Leju Holdings Ltd
NYSE:LEJU
Income Statement
Earnings Waterfall
Leju Holdings Ltd
Revenue
|
332.3m
USD
|
Cost of Revenue
|
-27m
USD
|
Gross Profit
|
305.2m
USD
|
Operating Expenses
|
-369.6m
USD
|
Operating Income
|
-64.4m
USD
|
Other Expenses
|
8.1m
USD
|
Net Income
|
-56.3m
USD
|
Income Statement
Leju Holdings 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 | Sep-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
335
N/A
|
277
-17%
|
322
+16%
|
451
+40%
|
496
+10%
|
511
+3%
|
551
+8%
|
574
+4%
|
576
+0%
|
595
+3%
|
596
+0%
|
628
+5%
|
560
-11%
|
515
-8%
|
449
-13%
|
361
-20%
|
363
+0%
|
376
+4%
|
406
+8%
|
444
+9%
|
462
+4%
|
491
+6%
|
538
+10%
|
590
+10%
|
693
+17%
|
436
-37%
|
720
+65%
|
741
+3%
|
534
-28%
|
402
-25%
|
343
-15%
|
332
-3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(64)
|
(45)
|
(38)
|
(51)
|
(51)
|
(54)
|
(58)
|
(60)
|
(60)
|
(59)
|
(58)
|
(58)
|
(58)
|
(58)
|
(63)
|
(68)
|
(74)
|
(79)
|
(78)
|
(74)
|
(73)
|
(78)
|
(78)
|
(74)
|
(68)
|
(28)
|
(74)
|
(64)
|
(56)
|
(39)
|
(31)
|
(27)
|
|
Gross Profit |
271
N/A
|
232
-14%
|
284
+22%
|
400
+41%
|
445
+11%
|
457
+3%
|
494
+8%
|
514
+4%
|
516
+0%
|
536
+4%
|
538
+0%
|
570
+6%
|
502
-12%
|
457
-9%
|
387
-15%
|
293
-24%
|
289
-1%
|
297
+3%
|
328
+10%
|
371
+13%
|
389
+5%
|
413
+6%
|
461
+11%
|
516
+12%
|
624
+21%
|
408
-35%
|
646
+58%
|
677
+5%
|
478
-29%
|
364
-24%
|
313
-14%
|
305
-2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(226)
|
(197)
|
(236)
|
(320)
|
(364)
|
(386)
|
(425)
|
(457)
|
(472)
|
(499)
|
(505)
|
(532)
|
(517)
|
(505)
|
(486)
|
(448)
|
(431)
|
(466)
|
(404)
|
(406)
|
(400)
|
(412)
|
(457)
|
(508)
|
(607)
|
(386)
|
(622)
|
(703)
|
(645)
|
(546)
|
(418)
|
(370)
|
|
Selling, General & Administrative |
(226)
|
(197)
|
(238)
|
(322)
|
(366)
|
(388)
|
(427)
|
(460)
|
(475)
|
(503)
|
(509)
|
(535)
|
(522)
|
(509)
|
(493)
|
(453)
|
(434)
|
(429)
|
(406)
|
(408)
|
(402)
|
(413)
|
(458)
|
(509)
|
(607)
|
(386)
|
(622)
|
(704)
|
(646)
|
(546)
|
(419)
|
(370)
|
|
Other Operating Expenses |
1
|
0
|
2
|
2
|
3
|
3
|
2
|
3
|
4
|
4
|
4
|
3
|
5
|
5
|
7
|
5
|
3
|
(37)
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Operating Income |
46
N/A
|
36
-22%
|
48
+35%
|
80
+65%
|
81
+2%
|
72
-12%
|
68
-5%
|
57
-16%
|
44
-24%
|
37
-14%
|
33
-13%
|
39
+18%
|
(15)
N/A
|
