Cango Inc
NYSE:CANG
Income Statement
Earnings Waterfall
Cango Inc
Revenue
|
2.1B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
176.1m
CNY
|
Operating Expenses
|
-217.7m
CNY
|
Operating Income
|
-41.6m
CNY
|
Other Expenses
|
-451.4m
CNY
|
Net Income
|
-493m
CNY
|
Income Statement
Cango Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||
Revenue |
560
N/A
|
796
+42%
|
1 082
+36%
|
1 091
+1%
|
1 194
+9%
|
1 294
+8%
|
1 360
+5%
|
1 440
+6%
|
1 334
-7%
|
1 272
-5%
|
1 356
+7%
|
2 052
+51%
|
2 930
+43%
|
3 603
+23%
|
3 969
+10%
|
3 922
-1%
|
3 586
-9%
|
2 928
-18%
|
2 544
-13%
|
1 981
-22%
|
1 735
-12%
|
2 122
+22%
|
2 059
-3%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(264)
|
(346)
|
(459)
|
(409)
|
(480)
|
(525)
|
(537)
|
(422)
|
(499)
|
(476)
|
(532)
|
(966)
|
(1 777)
|
(2 372)
|
(2 801)
|
(2 838)
|
(2 876)
|
(2 451)
|
(2 229)
|
(1 769)
|
(1 624)
|
(1 967)
|
(1 883)
|
|
Gross Profit |
296
N/A
|
451
+52%
|
623
+38%
|
683
+10%
|
714
+5%
|
770
+8%
|
824
+7%
|
1 018
+24%
|
835
-18%
|
796
-5%
|
824
+4%
|
1 087
+32%
|
1 154
+6%
|
1 231
+7%
|
1 167
-5%
|
1 083
-7%
|
710
-34%
|
477
-33%
|
315
-34%
|
212
-33%
|
112
-47%
|
155
+39%
|
176
+14%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(161)
|
(249)
|
(359)
|
(406)
|
(448)
|
(483)
|
(502)
|
(660)
|
(569)
|
(593)
|
(597)
|
(766)
|
(647)
|
(700)
|
(741)
|
(909)
|
(807)
|
(924)
|
(886)
|
(859)
|
(619)
|
(368)
|
(218)
|
|
Selling, General & Administrative |
(144)
|
(223)
|
(322)
|
(360)
|
(394)
|
(427)
|
(444)
|
(603)
|
(513)
|
(536)
|
(539)
|
(704)
|
(584)
|
(633)
|
(671)
|
(839)
|
(736)
|
(856)
|
(825)
|
(813)
|
(579)
|
(334)
|
(186)
|
|
Research & Development |
(17)
|
(26)
|
(37)
|
(47)
|
(54)
|
(56)
|
(59)
|
(57)
|
(57)
|
(57)
|
(58)
|
(63)
|
(64)
|
(66)
|
(70)
|
(70)
|
(71)
|
(68)
|
(61)
|
(46)
|
(40)
|
(34)
|
(31)
|
|
Operating Income |
135
N/A
|
202
+50%
|
264
+31%
|
276
+5%
|
267
-4%
|
287
+7%
|
322
+12%
|
358
+11%
|
266
-26%
|
203
-24%
|
228
+12%
|
321
+41%
|
506
+58%
|
532
+5%
|
426
-20%
|
175
-59%
|
(97)
N/A
|
(447)
-361%
|
(571)
-28%
|
(647)
-13%
|
(507)
+22%
|
(213)
+58%
|
(42)
+81%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
4
|
29
|
76
|
87
|
101
|
95
|
87
|
87
|
98
|
102
|
1 897
|
3 377
|
2 924
|
3 508
|
1 232
|
0
|
411
|
(188)
|
274
|
23
|
61
|
80
|
86
|
|
Non-Reccuring Items |
(3)
|
2
|
17
|
0
|
(14)
|
(21)
|
(43)
|
(34)
|
(93)
|
(48)
|
(28)
|
(2)
|
53
|
(26)
|
(94)
|
(198)
|
(275)
|
(292)
|
(322)
|
(300)
|
(199)
|
(148)
|
(215)
|
|
Total Other Income |
19
|
11
|
30
|
33
|
31
|
39
|
38
|
78
|
76
|
83
|
74
|
48
|
27
|
28
|
45
|
35
|
73
|
68
|
45
|
50
|
20
|
20
|
39
|
|
Pre-Tax Income |
156
N/A
|
244
+57%
|
386
+58%
|
396
+3%
|
384
-3%
|
399
+4%
|
404
+1%
|
488
+21%
|
347
-29%
|
339
-2%
|
2 171
+540%
|
3 743
+72%
|
3 510
-6%
|
4 042
+15%
|
1 609
-60%
|
12
-99%
|
111
+804%
|
(859)
N/A
|
(574)
+33%
|
(875)
-52%
|
(626)
+28%
|
(261)
+58%
|
(131)
+50%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
(42)
|
(65)
|
(101)
|
(89)
|
(87)
|
(72)
|
(60)
|
(83)
|
(52)
|
(68)
|
(252)
|
(370)
|
(376)
|
(420)
|
(174)
|
(21)
|
18
|
145
|
146
|
(237)
|
(271)
|
(314)
|
(362)
|
|
Income from Continuing Operations |
114
|
178
|
285
|
307
|
297
|
327
|
343
|
405
|
296
|
271
|
1 919
|
3 373
|
3 134
|
3 622
|
1 436
|
(9)
|
129
|
(714)
|
(428)
|
(1 111)
|
(896)
|
(574)
|
(493)
|
|
Income to Minority Interest |
1
|
1
|
(2)
|
(4)
|
2
|
(1)
|
(2)
|
(14)
|
(19)
|
(16)
|
(12)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
98
N/A
|
155
+59%
|
265
+71%
|
303
+14%
|
299
-1%
|
333
+11%
|
341
+2%
|
391
+15%
|
276
-29%
|
255
-8%
|
1 907
+648%
|
3 370
+77%
|
3 134
-7%
|
3 621
+16%
|
1 436
-60%
|
(9)
N/A
|
129
N/A
|
(714)
N/A
|
(428)
+40%
|
(1 111)
-160%
|
(896)
+19%
|
(574)
+36%
|
(493)
+14%
|
|
EPS (Diluted) |
0.32
N/A
|
0.51
+59%
|
0.87
+71%
|
1.08
+24%
|
0.97
-10%
|
1.09
+12%
|
1.12
+3%
|
1.29
+15%
|
0.91
-29%
|
0.84
-8%
|
6.34
+655%
|
11.09
+75%
|
10.5
-5%
|
12.18
+16%
|
4.96
-59%
|
-0.03
N/A
|
0.46
N/A
|
-2.55
N/A
|
-1.54
+40%
|
-4.05
-163%
|
-6.39
-58%
|
-4.14
+35%
|
-4.49
-8%
|