image
NetEase, Inc. NTES
Technology - Electronic Gaming & Multimedia - NASDAQ - CN
Watchlist
$ 85.49
1.51 %
$ 48.2 B
Market Cap
13.95
P/E
INCOME STATEMENT
103 B REVENUE
7.23%
Growth Rates
1Year 7.23%
3Years 11.99%
5Years 9.03%
7Years 15.31%
10Years 27.39%
27.7 B OPERATING INCOME
41.17%
Growth Rates
1Year 41.17%
3Years 23.98%
5Years 28.55%
7Years 11.88%
10Years 20.33%
29.4 B NET INCOME
52.76%
Growth Rates
1Year 52.76%
3Years 33.53%
5Years 35.29%
7Years 13.92%
10Years 20.78%
EFFICIENCY
Earnings Waterfall NetEase, Inc.
image
Revenue 103 B
Cost Of Revenue 40.4 B
Gross Profit 63.1 B
Operating Expenses 35.4 B
Operating Income 27.7 B
Other Expenses -1.65 B
Net Income 29.4 B

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999
REVENUE
Revenue 103 468.2 96 495.8 87 606.0 73 667.1 59 241.1 67 156.5 54 102.0 38 178.8 22 802.9 11 712.8 9 196.2 8 201.0 7 290.7 3 756.9 3 823.5 3 084.6 2 213.3 2 164.4 1 612.4 903.6 542.2 220.9 28.3 65.1 15.6
GROSS PROFIT
Cost Of Revenue 40 404.8 43 729.7 40 635.2 34 683.7 27 685.8 38 753.0 28 189.3 16 515.0 9 399.3 3 261.5 2 478.5 2 578.1 2 372.3 972.4 952.2 559.6 415.5 381.3 275.2 183.8 85.5 71.7 60.1 32.2 11.1
Gross Profit 63 063.4 52 766.1 46 970.8 38 983.4 31 555.3 28 403.5 25 912.7 21 663.8 13 403.6 8 451.3 6 717.7 5 622.9 4 918.4 2 784.6 2 871.2 2 525.0 1 797.8 1 783.1 1 337.1 719.8 456.8 149.2 (31.8) 32.9 4.5
OPERATING INCOME
Operating Expenses 35 354.2 33 137.5 30 553.7 24 445.0 17 764.6 20 510.6 13 758.9 9 034.9 6 131.5 3 686.2 2 365.1 1 911.2 1 594.9 761.1 781.3 610.4 592.2 503.2 360.3 272.3 129.8 145.2 197.9 192.1 57.8
Selling, General and Administrative Expenses 18 869.3 18 098.5 16 477.7 14 075.6 9 351.4 12 718.0 9 387.5 5 988.0 3 972.6 2 362.7 1 443.4 1 192.9 1 129.4 516.9 550.8 403.4 411.5 350.0 270.1 237.9 110.8 94.7 181.6 179.4 51.0
Research and Development Expenses 16 484.9 15 039.0 14 076.0 10 369.4 8 413.2 7 792.6 4 371.4 3 047.0 2 158.9 1 323.5 921.6 718.3 465.5 244.3 230.4 207.0 180.7 153.2 90.2 34.4 19.1 13.8 11.2 12.7 5.7
Operating Income 27 709.1 19 628.6 16 417.1 14 538.4 13 790.7 7 892.9 12 153.8 12 628.9 7 272.1 4 765.1 4 352.6 3 711.6 3 323.4 2 023.4 2 023.4 1 914.6 1 205.6 1 279.9 976.8 447.5 326.8 4.0 (231.9) (167.9) (53.3)
PRE-TAX INCOME
Interest Income Expense 0 2 149.7 0 0 0 587.5 667.3 542.0 596.9 601.5 506.2 423.6 258.1 141.0 128.2 144.8 112.6 94.4 0.3 3.9 0 1.4 0 0 0
Total Other Income 6 347.8 4 621.7 4 687.4 833.7 2 592.7 3 183.8 1 685.8 1 266.5 838.2 693.3 623.2 566.6 292.3 553.0 127.2 (17.2) 61.1 95.0 50.1 22.5 17.2 9.9 (14.1) 25.2 1.4
Pre-Tax Income 34 056.9 24 250.3 21 104.5 15 372.1 16 383.3 8 944.1 13 011.5 13 895.4 8 110.3 5 458.4 4 975.8 4 278.2 3 615.7 2 150.6 2 150.6 1 897.3 1 266.7 1 374.9 1 026.9 470.0 344.1 13.9 (246.0) (142.6) (51.9)
NET INCOME
Tax Provision 4 699.7 5 031.8 4 128.3 3 041.8 2 914.7 2 466.7 2 162.4 2 102.5 1 273.4 662.7 530.6 691.6 392.8 313.9 313.9 300.7 2.7 132.5 95.0 28.6 21.1 (2.4) 3.0 (16.6) 71.3 K
Net Income 29 416.6 20 337.6 16 856.8 12 062.8 13 468.6 6 152.4 10 707.9 11 604.5 6 735.1 4 756.6 4 443.9 3 637.5 3 234.3 1 850.4 1 850.4 1 596.7 1 264.1 1 242.8 932.0 441.4 322.9 16.3 (232.6) (142.6) (52.0)
EPS 45.2 30.6 25.4 18.2 20.9 9.51 16.2 17.7 10.2 7.3 6.85 5.55 4.95 2.85 2.9 2.55 2.05 1.9 0.36 0.18 0.13 0.0125 0.0965 0.0714 0.0295