Autohome Inc
NYSE:ATHM
Income Statement
Earnings Waterfall
Autohome Inc
Revenue
|
7.2B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
5.8B
CNY
|
Operating Expenses
|
-4.9B
CNY
|
Operating Income
|
873.3m
CNY
|
Other Expenses
|
1B
CNY
|
Net Income
|
1.9B
CNY
|
Income Statement
Autohome Inc
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 |
1 217
N/A
|
1 354
+11%
|
1 566
+16%
|
1 780
+14%
|
2 133
+20%
|
2 414
+13%
|
2 768
+15%
|
3 122
+13%
|
3 464
+11%
|
3 935
+14%
|
4 452
+13%
|
5 028
+13%
|
5 962
+19%
|
6 217
+4%
|
6 400
+3%
|
6 474
+1%
|
6 210
-4%
|
6 150
-1%
|
6 457
+5%
|
6 797
+5%
|
7 233
+6%
|
7 557
+4%
|
7 997
+6%
|
8 279
+4%
|
8 421
+2%
|
8 356
-1%
|
8 360
+0%
|
8 505
+2%
|
8 659
+2%
|
8 954
+3%
|
8 578
-4%
|
8 027
-6%
|
7 237
-10%
|
6 867
-5%
|
6 662
-3%
|
6 741
+1%
|
6 941
+3%
|
7 003
+1%
|
7 103
+1%
|
7 166
+1%
|
7 184
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(252)
|
(279)
|
(315)
|
(346)
|
(382)
|
(416)
|
(460)
|
(523)
|
(669)
|
(949)
|
(1 276)
|
(1 701)
|
(2 393)
|
(2 454)
|
(2 278)
|
(1 997)
|
(1 359)
|
(1 060)
|
(982)
|
(893)
|
(820)
|
(859)
|
(914)
|
(945)
|
(960)
|
(954)
|
(955)
|
(958)
|
(961)
|
(1 026)
|
(1 023)
|
(1 054)
|
(1 048)
|
(1 060)
|
(1 077)
|
(1 127)
|
(1 235)
|
(1 320)
|
(1 372)
|
(1 415)
|
(1 412)
|
|
Gross Profit |
964
N/A
|
1 075
+11%
|
1 251
+16%
|
1 434
+15%
|
1 752
+22%
|
1 998
+14%
|
2 308
+16%
|
2 599
+13%
|
2 795
+8%
|
2 985
+7%
|
3 176
+6%
|
3 327
+5%
|
3 569
+7%
|
3 762
+5%
|
4 122
+10%
|
4 477
+9%
|
4 852
+8%
|
5 090
+5%
|
5 475
+8%
|
5 904
+8%
|
6 413
+9%
|
6 699
+4%
|
7 084
+6%
|
7 334
+4%
|
7 461
+2%
|
7 402
-1%
|
7 405
+0%
|
7 547
+2%
|
7 697
+2%
|
7 927
+3%
|
7 556
-5%
|
6 973
-8%
|
6 189
-11%
|
5 807
-6%
|
5 585
-4%
|
5 615
+1%
|
5 706
+2%
|
5 683
0%
|
5 731
+1%
|
5 751
+0%
|
5 772
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(410)
|
(464)
|
(533)
|
(681)
|
(847)
|
(1 040)
|
(1 226)
|
(1 432)
|
(1 595)
|
(1 794)
|
(1 971)
|
(2 113)
|
(2 415)
|
(2 455)
|
(2 639)
|
(2 761)
|
(2 808)
|
(2 942)
|
(3 222)
|
(3 578)
|
(3 885)
|
(4 042)
|
(4 389)
|
(4 742)
|
(4 702)
|
(4 762)
|
(4 708)
|
(4 750)
|
(4 993)
|
(5 203)
|
(4 996)
|
(4 715)
|
(4 702)
|
(4 670)
|
(4 824)
|
(5 022)
|
