Mogu Inc
NYSE:MOGU
Income Statement
Earnings Waterfall
Mogu Inc
Revenue
|
200.5m
CNY
|
Cost of Revenue
|
-103.8m
CNY
|
Gross Profit
|
96.7m
CNY
|
Operating Expenses
|
-193.5m
CNY
|
Operating Income
|
-96.8m
CNY
|
Other Expenses
|
-59.1m
CNY
|
Net Income
|
-156m
CNY
|
Income Statement
Mogu Inc
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 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||
Revenue |
659
N/A
|
677
+3%
|
1 044
+54%
|
1 074
+3%
|
1 067
-1%
|
1 032
-3%
|
934
-9%
|
835
-11%
|
719
-14%
|
634
-12%
|
511
-19%
|
482
-6%
|
442
-8%
|
407
-8%
|
115
-72%
|
232
+102%
|
201
-14%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(228)
|
(228)
|
(329)
|
(314)
|
(301)
|
(298)
|
(296)
|
(294)
|
(282)
|
(252)
|
(204)
|
(183)
|
(178)
|
(174)
|
(60)
|
(114)
|
(104)
|
|
Gross Profit |
432
N/A
|
449
+4%
|
716
+59%
|
761
+6%
|
766
+1%
|
734
-4%
|
638
-13%
|
542
-15%
|
437
-19%
|
382
-13%
|
307
-20%
|
299
-2%
|
264
-12%
|
233
-12%
|
55
-76%
|
118
+114%
|
97
-18%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(988)
|
(895)
|
(1 268)
|
(1 328)
|
(1 329)
|
(1 328)
|
(1 347)
|
(1 229)
|
(2 499)
|
(2 321)
|
(774)
|
(735)
|
(696)
|
(710)
|
(103)
|
(213)
|
(194)
|
|
Selling, General & Administrative |
(597)
|
(576)
|
(829)
|
(912)
|
(889)
|
(877)
|
(877)
|
(741)
|
(648)
|
(500)
|
(353)
|
(333)
|
(315)
|
(310)
|
(65)
|
(131)
|
(131)
|
|
Research & Development |
(209)
|
(194)
|
(249)
|
(236)
|
(230)
|
(219)
|
(196)
|
(171)
|
(144)
|
(121)
|
(117)
|
(104)
|
(96)
|
(92)
|
(21)
|
(37)
|
(30)
|
|
Depreciation & Amortization |
(193)
|
(139)
|
(205)
|
(195)
|
(231)
|
(253)
|
(289)
|
(331)
|
(337)
|
(336)
|
(347)
|
(342)
|
(336)
|
(356)
|
(20)
|
(60)
|
(42)
|
|
Other Operating Expenses |
10
|
13
|
15
|
15
|
20
|
21
|
14
|
15
|
(1 371)
|
(1 364)
|
42
|
43
|
51
|
47
|
3
|
15
|
9
|
|
Operating Income |
(556)
N/A
|
(446)
+20%
|
(552)
-24%
|
(568)
-3%
|
(563)
+1%
|
(595)
-6%
|
(710)
-19%
|
(687)
+3%
|
(2 063)
-200%
|
(1 939)
+6%
|
(468)
+76%
|
(436)
+7%
|
(432)
+1%
|
(477)
-10%
|
(48)
+90%
|
(95)
-97%
|
(97)
-2%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
183
|
173
|
221
|
58
|
66
|
32
|
(34)
|
(41)
|
(41)
|
(10)
|
113
|
112
|
104
|
111
|
(11)
|
(10)
|
17
|
|
Non-Reccuring Items |
1
|
0
|
0
|
1
|
0
|
0
|
(1 382)
|
(1 382)
|
0
|
0
|
0
|
2
|
0
|
(187)
|
0
|
(84)
|
(95)
|
|
Pre-Tax Income |
(373)
N/A
|
(273)
+27%
|
(332)
-22%
|
(509)
-54%
|
(498)
+2%
|
(563)
-13%
|
(2 126)
-277%
|
(2 110)
+1%
|
(2 103)
+0%
|
(1 949)
+7%
|
(355)
+82%
|
(323)
+9%
|
(328)
-2%
|
(553)
-68%
|
(59)
+89%
|
(189)
-222%
|
(174)
+8%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
43
|
23
|
24
|
17
|
12
|
7
|
4
|
1
|
2
|
3
|
(6)
|
(5)
|
(6)
|
(6)
|
1
|
2
|
3
|
|
Income from Continuing Operations |
(330)
|
(250)
|
(307)
|
(492)
|
(486)
|
(556)
|
(2 122)
|
(2 110)
|
(2 101)
|
(1 947)
|
(361)
|
(328)
|
(335)
|
(559)
|
(58)
|
(187)
|
(172)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
14
|
|
Equity Earnings Affiliates |
(24)
|
(27)
|
(12)
|
6
|
1
|
(74)
|
(101)
|
(114)
|
(91)
|
(13)
|
0
|
0
|
0
|
(0)
|
(1)
|
1
|
2
|
|
Net Income (Common) |
(710)
N/A
|
(737)
-4%
|
(919)
-25%
|
(1 085)
-18%
|
(896)
+17%
|
(769)
+14%
|
(2 223)
-189%
|
(2 224)
0%
|
(2 192)
+1%
|
(1 959)
+11%
|
(361)
+82%
|
(328)
+9%
|
(335)
-2%
|
(559)
-67%
|
(57)
+90%
|
(178)
-210%
|
(156)
+12%
|
|
EPS (Diluted) |
-3.18
N/A
|
-3.31
-4%
|
-4.12
-24%
|
-10.44
-153%
|
-4
+62%
|
-3.39
+15%
|
-9.77
-188%
|
-9.81
0%
|
-9.64
+2%
|
-8.73
+9%
|
-1.69
+81%
|
-1.5
+11%
|
-1.58
-5%
|
-0.22
+86%
|
-0.02
+91%
|
-0.07
-250%
|
-0.06
+14%
|