Income Statement

Revenue

+19%

+41%

10Y

Currency: USD

	Mar-2000	Jun-2000	Sep-2000	Dec-2000	Mar-2001	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Sep-2008	Mar-2009	Sep-2009	Mar-2010	Sep-2010	Mar-2011	Sep-2011	Mar-2012	Sep-2012	Mar-2013	Sep-2013	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	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	5	6	5	4	4	0	0	0	0	0	0	0	0	0	1	1	1	7	19	56	47	43	51	35	24	25	23	38	36	56	29	63	24	49	24	30	17	27	27	36	47	55	64	88	117	138	161	173	179	0	140	141	198	203	199	194	187	190	201	220	237	252	263	266	262	256	251	261	267	268	275	266	259	256	282	302	316	324	293	275	275	275	275	285	292	221	232	0
Revenue	2 247 N/A	2 560 +14%	2 980 +16%	3 307 +11%	3 491 +6%	615 -82%	1 330 +116%	2 048 +54%	2 594 +27%	2 665 +3%	2 752 +3%	2 879 +5%	2 978 +3%	3 048 +2%	2 971 -3%	2 937 -1%	2 894 -1%	4 658 +61%	7 601 +63%	13 332 +75%	10 287 -23%	10 319 +0%	14 317 +39%	14 590 +2%	15 041 +3%	15 651 +4%	16 255 +4%	16 352 +1%	12 662 -23%	14 901 +18%	6 858 -54%	16 605 +142%	10 077 -39%	21 594 +114%	12 665 -41%	29 574 +134%	16 169 -45%	33 873 +109%	17 606 -48%	28 395 +61%	38 707 +36%	40 316 +4%	41 018 +2%	44 321 +8%	46 296 +4%	46 618 +1%	48 292 +4%	47 113 -2%	44 912 -5%	44 252 -1%	43 333 -2%	42 589 -2%	43 035 +1%	42 991 0%	43 521 +1%	44 291 +2%	45 350 +2%	47 251 +4%	48 870 +3%	49 966 +2%	51 038 +2%	51 637 +1%	51 780 +0%	51 847 +0%	50 716 -2%	51 552 +2%	52 549 +2%	55 692 +6%	60 742 +9%	64 324 +6%	67 673 +5%	70 555 +4%	71 618 +2%	71 645 +0%	70 865 -1%	66 006 -7%	61 947 -6%	57 891 -7%	55 211 -5%	55 666 +1%	56 864 +2%	59 411 +4%	62 851 +6%	65 927 +5%	69 077 +5%	72 460 +5%	75 062 +4%	78 470 +5%
Gross Profit
Cost of Revenue	(2 169)	(2 469)	(2 874)	(3 188)	(3 366)	(576)	(1 255)	(1 928)	(2 210)	(2 513)	(2 598)	(2 730)	(2 543)	(2 898)	(2 826)	(2 784)	(2 467)	(4 446)	(7 300)	(11 466)	(9 821)	(9 495)	(12 951)	(12 554)	(12 916)	(13 362)	(13 806)	(13 902)	(10 832)	(13 160)	(6 163)	(14 815)	(9 035)	(19 230)	(11 119)	(26 128)	(14 313)	(29 800)	(15 378)	(24 803)	(33 643)	(35 093)	(35 602)	(38 172)	(39 614)	(39 637)	(41 194)	(40 227)	(38 288)	(37 740)	(36 789)	(36 334)	(36 929)	(37 055)	(37 579)	(38 194)	(39 078)	(40 711)	(42 149)	(42 946)	(43 667)	(43 850)	(43 604)	(43 456)	(42 359)	(43 202)	(44 129)	(46 750)	(50 974)	(53 773)	(56 370)	(58 682)	(59 569)	(59 550)	(58 900)	(54 784)	(51 446)	(48 007)	(45 682)	(46 147)	(47 061)	(49 300)	(52 466)	(55 183)	(57 979)	(61 148)	(63 399)	(66 417)
