
Alibaba Group Holding Ltd
NYSE:BABA

Income Statement
Earnings Waterfall
Alibaba Group Holding Ltd
Revenue
|
941.2B
CNY
|
Cost of Revenue
|
-586.3B
CNY
|
Gross Profit
|
354.8B
CNY
|
Operating Expenses
|
-231B
CNY
|
Operating Income
|
123.9B
CNY
|
Other Expenses
|
-44.1B
CNY
|
Net Income
|
79.7B
CNY
|
Income Statement
Alibaba Group Holding Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
52 504
N/A
|
57 497
+10%
|
63 376
+10%
|
70 810
+12%
|
76 204
+8%
|
80 678
+6%
|
86 020
+7%
|
94 384
+10%
|
101 143
+7%
|
113 052
+12%
|
125 173
+11%
|
143 878
+15%
|
158 273
+10%
|
176 303
+11%
|
197 133
+12%
|
226 913
+15%
|
250 266
+10%
|
281 002
+12%
|
311 028
+11%
|
345 278
+11%
|
376 844
+9%
|
410 848
+9%
|
444 717
+8%
|
488 895
+10%
|
509 711
+4%
|
548 538
+8%
|
584 580
+7%
|
644 208
+10%
|
717 289
+11%
|
769 278
+7%
|
814 909
+6%
|
836 405
+3%
|
853 062
+2%
|
852 877
0%
|
859 363
+1%
|
864 539
+1%
|
868 687
+0%
|
897 288
+3%
|
914 902
+2%
|
927 494
+1%
|
941 168
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13 369)
|
(15 227)
|
(17 822)
|
(21 171)
|
(23 834)
|
(25 960)
|
(27 495)
|
(30 926)
|
(34 355)
|
(39 388)
|
(45 380)
|
(53 555)
|
(58 626)
|
(65 199)
|
(74 078)
|
(90 030)
|
(106 243)
|
(133 304)
|
(158 088)
|
(183 823)
|
(204 086)
|
(223 196)
|
(241 956)
|
(265 475)
|
(279 713)
|
(306 903)
|
(331 317)
|
(368 253)
|
(419 517)
|
(460 779)
|
(500 569)
|
(525 959)
|
(538 705)
|
(545 010)
|
(546 470)
|
(549 817)
|
(548 562)
|
(562 385)
|
(570 839)
|
(577 048)
|
(586 323)
|
|
Gross Profit |
39 135
N/A
|
42 270
+8%
|
45 554
+8%
|
49 639
+9%
|
52 370
+6%
|
54 718
+4%
|
58 525
+7%
|
63 458
+8%
|
66 788
+5%
|
73 664
+10%
|
79 793
+8%
|
90 323
+13%
|
99 647
+10%
|
111 104
+11%
|
123 055
+11%
|
136 883
+11%
|
144 023
+5%
|
147 698
+3%
|
152 940
+4%
|
161 455
+6%
|
172 758
+7%
|
187 652
+9%
|
202 761
+8%
|
223 420
+10%
|
229 998
+3%
|
241 635
+5%
|
253 263
+5%
|
275 955
+9%
|
297 772
+8%
|
308 499
+4%
|
314 340
+2%
|
310 446
-1%
|
314 357
+1%
|
307 867
-2%
|
312 893
+2%
|
314 722
+1%
|
320 125
+2%
|
334 903
+5%
|
344 063
+3%
|
350 446
+2%
|
354 845
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14 171)
|
(15 882)
|
(20 113)
|
(23 477)
|
(29 060)
|
(33 266)
|
(35 023)
|
(36 414)
|
(37 231)
|
(40 909)
|
(44 388)
|
(46 688)
|
(50 735)
|
(54 350)
|
(58 762)
|
(66 764)
|
(73 414)
|
(87 877)
|