(48)
-213%
|
(100)
-109%
|
(156)
-56%
|
(143)
+8%
|
(169)
-19%
|
(76)
+55%
|
(36)
+53%
|
(11)
+69%
|
1
N/A
|
3
+143%
|
8
+132%
|
18
+124%
|
22
+24%
|
24
+10%
|
(27)
N/A
|
(167)
-521%
|
(182)
-9%
|
(106)
+42%
|
(64)
+39%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
(2)
|
1
|
1
|
0
|
2
|
2
|
7
|
8
|
3
|
3
|
4
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
(41)
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(0)
|
(1)
|
0
|
3
|
(2)
|
(5)
|
(1)
|
(7)
|
(1)
|
3
|
0
|
2
|
0
|
2
|
0
|
(1)
|
0
|
1
|
|
Pre-Tax Income |
46
N/A
|
36
-22%
|
49
+36%
|
81
+66%
|
82
+2%
|
73
-11%
|
70
-5%
|
59
-15%
|
45
-23%
|
38
-15%
|
34
-11%
|
40
+18%
|
(13)
N/A
|
(46)
-240%
|
(140)
-206%
|
(196)
-40%
|
(182)
+7%
|
(165)
+10%
|
(77)
+54%
|
(40)
+48%
|
(14)
+64%
|
(4)
+73%
|
4
N/A
|
11
+183%
|
20
+76%
|
26
+29%
|
32
+24%
|
(17)
N/A
|
(163)
-858%
|
(180)
-10%
|
(102)
+43%
|
(62)
+39%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(7)
|
(12)
|
(16)
|
(14)
|
(14)
|
(14)
|
(10)
|
(9)
|
(8)
|
(12)
|
2
|
17
|
14
|
30
|
20
|
10
|
9
|
2
|
1
|
(1)
|
2
|
(2)
|
(9)
|
(10)
|
(11)
|
(11)
|
14
|
24
|
12
|
6
|
|
Income from Continuing Operations |
43
|
32
|
42
|
69
|
67
|
60
|
56
|
45
|
35
|
29
|
26
|
28
|
(11)
|
(29)
|
(125)
|
(166)
|
(162)
|
(155)
|
(68)
|
(37)
|
(13)
|
(5)
|
6
|
10
|
11
|
15
|
21
|
(28)
|
(150)
|
(156)
|
(90)
|
(56)
|
|
Income to Minority Interest |
(0)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
|
Equity Earnings Affiliates |
(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)
|
|
Net Income (Common) |
43
N/A
|
33
-23%
|
42
+30%
|
68
+61%
|
67
-2%
|
59
-11%
|
55
-6%
|
46
-18%
|
35
-23%
|
30
-16%
|
27
-8%
|
28
+4%
|
(10)
N/A
|
(27)
-177%
|
(124)
-357%
|
(164)
-32%
|
(161)
+2%
|
(154)
+5%
|
(67)
+56%
|
(37)
+44%
|
(14)
+64%
|
(6)
+54%
|
4
N/A
|
9
+107%
|
12
+35%
|
16
+41%
|
19
+19%
|
(30)
N/A
|
(151)
-403%
|
(156)
-3%
|
(90)
+43%
|
(56)
+37%
|
|
EPS (Diluted) |
3.22
N/A
|
2.47
-23%
|
3.2
+30%
|
4.92
+54%
|
5.02
+2%
|
4.4
-12%
|
4.04
-8%
|
3.38
-16%
|
2.59
-23%
|
2.18
-16%
|
2.02
-7%
|
2.09
+3%
|
-0.72
N/A
|
-2
-178%
|
-9.13
-357%
|
-12.06
-32%
|
-11.83
+2%
|
-11.31
+4%
|
-4.95
+56%
|
-2.75
+44%
|
-0.99
+64%
|
-0.46
+54%
|
0.3
N/A
|
0.62
+107%
|
0.85
+37%
|
1.18
+39%
|
1.4
+19%
|
-0.21
N/A
|
-11.01
-5 143%
|
-11.39
-3%
|
-6.54
+43%
|
-4.1
+37%
|