
|
(131)
+4%
|
(70)
+46%
|
(17)
+76%
|
(36)
-108%
|
(32)
+9%
|
97
N/A
|
130
+35%
|
184
+41%
|
220
+20%
|
132
-40%
|
97
-27%
|
90
-7%
|
53
-41%
|
41
-23%
|
16
-60%
|
(13)
N/A
|
(7)
+50%
|
(6)
+16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(50)
|
(31)
|
(13)
|
7
|
(6)
|
(22)
|
(35)
|
(66)
|
(77)
|
(73)
|
(64)
|
(35)
|
(21)
|
(20)
|
(30)
|
(45)
|
(273)
|
(544)
|
(538)
|
(509)
|
15
|
67
|
69
|
41
|
(28)
|
(32)
|
(113)
|
(110)
|
(133)
|
(142)
|
(68)
|
(76)
|
(62)
|
(56)
|
(63)
|
(59)
|
(58)
|
(54)
|
(55)
|
(54)
|
(60)
|
|
Income from Continuing Operations |
167
|
53
|
(51)
|
(124)
|
(171)
|
(120)
|
(58)
|
67
|
109
|
124
|
66
|
(69)
|
(115)
|
(176)
|
(178)
|
(238)
|
(450)
|
(725)
|
(693)
|
(591)
|
(121)
|
(77)
|
(68)
|
(90)
|
(99)
|
(49)
|
(149)
|
(142)
|
(37)
|
(12)
|
116
|
144
|
69
|
41
|
27
|
(7)
|
(17)
|
(38)
|
(68)
|
(61)
|
(66)
|
|
Income to Minority Interest |
(182)
|
(171)
|
(130)
|
(20)
|
5
|
1
|
(47)
|
(106)
|
(159)
|
(163)
|
(141)
|
(119)
|
(109)
|
(96)
|
(120)
|
(89)
|
(85)
|
(72)
|
(65)
|
(97)
|
(42)
|
(47)
|
(43)
|
(20)
|
(58)
|
(64)
|
(17)
|
(5)
|
(18)
|
(3)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(15)
N/A
|
(119)
-671%
|
(181)
-53%
|
(144)
+20%
|
(167)
-16%
|
(119)
+29%
|
(105)
+12%
|
(39)
+63%
|
(50)
-28%
|
(39)
+22%
|
(75)
-92%
|
(189)
-153%
|
(224)
-19%
|
(272)
-21%
|
(297)
-9%
|
(326)
-10%
|
(555)
-70%
|
(579)
-4%
|
(539)
+7%
|
(469)
+13%
|
(160)
+66%
|
(124)
+23%
|
(129)
-4%
|
(118)
+9%
|
(149)
-27%
|
(113)
+24%
|
(140)
-24%
|
(147)
-5%
|
(86)
+41%
|
(17)
+80%
|
104
N/A
|
968
+832%
|
928
-4%
|
881
-5%
|
849
-4%
|
(7)
N/A
|
(17)
-162%
|
(38)
-119%
|
(68)
-79%
|
(25)
+63%
|
(30)
-22%
|
|
EPS (Diluted) |
-0.41
N/A
|
-3.1
-656%
|
-4.73
-53%
|
-3.76
+21%
|
-4.33
-15%
|
-3.1
+28%
|
-2.73
+12%
|
-1.01
+63%
|
-1.28
-27%
|
-1
+22%
|
-1.93
-93%
|
-4.87
-152%
|
-5.79
-19%
|
-7.02
-21%
|
-7.63
-9%
|
-8.4
-10%
|
-14.25
-70%
|
-14.88
-4%
|
-13.84
+7%
|
-12.05
+13%
|
-4.1
+66%
|
-3.17
+23%
|
-3.29
-4%
|
-2.99
+9%
|
-3.8
-27%
|
-2.87
+24%
|
-3.52
-23%
|
-3.73
-6%
|
-2.17
+42%
|
-0.42
+81%
|
2.62
N/A
|
24.43
+832%
|
23.48
-4%
|
23.94
+2%
|
24.61
+3%
|
-0.19
N/A
|
-0.5
-163%
|
-1.11
-122%
|
-1.98
-78%
|
-0.72
+64%
|
-0.89
-24%
|