FinVolution Group
NYSE:FINV
Income Statement
Earnings Waterfall
FinVolution Group
Revenue
|
12.5B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
10.4B
CNY
|
Operating Expenses
|
-3.6B
CNY
|
Operating Income
|
6.8B
CNY
|
Other Expenses
|
-4.5B
CNY
|
Net Income
|
2.3B
CNY
|
Income Statement
FinVolution Group
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 |
797
N/A
|
1 216
+53%
|
1 740
+43%
|
2 599
+49%
|
3 478
+34%
|
3 881
+12%
|
4 167
+7%
|
4 167
0%
|
4 004
-4%
|
4 351
+9%
|
4 908
+13%
|
5 485
+12%
|
5 993
+9%
|
5 963
-1%
|
6 770
+14%
|
6 939
+2%
|
7 140
+3%
|
7 563
+6%
|
7 570
+0%
|
8 143
+8%
|
8 875
+9%
|
9 470
+7%
|
9 804
+4%
|
10 086
+3%
|
10 532
+4%
|
11 134
+6%
|
11 738
+5%
|
12 148
+3%
|
12 374
+2%
|
12 547
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(318)
|
(388)
|
(489)
|
(606)
|
(795)
|
(975)
|
(1 048)
|
(1 076)
|
(1 004)
|
(986)
|
(1 003)
|
(1 075)
|
(1 181)
|
(1 208)
|
(1 194)
|
(1 159)
|
(1 166)
|
(1 326)
|
(1 489)
|
(1 672)
|
(1 793)
|
(1 842)
|
(1 927)
|
(2 001)
|
(2 037)
|
(2 039)
|
(2 053)
|
(2 040)
|
(2 065)
|
(2 112)
|
|
Gross Profit |
479
N/A
|
828
+73%
|
1 251
+51%
|
1 993
+59%
|
2 683
+35%
|
2 906
+8%
|
3 119
+7%
|
3 091
-1%
|
2 999
-3%
|
3 365
+12%
|
3 906
+16%
|
4 410
+13%
|
4 813
+9%
|
4 755
-1%
|
5 577
+17%
|
5 780
+4%
|
5 974
+3%
|
6 237
+4%
|
6 081
-3%
|
6 472
+6%
|
7 083
+9%
|
7 628
+8%
|
7 877
+3%
|
8 085
+3%
|
8 496
+5%
|
9 096
+7%
|
9 685
+6%
|
10 108
+4%
|
10 309
+2%
|
10 436
+1%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(480)
|
(591)
|
(695)
|
(871)
|
(1 104)
|
(1 376)
|
(1 471)
|
(1 529)
|
(1 526)
|
(1 518)
|
(1 664)
|
(1 870)
|
(2 115)
|
(2 108)
|
(2 473)
|
(2 300)
|
(2 128)
|
(1 922)
|
(1 917)
|
(2 355)
|
(2 707)
|
(3 050)
|
(3 160)
|
(3 019)
|
(3 232)
|
(3 385)
|
(3 492)
|
(3 711)
|
(3 732)
|
(3 629)
|
|
Selling, General & Administrative |
(466)
|
(476)
|
(655)
|
(832)
|
(1 065)
|
(1 212)
|
(1 396)
|
(1 376)
|
(1 373)
|
(1 201)
|
(1 499)
|
(1 681)
|
(1 817)
|
(1 718)
|
(2 082)
|
(1 928)
|
(1 771)
|
(1 552)
|
(1 541)
|
(1 958)
|
(2 298)
|
(2 616)
|
(2 706)
|
(2 554)
|
(2 746)
|
(2 894)
|
(2 987)
|
(3 197)
|
(3 211)
|
(3 118)
|
|
Research & Development |
0
|
(115)
|
(39)
|
0
|
0
|
(165)
|
(75)
|
(153)
|
0
|
(318)
|
(166)
|
(189)
|
(298)
|
(391)
|
(391)
|
(372)
|
(357)
|
(370)
|
(376)
|
(398)
|
(409)
|
(435)
|
(453)
|
(465)
|
(486)
|
(491)
|
(505)
|
(514)
|
(521)
|
(511)
|
|
Other Operating Expenses |
(15)
|
0
|
0
|
(39)
|
(39)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
236
N/A
|
556
+136%
|
1 122
+102%
|
1 579
+41%
|
1 529
-3%
|
1 648
+8%
|
1 562
-5%
|
1 474
-6%
|
1 847
+25%
|
2 241
+21%
|
2 540