Gross Profit	78 N/A	91 +17%	106 +16%	118 +11%	125 +6%	39 -69%	75 +92%	120 +60%	384 +220%	152 -60%	154 +1%	149 -3%	435 +192%	150 -66%	145 -3%	153 +6%	427 +179%	212 -50%	301 +42%	1 866 +520%	466 -75%	824 +77%	1 366 +66%	2 037 +49%	2 125 +4%	2 290 +8%	2 450 +7%	2 450 N/A	1 830 -25%	1 742 -5%	695 -60%	1 790 +158%	1 042 -42%	2 364 +127%	1 548 -35%	3 446 +123%	1 856 -46%	4 074 +120%	2 228 -45%	3 591 +61%	5 064 +41%	5 222 +3%	5 414 +4%	6 148 +14%	6 682 +9%	6 979 +4%	7 097 +2%	6 885 -3%	6 624 -4%	6 512 -2%	6 544 +0%	6 254 -4%	6 106 -2%	5 935 -3%	5 941 +0%	6 097 +3%	6 272 +3%	6 540 +4%	6 721 +3%	7 020 +4%	7 371 +5%	7 787 +6%	8 176 +5%	8 391 +3%	8 357 0%	8 350 0%	8 420 +1%	8 942 +6%	9 768 +9%	10 550 +8%	11 304 +7%	11 873 +5%	12 049 +1%	12 094 +0%	11 965 -1%	11 222 -6%	10 501 -6%	9 884 -6%	9 529 -4%	9 518 0%	9 803 +3%	10 111 +3%	10 385 +3%	10 743 +3%	11 098 +3%	11 312 +2%	11 663 +3%	12 053 +3%
Operating Income
Operating Expenses	(12)	(32)	(51)	(52)	(54)	(5)	(10)	(17)	(256)	(26)	(28)	(29)	(322)	(31)	(31)	(30)	(307)	(63)	(104)	(1 676)	(581)	(966)	(1 443)	(1 850)	(1 886)	(1 974)	(2 011)	(1 967)	(1 501)	(1 952)	(918)	(1 654)	(908)	(2 046)	(1 311)	(2 863)	(1 549)	(3 273)	(1 776)	(2 827)	(4 034)	(4 112)	(4 223)	(4 944)	(5 596)	(6 069)	(7 336)	(7 071)	(6 688)	(6 425)	(5 470)	(5 420)	(5 444)	(5 515)	(5 648)	(5 736)	(5 886)	(5 966)	(5 946)	(6 015)	(6 193)	(6 447)	(6 684)	(6 845)	(6 919)	(6 818)	(6 766)	(7 074)	(7 587)	(8 063)	(8 564)	(8 902)	(8 968)	(8 979)	(8 816)	(8 255)	(7 832)	(7 602)	(7 585)	(7 707)	(7 797)	(7 993)	(8 138)	(8 418)	(8 933)	(8 858)	(9 216)	(9 345)
Selling, General & Administrative	0	0	0	0	0	0	0	0	(191)	0	0	0	(232)	0	0	0	(231)	0	0	(1 368)	(421)	(802)	(1 219)	(1 613)	(1 610)	(1 676)	(1 735)	(1 700)	(1 319)	(1 566)	(677)	(1 406)	(803)	(1 758)	(1 131)	(2 353)	(1 302)	(2 649)	(1 437)	(2 306)	(3 203)	(3 354)	(3 444)	(3 839)	(3 955)	(4 481)	(4 791)	(4 673)	(4 142)	(4 398)	(4 351)	(4 377)	(4 207)	(4 611)	(4 649)	(4 671)	(4 253)	(4 604)	(4 591)	(4 714)	(4 491)	(5 102)	(5 295)	(5 402)	(5 075)	(5 416)	(5 423)	(5 720)	(5 572)	(6 395)	(6 650)	(6 669)	(6 248)	(6 598)	(6 405)	(6 015)	(5 187)	(5 427)	(5 425)	(5 534)	(5 461)	(5 891)	(6 076)	(6 280)	(6 079)	(6 553)	(6 703)	(6 827)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(51)	(107)	(170)	(227)	(232)	(234)	(238)	(230)	(179)	(220)	(128)	(214)	(123)	(303)	(211)	(453)	(292)	(624)	(362)	(550)	(705)	(742)	(756)	(982)	(1 164)	(1 431)	(1 597)	(1 564)	0	(1 458)	(1 438)	(1 375)	(1 254)	(1 298)	(1 260)	(1 286)	(1 167)	(1 292)	(1 293)	(1 222)	(1 164)	(1 286)	(1 291)	(1 360)	(1 184)	(1 339)	(1 328)	0	(1 295)	(1 190)	(1 365)	(1 914)	(1 849)	(2 118)	(2 192)	(2 222)	(1 916)	(2 135)	(2 078)	(2 045)	(1 959)	(2 052)	(2 102)	(2 176)	(2 225)	(2 336)	(2 369)	(2 386)