(96 202)
|
(103 915)
|
(112 831)
|
(114 213)
|
(121 883)
|
(129 780)
|
(134 464)
|
(130 454)
|
(148 812)
|
(171 483)
|
(206 406)
|
(216 279)
|
(220 748)
|
(240 047)
|
(218 833)
|
(244 133)
|
(239 028)
|
(210 180)
|
(215 927)
|
(212 260)
|
(212 973)
|
(226 100)
|
(230 974)
|
|
Selling, General & Administrative |
(8 763)
|
(9 341)
|
(11 600)
|
(13 097)
|
(16 313)
|
(18 642)
|
(19 625)
|
(20 326)
|
(20 512)
|
(22 384)
|
(24 385)
|
(26 021)
|
(28 553)
|
(30 725)
|
(33 737)
|
(39 074)
|
(43 540)
|
(50 577)
|
(54 757)
|
(59 600)
|
(64 669)
|
(66 121)
|
(70 823)
|
(76 081)
|
(78 870)
|
(82 341)
|
(93 086)
|
(103 906)
|
(136 743)
|
(150 458)
|
(158 857)
|
(169 993)
|
(151 721)
|
(151 528)
|
(146 747)
|
(142 531)
|
(145 679)
|
(146 012)
|
(147 955)
|
(152 044)
|
(157 126)
|
|
Research & Development |
(5 093)
|
(6 027)
|
(7 440)
|
(8 816)
|
(10 658)
|
(11 947)
|
(12 591)
|
(13 257)
|
(13 788)
|
(14 535)
|
(15 444)
|
(16 115)
|
(17 060)
|
(17 768)
|
(18 717)
|
(20 586)
|
(22 754)
|
(29 568)
|
(32 850)
|
(35 462)
|
(37 435)
|
(36 403)
|
(38 976)
|
(41 152)
|
(43 080)
|
(43 684)
|
(51 991)
|
(54 521)
|
(57 236)
|
(59 673)
|
(55 725)
|
(57 823)
|
(55 465)
|
(56 139)
|
(55 992)
|
(53 808)
|
(56 744)
|
(53 016)
|
(52 084)
|
(52 051)
|
(52 256)
|
|
Depreciation & Amortization |
(315)
|
(514)
|
(1 073)
|
(1 564)
|
(2 089)
|
(2 502)
|
(2 632)
|
(2 831)
|
(2 931)
|
(3 535)
|
(4 104)
|
(4 552)
|
(5 122)
|
(5 857)
|
(6 308)
|
(7 104)
|
(7 120)
|
(7 238)
|
(8 101)
|
(8 853)
|
(10 727)
|
(11 689)
|
(12 084)
|
(12 547)
|
(12 514)
|
(13 274)
|
(13 156)
|
(13 056)
|
(12 427)
|
(12 548)
|
(12 566)
|
(12 231)
|
(11 647)
|
(11 325)
|
(11 148)
|
(13 841)
|
(13 504)
|
(13 232)
|
(12 934)
|
(22 005)
|
(21 592)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(175)
|
(175)
|
0
|
0
|
(455)
|
(455)
|
0
|
0
|
0
|
0
|
0
|
0
|
(494)
|
(494)
|
0
|
0
|
0
|
0
|
0
|
0
|
8 845
|
9 421
|
0
|
0
|
6 400
|
6 400
|
0
|
0
|
(25 141)
|
(25 141)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
24 964
N/A
|
26 388
+6%
|
25 441
-4%
|
26 162
+3%
|
23 310
-11%
|
21 452
-8%
|
23 502
+10%
|
27 044
+15%
|
29 557
+9%
|
32 755
+11%
|
35 405
+8%
|
43 635
+23%
|
48 912
+12%
|
56 754
+16%
|
64 293
+13%
|
70 119
+9%
|
70 609
+1%
|
59 821
-15%
|
56 738
-5%
|
57 540
+1%
|
59 927
+4%
|
73 439
+23%
|
80 878
+10%
|
93 640
+16%
|
95 534
+2%
|
111 181
+16%
|
