Yiren Digital Ltd
NYSE:YRD
Income Statement
Earnings Waterfall
Yiren Digital Ltd
Revenue
|
4.9B
CNY
|
Cost of Revenue
|
-976.2m
CNY
|
Gross Profit
|
3.9B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
2.6B
CNY
|
Other Expenses
|
-514.6m
CNY
|
Net Income
|
2.1B
CNY
|
Income Statement
Yiren Digital Ltd
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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
196
N/A
|
369
+88%
|
656
+78%
|
978
+49%
|
1 314
+34%
|
1 688
+28%
|
2 116
+25%
|
2 621
+24%
|
3 238
+24%
|
3 703
+14%
|
4 153
+12%
|
4 790
+15%
|
5 543
+16%
|
8 287
+49%
|
10 091
+22%
|
10 764
+7%
|
11 908
+11%
|
10 124
-15%
|
9 353
-8%
|
9 222
-1%
|
8 776
-5%
|
7 819
-11%
|
6 358
-19%
|
5 324
-16%
|
3 962
-26%
|
4 038
+2%
|
4 409
+9%
|
4 618
+5%
|
4 478
-3%
|
1 862
-58%
|
3 435
+85%
|
2 915
-15%
|
4 239
+45%
|
4 709
+11%
|
4 896
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22)
|
(31)
|
(45)
|
(67)
|
(98)
|
(119)
|
(142)
|
(162)
|
(180)
|
(206)
|
(256)
|
(328)
|
(418)
|
(624)
|
(838)
|
(981)
|
(1 061)
|
(969)
|
(824)
|
(718)
|
(665)
|
(596)
|
(598)
|
(682)
|
(1 105)
|
(1 176)
|
(1 194)
|
(1 141)
|
(761)
|
(440)
|
(777)
|
(635)
|
(981)
|
(1 003)
|
(976)
|
|
Gross Profit |
175
N/A
|
338
+93%
|
611
+81%
|
911
+49%
|
1 216
+33%
|
1 570
+29%
|
1 974
+26%
|
2 459
+25%
|
3 058
+24%
|
3 498
+14%
|
3 896
+11%
|
4 462
+15%
|
5 125
+15%
|
7 663
+50%
|
9 253
+21%
|
9 783
+6%
|
10 847
+11%
|
9 155
-16%
|
8 529
-7%
|
8 503
0%
|
8 111
-5%
|
7 224
-11%
|
5 759
-20%
|
4 642
-19%
|
2 857
-38%
|
2 862
+0%
|
3 215
+12%
|
3 477
+8%
|
3 717
+7%
|
1 421
-62%
|
2 658
+87%
|
2 280
-14%
|
3 258
+43%
|
3 706
+14%
|
3 919
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(202)
|
(307)
|
(436)
|
(597)
|
(817)
|
(999)
|
(1 251)
|
(1 646)
|
(1 973)
|
(2 228)
|
(2 516)
|
(2 921)
|
(3 448)
|
(5 791)
|
(7 671)
|
(8 744)
|
(9 407)
|
(8 070)
|
(7 360)
|
(6 943)
|
(6 824)
|
(6 156)
|
(5 121)
|
(4 117)
|
(2 907)
|
(3 321)
|
(3 129)
|
(3 089)
|
(2 430)
|
(757)
|
(1 186)
|
(770)
|
(1 076)
|
(1 167)
|
(1 325)
|
|
Selling, General & Administrative |
(202)
|
(307)
|
(436)
|
(597)
|
(817)
|
(999)
|
(1 251)
|
(1 646)
|
(1 973)
|
(2 228)
|
(2 516)
|
(2 921)
|
(3 448)
|
(5 791)
|
(7 671)
|
(8 744)
|
(9 407)
|
(8 070)
|
(7 360)
|
(6 942)
|
(6 824)
|
(6 156)
|
(5 121)
|
(4 117)
|
(2 907)
|
(2 665)
|
(2 473)
|
(2 433)
|
(2 430)
|
(757)
|
(1 186)
|
(770)
|
(1 076)
|
(1 128)
|
(1 176)
|
|
Research & Development |
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
|
0
|
(39)
|
(149)
|
|
Other Operating Expenses |
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
|
(656)
|
(656)
|
(656)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(28)
N/A
|
32
N/A
|
176
+454%
|
314
+79%
|
399
+27%
|
571
+43%
|