Depreciation & Amortization	(12)	(31)	(50)	(51)	(53)	(4)	(9)	(16)	(23)	(26)	(28)	(29)	(32)	(32)	(32)	(30)	(31)	(59)	(103)	(100)	0	0	0	0	0	0	0	0	0	0	0	0	0	(64)	0	(68)	0	(86)	0	0	(127)	0	0	0	(288)	0	0	0	(432)	0	0	0	(433)	0	0	0	(444)	0	0	0	(479)	0	0	0	(574)	0	0	0	(616)	0	0	0	(668)	0	0	0	(689)	0	0	0	(409)	0	0	0	(392)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	(42)	0	0	0	(59)	0	0	0	(45)	(4)	0	(208)	(109)	(57)	(54)	(10)	(44)	(64)	(38)	(39)	(2)	(166)	(113)	(34)	18	79	30	11	45	85	25	31	1	(14)	(23)	(124)	(190)	(159)	(949)	(833)	(2 114)	(569)	319	333	450	394	261	221	(21)	(70)	(62)	(77)	(59)	(60)	(97)	(83)	(86)	(63)	(15)	(1 354)	(104)	(478)	(549)	(318)	(204)	(263)	(219)	(18)	(40)	(41)	(82)	(127)	31	(50)	39	38	(238)	32	(143)	(132)
Operating Income	67 N/A	60 -10%	56 -7%	67 +20%	71 +6%	34 -52%	65 +91%	103 +58%	128 +24%	126 -2%	125 -1%	119 -5%	113 -5%	118 +4%	114 -3%	123 +8%	120 -2%	150 +25%	198 +32%	190 -4%	(117) N/A	(144) -23%	(80) +44%	186 N/A	237 +27%	313 +32%	437 +40%	482 +10%	329 -32%	(211) N/A	(223) -6%	136 N/A	135 -1%	318 +136%	235 -26%	583 +148%	307 -47%	800 +161%	452 -44%	764 +69%	1 030 +35%	1 110 +8%	1 192 +7%	1 205 +1%	1 086 -10%	910 -16%	(240) N/A	(186) +23%	(64) +66%	88 N/A	1 075 +1 122%	835 -22%	661 -21%	421 -36%	294 -30%	360 +22%	386 +7%	573 +48%	775 +35%	1 005 +30%	1 178 +17%	1 340 +14%	1 492 +11%	1 546 +4%	1 439 -7%	1 532 +6%	1 655 +8%	1 868 +13%	2 180 +17%	2 487 +14%	2 739 +10%	2 971 +8%	3 081 +4%	3 115 +1%	3 149 +1%	2 967 -6%	2 669 -10%	2 282 -15%	1 945 -15%	1 812 -7%	2 006 +11%	2 118 +6%	2 247 +6%	2 326 +4%	2 164 -7%	2 454 +13%	2 447 0%	2 708 +11%
Pre-Tax Income
Interest Income Expense	(3)	0	3	6	8	1	2	5	7	4	6	11	9	22	34	28	12	17	(4)	(32)	86	91	90	11	13	19	22	34	4	23	21	42	(13)	(24)	(7)	13	3	17	(12)	7	18	(1)	(5)	(53)	(47)	(87)	(110)	(122)	(155)	(164)	(151)	(141)	(137)	(161)	(158)	(163)	(157)	(165)	(178)	(200)	(222)	(228)	(240)	(235)	(228)	(232)	(234)	(254)	(265)	(261)	(253)	(231)	(209)	(200)	(205)	(199)	(208)	(177)	(150)	(140)	(157)	(177)	(186)	(206)	(202)	(207)	(218)	(218)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(7)	(7)	(7)	0	0	(73)	0	0	0	(9)	0	0	0	(3)	