104 451
-6%
|
104 472
+0%
|
91 366
-13%
|
92 220
+1%
|
93 592
+1%
|
70 399
-25%
|
95 524
+36%
|
63 734
-33%
|
73 865
+16%
|
104 542
+42%
|
104 198
0%
|
122 643
+18%
|
131 090
+7%
|
124 346
-5%
|
123 871
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(508)
|
6 525
|
6 528
|
5 588
|
6 818
|
27 192
|
44 911
|
48 411
|
51 210
|
23 527
|
5 612
|
3 279
|
10 341
|
6 436
|
9 373
|
32 036
|
27 003
|
32 290
|
34 897
|
22 324
|
47 916
|
31 724
|
88 417
|
76 882
|
(5 694)
|
80 528
|
27 949
|
61 802
|
62 093
|
53 738
|
43 062
|
27 693
|
(17 386)
|
18 844
|
18 723
|
15 514
|
(17 345)
|
9 058
|
8 592
|
(7 506)
|
(17 039)
|
|
Non-Reccuring Items |
(83)
|
(83)
|
(39)
|
(214)
|
(288)
|
0
|
0
|
(455)
|
(1 621)
|
0
|
0
|
0
|
(3 246)
|
0
|
0
|
(494)
|
(3 312)
|
0
|
0
|
0
|
(14 057)
|
0
|
(576)
|
16 560
|
68 755
|
0
|
0
|
(1 315)
|
4 537
|
0
|
0
|
(25 141)
|
(29 111)
|
0
|
0
|
(2 714)
|
(3 491)
|
(4 745)
|
(4 745)
|
(10 521)
|
(11 393)
|
|
Total Other Income |
2 429
|
2 899
|
2 888
|
3 241
|
2 486
|
2 326
|
2 377
|
3 083
|
2 322
|
3 270
|
3 709
|
5 117
|
4 022
|
6 210
|
7 079
|
3 716
|
6 103
|
2 190
|
(1 079)
|
(344)
|
2 435
|
2 405
|
7 108
|
7 708
|
8 050
|
6 831
|
4 808
|
6 647
|
7 582
|
8 246
|
(2 695)
|
(438)
|
10 523
|
(39 689)
|
(69 404)
|
(73 025)
|
5 823
|
(30 776)
|
15 259
|
10 736
|
6 157
|
|
Pre-Tax Income |
26 802
N/A
|
35 729
+33%
|
34 818
-3%
|
34 777
0%
|
32 326
-7%
|
50 970
+58%
|
70 790
+39%
|
78 083
+10%
|
81 468
+4%
|
59 552
-27%
|
44 726
-25%
|
52 031
+16%
|
60 029
+15%
|
69 400
+16%
|
80 745
+16%
|
105 377
+31%
|
100 403
-5%
|
94 301
-6%
|
90 556
-4%
|
79 520
-12%
|
96 221
+21%
|
107 568
+12%
|
175 827
+63%
|
194 790
+11%
|
166 645
-14%
|
198 540
+19%
|
137 208
-31%
|
171 606
+25%
|
165 578
-4%
|
154 204
-7%
|
133 959
-13%
|
72 513
-46%
|
59 550
-18%
|
42 889
-28%
|
23 184
-46%
|
44 317
+91%
|
89 185
+101%
|
96 180
+8%
|
150 196
+56%
|
117 055
-22%
|
101 596
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 196)
|
(4 050)
|
(4 752)
|
(6 440)
|
(6 416)
|
(6 365)
|
(6 697)
|
(7 827)
|
(8 449)
|
(9 146)
|
(9 497)
|
(11 048)
|
(13 776)
|
(16 338)
|
(17 035)
|
(18 588)
|
(18 199)
|
(19 211)
|
(16 769)
|
(15 692)
|
(16 553)
|
(17 600)
|
(20 138)
|
(22 959)
|
(20 562)
|
(24 974)
|
(24 070)
|
(24 857)
|
(29 278)
|
(27 250)
|
(31 426)
|
(31 785)
|
(26 815)
|
(23 118)
|
(19 603)
|
(13 870)
|
