ATRenew Inc
NYSE:RERE
Income Statement
Earnings Waterfall
ATRenew Inc
Revenue
|
13B
CNY
|
Cost of Revenue
|
-11.5B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-1.7B
CNY
|
Operating Income
|
-173.3m
CNY
|
Other Expenses
|
17.1m
CNY
|
Net Income
|
-156.3m
CNY
|
Income Statement
ATRenew Inc
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
5 344
N/A
|
7 780
+46%
|
8 472
+9%
|
8 750
+3%
|
9 324
+7%
|
9 869
+6%
|
10 535
+7%
|
11 353
+8%
|
12 073
+6%
|
12 966
+7%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(4 707)
|
(6 798)
|
(7 415)
|
(7 673)
|
(8 165)
|
(8 720)
|
(9 302)
|
(9 968)
|
(10 657)
|
(11 463)
|
|
Gross Profit |
638
N/A
|
983
+54%
|
1 057
+8%
|
1 077
+2%
|
1 159
+8%
|
1 149
-1%
|
1 232
+7%
|
1 385
+12%
|
1 416
+2%
|
1 503
+6%
|
|
Operating Income | |||||||||||
Operating Expenses |
(1 407)
|
(1 878)
|
(1 992)
|
(1 673)
|
(1 714)
|
(1 953)
|
(1 969)
|
(3 846)
|
(3 796)
|
(1 676)
|
|
Selling, General & Administrative |
(977)
|
(1 640)
|
(1 413)
|
(1 187)
|
(1 253)
|
(1 767)
|
(1 532)
|
(1 600)
|
(1 586)
|
(1 228)
|
|
Research & Development |
(198)
|
(265)
|
(266)
|
(246)
|
(231)
|
(228)
|
(208)
|
(195)
|
(185)
|
(194)
|
|
Depreciation & Amortization |
(91)
|
0
|
(179)
|
(271)
|
(269)
|
0
|
(260)
|
(246)
|
(224)
|
(291)
|
|
Other Operating Expenses |
(140)
|
27
|
(134)
|
30
|
38
|
41
|
32
|
(1 806)
|
(1 801)
|
36
|
|
Operating Income |
(769)
N/A
|
(895)
-16%
|
(935)
-4%
|
(596)
+36%
|
(555)
+7%
|
(804)
-45%
|
(737)
+8%
|
(2 461)
-234%
|
(2 379)
+3%
|
(173)
+93%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(9)
|
(8)
|
(5)
|
(1)
|
10
|
12
|
18
|
22
|
21
|
31
|
|
Non-Reccuring Items |
0
|
(17)
|
0
|
0
|
0
|
(1 832)
|
(1 832)
|
0
|
0
|
0
|
|
Total Other Income |
3
|
(34)
|
(73)
|
(36)
|
16
|
51
|
89
|
55
|
(8)
|
(6)
|
|
Pre-Tax Income |
(775)
N/A
|
(954)
-23%
|
(1 013)
-6%
|
(632)
+38%
|
(530)
+16%
|
(2 573)
-386%
|
(2 462)
+4%
|
(2 385)
+3%
|
(2 367)
+1%
|
(148)
+94%
|
|
Net Income | |||||||||||
Tax Provision |
62
|
144
|
138
|
132
|
122
|
112
|
111
|
108
|
105
|
43
|
|
Income from Continuing Operations |
(713)
|
(810)
|
(875)
|
(500)
|
(407)
|
(2 462)
|
(2 351)
|
(2 277)
|
(2 262)
|
(106)
|
|
Equity Earnings Affiliates |
0
|
(7)
|
(8)
|
(12)
|
(13)
|
(7)
|
(6)
|
(19)
|
(49)
|
(50)
|
|
Net Income (Common) |
(1 222)
N/A
|
(1 325)
-8%
|
(883)
+33%
|
(512)
+42%
|
(420)
+18%
|
(2 468)
-487%
|
(2 357)
+5%
|
(2 296)
+3%
|
(2 310)
-1%
|
(156)
+93%
|
|
EPS (Diluted) |
-8.32
N/A
|
-8.78
-6%
|
-5.43
+38%
|
-3.17
+42%
|
-2.59
+18%
|
-15.16
-485%
|
-14.38
+5%
|
-14.09
+2%
|
-14.31
-2%
|
-0.96
+93%
|