0	0	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17	0	4	0	4	0	4	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(3)	0	0	0	6	0	0	0	20	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	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	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	1	1	0	0	(1)	0	0	(1)	0	0	(3)	(14)	(4)	(16)	(9)	(19)	(34)	(47)	(61)	(72)	(68)	(63)	(61)	(57)	(58)	(47)	(37)	(25)	(33)	(44)	(52)	(64)	(76)	(72)	(84)	(91)	(100)	(128)	(171)	(190)	(192)	(190)	(150)	(142)	(142)	(134)	(122)	(112)	(104)	(107)	(168)	(242)	(342)	(431)	(477)	(485)	(488)	(491)	(499)	(508)	(481)	(457)	(418)	(377)
Pre-Tax Income	63 N/A	60 -5%	59 -2%	73 +24%	79 +8%	35 -56%	67 +91%	108 +61%	132 +22%	131 -1%	132 +1%	131 -1%	128 -2%	136 +6%	141 +4%	145 +3%	145 N/A	168 +16%	195 +16%	85 -56%	(31) N/A	(53) -71%	11 N/A	188 +1 609%	251 +34%	333 +33%	459 +38%	513 +12%	332 -35%	(188) N/A	(203) -8%	176 N/A	122 -31%	294 +141%	225 -23%	582 +159%	306 -47%	801 +162%	431 -46%	752 +74%	1 014 +35%	1 062 +5%	1 126 +6%	1 079 -4%	971 -10%	759 -22%	(412) N/A	(366) +11%	(277) +24%	(123) +56%	887 N/A	668 -25%	490 -27%	215 -56%	82 -62%	131 +60%	153 +17%	335 +119%	513 +53%	714 +39%	857 +20%	984 +15%	1 081 +10%	1 121 +4%	1 018 -9%	1 110 +9%	1 270 +14%	1 471 +16%	1 774 +21%	2 092 +18%	2 364 +13%	2 628 +11%	2 768 +5%	2 808 +1%	2 776 -1%	2 526 -9%	2 136 -15%	1 674 -22%	1 321 -21%	1 187 -10%	1 365 +15%	1 450 +6%	1 566 +8%	1 612 +3%	1 481 -8%	1 790 +21%	1 811 +1%	2 112 +17%
Net Income
Tax Provision	1	0	(1)	(1)	(2)	(1)	(1)	(2)	(3)	(2)	(2)	(1)	3	1	(1)	(3)	(5)	(22)	(37)	(57)	(33)	(21)	(27)	(27)	(28)	(41)	(52)	(48)	(31)	(38)	(8)	(47)	(32)	(85)	(38)	(107)	(75)	(170)	(93)	(149)	(197)	(204)	(210)	(171)	(134)	(31)	152	143	132	45	(97)	(65)	41	94	228	(203)	(280)	(322)	(480)	(140)	(199)	(220)	(247)	(246)	(213)	(250)	(305)	(380)	(461)	(541)	(605)	(619)	(622)	(608)	(580)	(529)	(455)	(349)	(261)	(232)	(263)	(278)	(299)	(21)	(19)	(44)	(68)	(422)
Income from Continuing Operations	63	59	58	73	77	34	66	107	129	130	131	130	130	136	139	141	140	146	158	28	(63)	(73)	(15)	161	223	292	407	465	301	(226)	(211)	129	90	209	187	475	231	632	338	604	817	859	917	908	837	728	(261)	(224)	(145)	(79)	790	603	530	309	310	(72)	(127)	11	31	571	657	764	834	875	805	859	965	1 091	1 313	1 551	1 759	2 009	2 145	2 200	2 196	1 997	1 681	1 325	1 060	955	1 102	1 172	1 267	1 591	1 462	1 746	1 743	1 690