(15 549)
|
(16 172)
|
(19 397)
|
(20 565)
|
(22 529)
|
|
Income from Continuing Operations |
23 606
|
31 679
|
30 066
|
28 337
|
25 910
|
44 605
|
64 093
|
70 256
|
73 019
|
50 406
|
35 229
|
40 983
|
46 253
|
53 062
|
63 710
|
86 789
|
82 204
|
75 090
|
73 787
|
63 828
|
79 668
|
89 968
|
155 689
|
171 831
|
146 083
|
173 566
|
113 138
|
146 749
|
136 300
|
126 954
|
102 533
|
40 728
|
32 735
|
19 771
|
3 581
|
30 447
|
73 636
|
80 008
|
130 799
|
96 490
|
79 067
|
|
Income to Minority Interest |
(88)
|
(118)
|
(126)
|
(142)
|
(59)
|
2
|
55
|
144
|
171
|
552
|
1 049
|
1 705
|
2 449
|
2 693
|
2 405
|
2 448
|
2 573
|
2 956
|
4 488
|
5 835
|
7 366
|
8 461
|
8 461
|
8 550
|
8 913
|
7 937
|
8 390
|
7 663
|
7 024
|
8 176
|
7 921
|
7 676
|
14 880
|
15 015
|
14 931
|
14 795
|
6 936
|
5 827
|
4 931
|
7 578
|
8 409
|
|
Equity Earnings Affiliates |
(203)
|
(286)
|
(580)
|
(1 225)
|
(1 590)
|
(1 907)
|
(1 722)
|
(1 412)
|
(1 730)
|
(2 791)
|
(3 242)
|
(4 295)
|
(5 027)
|
(4 947)
|
(5 262)
|
(22 166)
|
(20 792)
|
(20 059)
|
(17 923)
|
(332)
|
566
|
1 738
|
(11 476)
|
(8 450)
|
(5 733)
|
(5 901)
|
10 303
|
4 537
|
6 984
|
12 728
|
14 002
|
17 054
|
14 344
|
4 771
|
(4 883)
|
(5 227)
|
(8 063)
|
(1 733)
|
(3 361)
|
(4 081)
|
(7 735)
|
|
Net Income (Common) |
23 076
N/A
|
31 036
+34%
|
29 129
-6%
|
26 799
-8%
|
24 149
-10%
|
42 648
+77%
|
62 426
+46%
|
68 988
+11%
|
71 460
+4%
|
48 167
-33%
|
33 036
-31%
|
38 393
+16%
|
43 675
+14%
|
50 808
+16%
|
60 853
+20%
|
67 071
+10%
|
63 985
-5%
|
57 987
-9%
|
60 352
+4%
|
69 331
+15%
|
87 600
+26%
|
100 167
+14%
|
152 674
+52%
|
171 931
+13%
|
149 263
-13%
|
175 602
+18%
|
131 831
-25%
|
158 949
+21%
|
150 308
-5%
|
147 858
-2%
|
124 456
-16%
|
65 458
-47%
|
61 959
-5%
|
39 557
-36%
|
13 629
-66%
|
40 015
+194%
|
72 509
+81%
|
84 102
+16%
|
132 369
+57%
|
99 987
-24%
|
79 741
-20%
|
|
EPS (Diluted) |
1.23
N/A
|
1.68
+37%
|
1.49
-11%
|
1.29
-13%
|
1.21
-6%
|
2.07
+71%
|
3.03
+46%
|
3.38
+12%
|
3.49
+3%
|
2.35
-33%
|
1.61
-31%
|
1.87
+16%
|
2.12
+13%
|
2.44
+15%
|
2.91
+19%
|
3.2
+10%
|
3.06
-4%
|
2.77
-9%
|
2.87
+4%
|
3.3
+15%
|
4.17
+26%
|
4.77
+14%
|
7.23
+52%
|
8.03
+11%
|
6.99
-13%
|
8
+14%
|
6
-25%
|
7.23
+21%
|
6.84
-5%
|
6.72
-2%
|
5.71
-15%
|
3.01
-47%
|
2.84
-6%
|
1.83
-36%
|
0.64
-65%
|
1.91
+198%
|
3.43
+80%
|
4.07
+19%
|
6.44
+58%
|
4.92
-24%
|
3.92
-20%
|