723
+27%
|
813
+12%
|
1 085
+33%
|
1 270
+17%
|
1 380
+9%
|
1 541
+12%
|
1 677
+9%
|
1 872
+12%
|
1 582
-15%
|
1 039
-34%
|
1 440
+39%
|
1 085
-25%
|
1 169
+8%
|
1 561
+33%
|
1 287
-18%
|
1 068
-17%
|
639
-40%
|
526
-18%
|
(50)
N/A
|
(458)
-817%
|
86
N/A
|
388
+350%
|
1 287
+232%
|
664
-48%
|
1 472
+122%
|
1 511
+3%
|
2 182
+44%
|
2 540
+16%
|
2 595
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
2
|
5
|
6
|
13
|
7
|
17
|
41
|
59
|
75
|
75
|
82
|
216
|
269
|
308
|
329
|
200
|
150
|
75
|
20
|
(26)
|
(60)
|
(82)
|
(120)
|
(148)
|
(150)
|
(111)
|
(5)
|
(7)
|
6
|
(1)
|
15
|
31
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(656)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(7)
|
(6)
|
26
|
187
|
211
|
217
|
32
|
(116)
|
(137)
|
(141)
|
15
|
8
|
26
|
27
|
27
|
6
|
31
|
19
|
21
|
24
|
20
|
|
Pre-Tax Income |
(28)
N/A
|
32
N/A
|
176
+453%
|
316
+80%
|
404
+28%
|
578
+43%
|
737
+28%
|
820
+11%
|
1 102
+34%
|
1 311
+19%
|
1 441
+10%
|
1 617
+12%
|
1 753
+8%
|
1 954
+11%
|
1 791
-8%
|
1 302
-27%
|
1 774
+36%
|
1 600
-10%
|
1 580
-1%
|
1 928
+22%
|
1 395
-28%
|
972
-30%
|
476
-51%
|
325
-32%
|
(773)
N/A
|
(571)
+26%
|
(36)
+94%
|
265
N/A
|
1 203
+354%
|
666
-45%
|
1 495
+125%
|
1 535
+3%
|
2 202
+43%
|
2 578
+17%
|
2 645
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(9)
|
(40)
|
(84)
|
(129)
|
(198)
|
(176)
|
(1)
|
14
|
24
|
(97)
|
(315)
|
(381)
|
(397)
|
(310)
|
(259)
|
(194)
|
(187)
|
(206)
|
(191)
|
(239)
|
(167)
|
(57)
|
(54)
|
81
|
40
|
(63)
|
(122)
|
(170)
|
(65)
|
(301)
|
(352)
|
(492)
|
(584)
|
(565)
|
|
Income from Continuing Operations |
(28)
|
22
|
135
|
232
|
275
|
380
|
561
|
820
|
1 116
|
1 336
|
1 344
|
1 303
|
1 372
|
1 557
|
1 482
|
1 043
|
1 580
|
1 413
|
1 374
|
1 738
|
1 156
|
806
|
419
|
271
|
(693)
|
(531)
|
(99)
|
143
|
1 033
|
601
|
1 195
|
1 183
|
1 710
|
1 994
|
2 080
|
|
Net Income (Common) |
(28)
N/A
|
22
N/A
|
135
+507%
|
232
+71%
|
275
+19%
|
380
+38%
|
561
+48%
|
820
+46%
|
1 116
+36%
|
1 336
+20%
|
1 344
+1%
|
1 303
-3%
|
1 372
+5%
|
1 557
+13%
|
1 482
-5%
|
1 043
-30%
|
1 580
+52%
|
1 413
-11%
|
1 374
-3%
|
1 738
+26%
|
1 156
-33%
|
806
-30%
|
419
-48%
|
271
-35%
|
(693)
N/A
|
(531)
+23%
|
(99)
+81%
|
143
N/A
|
1 033
+624%
|
601
-42%
|
1 195
+99%
|
1 183
-1%
|
1 710
+45%
|
1 994
+17%
|
2 080
+4%
|
|
EPS (Diluted) |
-0.24
N/A
|
0.24
N/A
|
1.15
+379%
|
1.98
+72%
|
2.35
+19%
|
3.25
+38%
|
4.8
+48%
|
6.78
+41%
|
9.31
+37%
|
11.05
+19%
|
11.12
+1%
|
10.54
-5%
|
11.24
+7%
|
8.38
-25%
|
7.98
-5%
|
5.63
-29%
|
8.48
+51%
|
7.57
-11%
|
7.36
-3%
|
9.31
+26%
|
6.2
-33%
|
4.31
-30%
|
2.25
-48%
|
1.44
-36%
|
-3.84
N/A
|
-3.13
+18%
|
-0.58
+81%
|
0.83
N/A
|
6.06
+630%
|
3.34
-45%
|
6.81
+104%
|
6.57
-4%
|
9.54
+45%
|
11.17
+17%
|
11.64
+4%
|