Income to Minority Interest	(1)	(1)	(3)	(5)	(4)	0	0	0	2	2	3	4	5	6	6	6	4	1	(3)	(5)	(3)	0	0	0	0	0	(1)	(1)	(1)	0	0	0	0	0	(1)	(2)	(2)	4	9	9	0	(1)	(17)	(21)	(8)	(8)	5	15	16	18	20	5	7	(4)	(10)	(2)	(9)	1	10	(7)	(7)	(29)	(65)	(80)	(86)	(90)	(88)	(85)	(102)	(101)	(120)	(131)	(116)	(120)	(88)	(90)	(73)	(56)	(83)	(78)	(92)	(95)	(80)	(48)	(78)	(100)	(115)	(209)
Net Income (Common)	62 N/A	58 -6%	55 -5%	68 +24%	73 +7%	34 -53%	67 +97%	108 +61%	130 +20%	132 +2%	133 +1%	134 +1%	135 +1%	143 +6%	146 +2%	146 N/A	144 -1%	146 +1%	155 +6%	22 -86%	(65) N/A	(73) -12%	(15) +79%	161 N/A	223 +39%	290 +30%	404 +39%	484 +20%	335 -31%	(226) N/A	(211) +7%	129 N/A	90 -30%	209 +132%	186 -11%	473 +154%	229 -52%	635 +177%	347 -45%	612 +76%	817 +33%	857 +5%	899 +5%	887 -1%	829 -7%	720 -13%	(256) N/A	(209) +18%	(128) +39%	(61) +52%	810 N/A	608 -25%	535 -12%	290 -46%	272 -6%	(115) N/A	(189) -65%	(40) +79%	(11) +74%	511 N/A	596 +17%	682 +14%	715 +5%	741 +4%	665 -10%	716 +8%	824 +15%	961 +17%	1 178 +23%	1 432 +21%	1 633 +14%	1 878 +15%	2 030 +8%	2 079 +2%	2 109 +1%	1 906 -10%	1 608 -16%	1 269 -21%	977 -23%	876 -10%	1 011 +15%	1 077 +7%	1 187 +10%	1 542 +30%	1 384 -10%	1 646 +19%	1 628 -1%	1 481 -9%
EPS (Diluted)	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.02 +100%	0.01 -50%	0.01 N/A	0.01 N/A	0.02 +100%	0.02 N/A	0.02 N/A	0.02 N/A	0.02 N/A	0.01 -50%	0.02 +100%	0 N/A	0 N/A	-0.01 N/A	0 N/A	0.02 N/A	0.03 +50%	0.04 +33%	0.05 +25%	0.05 N/A	0.03 -40%	-0.03 N/A	-0.02 +33%	0.01 N/A	0.01 N/A	0.02 +100%	0.01 -50%	0.05 +400%	0.03 -40%	0.06 +100%	0.03 -50%	0.06 +100%	0.08 +33%	0.09 +12%	0.1 +11%	0.09 -10%	0.08 -11%	0.07 -12%	-0.02 N/A	-0.01 +50%	-0.01 N/A	0.01 N/A	0.08 +700%	0.06 -25%	0.05 -17%	0.02 -60%	0.02 N/A	-0.02 N/A	-0.02 N/A	-0.01 +50%	-0.01 N/A	0.04 N/A	0.05 +25%	0.06 +20%	0.06 N/A	0.06 N/A	0.05 -17%	0.06 +20%	0.07 +17%	0.08 +14%	0.09 +12%	0.11 +22%	0.12 +9%	0.14 +17%	0.16 +14%	0.16 N/A	0.16 N/A	0.15 -6%	0.13 -13%	0.1 -23%	0.08 -20%	0.07 -12%	0.08 +14%	0.09 +12%	0.09 N/A	0.12 +33%	0.11 -8%	0.13 +18%	0.12 -8%	0.11 -8%

Income Statement Balance Sheet Cash Flow Statement

Lenovo Group Ltd
OTC:LNVGF

Income Statement

Earnings Waterfall
Lenovo Group Ltd

Income Statement
Lenovo Group Ltd

See Also

Company

Help

Tools

Stocks

Lenovo Group Ltd OTC:LNVGF

Income Statement

Earnings Waterfall Lenovo Group Ltd

Income Statement Lenovo Group Ltd

See Also

Company

Help

Tools

Stocks

Lenovo Group Ltd
OTC:LNVGF

Earnings Waterfall
Lenovo Group Ltd

Income Statement
Lenovo Group Ltd