+13%
|
2 698
+6%
|
2 646
-2%
|
3 104
+17%
|
3 480
+12%
|
3 846
+11%
|
4 316
+12%
|
4 164
-4%
|
4 116
-1%
|
4 376
+6%
|
4 578
+5%
|
4 718
+3%
|
5 066
+7%
|
5 264
+4%
|
5 710
+8%
|
6 193
+8%
|
6 398
+3%
|
6 577
+3%
|
6 807
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
179
|
107
|
0
|
82
|
(214)
|
(432)
|
(337)
|
(347)
|
115
|
78
|
(22)
|
7
|
(25)
|
(14)
|
(9)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(797)
|
(1 373)
|
(1 699)
|
(2 008)
|
(1 656)
|
(1 471)
|
(1 690)
|
(1 964)
|
(2 178)
|
(2 574)
|
(2 842)
|
(3 195)
|
(3 517)
|
(3 803)
|
(4 089)
|
(4 423)
|
|
Total Other Income |
239
|
114
|
394
|
620
|
566
|
42
|
183
|
192
|
332
|
659
|
614
|
463
|
263
|
235
|
228
|
212
|
152
|
116
|
105
|
97
|
85
|
122
|
131
|
152
|
195
|
221
|
253
|
326
|
392
|
395
|
|
Pre-Tax Income |
237
N/A
|
550
+132%
|
1 057
+92%
|
1 742
+65%
|
2 227
+28%
|
1 358
-39%
|
1 399
+3%
|
1 417
+1%
|
1 458
+3%
|
2 621
+80%
|
2 933
+12%
|
2 980
+2%
|
2 968
0%
|
2 856
-4%
|
2 522
-12%
|
2 310
-8%
|
2 296
-1%
|
2 424
+6%
|
2 613
+8%
|
2 742
+5%
|
2 771
+1%
|
2 736
-1%
|
2 671
-2%
|
2 644
-1%
|
2 617
-1%
|
2 736
+5%
|
2 928
+7%
|
2 920
0%
|
2 880
-1%
|
2 779
-4%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(30)
|
(48)
|
(122)
|
(233)
|
(371)
|
(275)
|
(296)
|
(337)
|
(271)
|
(151)
|
(198)
|
(193)
|
(231)
|
(482)
|
(430)
|
(425)
|
(412)
|
(455)
|
(472)
|
(435)
|
(428)
|
(241)
|
(234)
|
(242)
|
(243)
|
(455)
|
(491)
|
(478)
|
(469)
|
(395)
|
|
Income from Continuing Operations |
208
|
501
|
935
|
1 508
|
1 856
|
1 083
|
1 104
|
1 080
|
1 188
|
2 469
|
2 735
|
2 788
|
2 737
|
2 375
|
2 092
|
1 885
|
1 884
|
1 969
|
2 141
|
2 307
|
2 343
|
2 495
|
2 437
|
2 402
|
2 375
|
2 281
|
2 437
|
2 442
|
2 411
|
2 383
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
6
|
4
|
3
|
6
|
4
|
14
|
17
|
7
|
(4)
|
(15)
|
(9)
|
(41)
|
(43)
|
(43)
|
|
Net Income (Common) |
(143)
N/A
|
(61)
+57%
|
(272)
-346%
|
(329)
-21%
|
(669)
-103%
|
(1 990)
-198%
|
(1 266)
+36%
|
(537)
+58%
|
391
N/A
|
2 469
+531%
|
2 733
+11%
|
2 787
+2%
|
2 736
-2%
|
2 373
-13%
|
2 089
-12%
|
1 885
-10%
|
1 890
+0%
|
1 973
+4%
|
2 144
+9%
|
2 313
+8%
|
2 347
+1%
|
2 509
+7%
|
2 453
-2%
|
2 408
-2%
|
2 371
-2%
|
2 266
-4%
|
2 428
+7%
|
2 401
-1%
|
2 368
-1%
|
2 341
-1%
|
|
EPS (Diluted) |
-0.09
N/A
|
-0.04
+56%
|
-0.18
-350%
|
-0.22
-22%
|
-0.45
-105%
|
-2.55
-467%
|
-0.77
+70%
|
-0.33
+57%
|
0.24
N/A
|
1.54
+542%
|
1.75
+14%
|
1.77
+1%
|
1.73
-2%
|
1.53
-12%
|
1.34
-12%
|
1.22
-9%
|
1.28
+5%
|
1.32
+3%
|
1.45
+10%
|
1.57
+8%
|
1.59
+1%
|
1.69
+6%
|
1.65
-2%
|
1.63
-1%
|
1.61
-1%
|
1.56
-3%
|
1.68
+8%
|
1.67
-1%
|
1.71
+2%
|
1.67
-2%
|