(4 786)
|
(4 698)
|
(4 699)
|
(4 745)
|
(4 899)
|
|
Selling, General & Administrative |
(328)
|
(369)
|
(422)
|
(551)
|
(689)
|
(853)
|
(1 013)
|
(1 188)
|
(1 321)
|
(1 462)
|
(1 561)
|
(1 628)
|
(1 844)
|
(1 809)
|
(1 918)
|
(1 981)
|
(1 930)
|
(2 024)
|
(2 206)
|
(2 473)
|
(2 750)
|
(2 867)
|
(3 167)
|
(3 455)
|
(3 411)
|
(3 447)
|
(3 427)
|
(3 482)
|
(3 628)
|
(3 826)
|
(3 611)
|
(3 314)
|
(3 304)
|
(3 221)
|
(3 347)
|
(3 524)
|
(3 369)
|
(3 312)
|
(3 362)
|
(3 439)
|
(3 550)
|
|
Research & Development |
(82)
|
(95)
|
(111)
|
(130)
|
(158)
|
(187)
|
(213)
|
(245)
|
(274)
|
(332)
|
(410)
|
(485)
|
(571)
|
(646)
|
(722)
|
(780)
|
(879)
|
(918)
|
(1 016)
|
(1 105)
|
(1 135)
|
(1 175)
|
(1 223)
|
(1 287)
|
(1 291)
|
(1 314)
|
(1 280)
|
(1 268)
|
(1 364)
|
(1 377)
|
(1 385)
|
(1 400)
|
(1 398)
|
(1 449)
|
(1 476)
|
(1 499)
|
(1 417)
|
(1 386)
|
(1 337)
|
(1 305)
|
(1 348)
|
|
Operating Income |
555
N/A
|
611
+10%
|
719
+18%
|
753
+5%
|
904
+20%
|
958
+6%
|
1 082
+13%
|
1 166
+8%
|
1 200
+3%
|
1 192
-1%
|
1 205
+1%
|
1 214
+1%
|
1 153
-5%
|
1 307
+13%
|
1 483
+13%
|
1 715
+16%
|
2 043
+19%
|
2 148
+5%
|
2 254
+5%
|
2 325
+3%
|
2 528
+9%
|
2 657
+5%
|
2 694
+1%
|
2 592
-4%
|
2 758
+6%
|
2 640
-4%
|
2 697
+2%
|
2 798
+4%
|
2 705
-3%
|
2 724
+1%
|
2 560
-6%
|
2 258
-12%
|
1 487
-34%
|
1 137
-24%
|
761
-33%
|
592
-22%
|
920
+55%
|
985
+7%
|
1 033
+5%
|
1 007
-3%
|
873
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
6
|
14
|
24
|
35
|
43
|
51
|
57
|
63
|
67
|
68
|
74
|
82
|
101
|
132
|
171
|
210
|
236
|
272
|
344
|
384
|
434
|
462
|
454
|
471
|
494
|
508
|
519
|
536
|
530
|
539
|
557
|
396
|
331
|
348
|
333
|
515
|
644
|
690
|
815
|
860
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
0
|
|
Total Other Income |
14
|
11
|
5
|
4
|
3
|
3
|
7
|
6
|
13
|
14
|
15
|
16
|
14
|
23
|
18
|
20
|
9
|
70
|
145
|
241
|
330
|
331
|
381
|
424
|
472
|
514
|
492
|
497
|
428
|
398
|
365
|
287
|
243
|
319
|
324
|
319
|
271
|
285
|
277
|
277
|
264
|
|
Pre-Tax Income |
568
N/A
|
628
+10%
|
738
+18%
|
780
+6%
|
942
+21%
|
1 004
+7%
|
1 140
+14%
|
1 230
+8%
|
1 276
+4%
|
1 272
0%
|
1 289
+1%
|
1 304
+1%
|
1 249
-4%
|
1 431
+15%
|
1 633
+14%
|
1 907
+17%
|
2 262
+19%
|
2 453
+8%
|
2 670
+9%
|
2 910
+9%
|
3 241
+11%
|
3 422
+6%
|
3 537
+3%
|
3 470
-2%
|
3 701
+7%
|
3 648
-1%
|
3 698
+1%
|
3 813
+3%
|
3 669
-4%
|
3 652
0%
|
3 464
-5%
|
3 102
-10%
|
2 177
-30%
|
1 787
-18%
|
1 432
-20%
|
1 244
-13%
|
1 763
+42%
|
1 914
+9%
|
2 000
+4%
|
2 099
+5%
|
1 998
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(112)
|
(125)
|
(151)
|
(159)
|
(193)
|
(211)
|
(249)
|
(278)
|
(286)
|
(202)
|
(180)
|
(175)
|
(33)
|
(135)
|
(165)
|
(265)
|
(267)
|
(302)
|
(346)
|
(331)
|
(378)
|
(394)
|
(396)
|
(365)
|
(500)
|
(506)
|
(534)
|
(446)
|
(261)
|
(200)
|
(96)
|
(83)
|
(34)
|
23
|
59
|
258
|
62
|
15
|
13
|
(22)
|
(72)
|
|
Income from Continuing Operations |
456
|
503
|
587
|
622
|
749
|
792
|
891
|
951
|
991
|
1 070
|
1 110
|
1 130
|
1 216
|
1 297
|
1 468
|
1 642
|
1 995
|
2 151
|
2 324
|
2 579
|
2 864
|
3 029
|
3 141
|
3 105
|
3 201
|
3 141
|
3 164
|
3 367
|
3 408
|
3 451
|
3 368
|
3 020
|
2 143
|
1 810
|
1 491
|
1 502
|
1 825
|
1 929
|
2 013
|
2 078
|
1 925
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
12
|
14
|
14
|
6
|
7
|
6
|
7
|
7
|
8
|
6
|
4
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
7
|
19
|
5
|
13
|
8
|
(19)
|
(18)
|
(37)
|
(53)
|
(49)
|
(45)
|
|
Net Income (Common) |
456
N/A
|
503
+10%
|
587
+17%
|
622
+6%
|
749
+20%
|
792
+6%
|
891
+12%
|
951
+7%
|
991
+4%
|
1 070
+8%
|
1 111
+4%
|
1 140
+3%
|
1 228
+8%
|
1 311
+7%
|
1 483
+13%
|
1 648
+11%
|
2 002
+21%
|
2 157
+8%
|
2 331
+8%
|
2 586
+11%
|
2 871
+11%
|
3 035
+6%
|
3 145
+4%
|
3 107
-1%
|
3 200
+3%
|
3 141
-2%
|
3 164
+1%
|
3 367
+6%
|
3 405
+1%
|
3 452
+1%
|
3 374
-2%
|
3 038
-10%
|
2 149
-29%
|
1 822
-15%
|
1 499
-18%
|
1 483
-1%
|
1 807
+22%
|
1 893
+5%
|
1 960
+4%
|
2 029
+3%
|
1 880
-7%
|
|
EPS (Diluted) |
1.14
N/A
|
1.11
-3%
|
1.3
+17%
|
1.37
+5%
|
1.66
+21%
|
1.71
+3%
|
1.92
+12%
|
2.07
+8%
|
2.14
+3%
|
2.33
+9%
|
2.39
+3%
|
2.45
+3%
|
2.65
+8%
|
2.79
+5%
|
3.14
+13%
|
3.47
+11%
|
4.24
+22%
|
4.52
+7%
|
4.88
+8%
|
5.44
+11%
|
6.02
+11%
|
6.36
+6%
|
6.59
+4%
|
6.54
-1%
|
6.69
+2%
|
6.56
-2%
|
6.6
+1%
|
7
+6%
|
7.1
+1%
|
7.11
+0%
|
6.67
-6%
|
6
-10%
|
4.3
-28%
|
3.61
-16%
|
2.99
-17%
|
2.95
-1%
|
3.62
+23%
|
3.82
+6%
|
3.97
+4%
|
4.13
+4%
|
3.83
-7%
|