NetEase Income Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	116,603	112,626	105,295	103,468	96,496	87,606
Revenue Growth	6.31%	6.96%	1.77%	7.23%	10.15%	18.92%
Cost of Revenue	38,299	40,224	39,488	40,405	43,730	40,635
Gross Profit	78,304	72,402	65,807	63,063	52,766	46,971
Selling, General & Admin	19,123	18,848	18,698	18,869	18,099	16,478
Research & Development	18,102	17,719	17,525	16,485	15,039	14,076
Operating Expenses	37,226	36,567	36,223	35,354	33,138	30,554
Operating Income	41,079	35,835	29,584	27,709	19,629	16,417
Interest Expense	-334.4	-334.4	-598	-	-	-
Interest & Investment Income	3,737	5,019	5,874	5,427	2,204	4,467
Currency Exchange Gain (Loss)	-1,950	-775.94	255.43	-133	1,571	-490.48
Other Non Operating Income (Expenses)	1,141	1,087	602.13	1,054	846.82	710.44
EBT Excluding Unusual Items	43,672	40,830	35,718	34,057	24,250	21,104
Gain (Loss) on Sale of Investments	-2,948	-	-	-	-	-
Pretax Income	40,724	40,830	35,718	34,057	24,250	21,104
Income Tax Expense	7,549	6,033	5,461	4,700	5,032	4,128
Earnings From Continuing Operations	33,175	34,798	30,256	29,357	19,218	16,976
Earnings From Discontinued Operations	-	-	-	-	624.86	-
Net Income to Company	33,175	34,798	30,256	29,357	19,843	16,976
Minority Interest in Earnings	-662.32	-1,038	-558.74	59.33	494.31	-119.35
Net Income	32,512	33,760	29,698	29,417	20,338	16,857
Net Income to Common	32,512	33,760	29,698	29,417	20,338	16,857
Net Income Growth	-4.95%	13.68%	0.95%	44.64%	20.65%	39.74%
Shares Outstanding (Basic)	3,196	3,186	3,200	3,216	3,263	3,326
Shares Outstanding (Diluted)	3,225	3,218	3,231	3,252	3,296	3,367
Shares Change	0.39%	-0.39%	-0.66%	-1.33%	-2.12%	0.53%
EPS (Basic)	10.17	10.59	9.28	9.15	6.23	5.07
EPS (Diluted)	10.08	10.48	9.19	9.05	6.17	5.01
EPS Growth	-5.32%	14.08%	1.55%	46.69%	23.14%	39.17%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	50,725	49,674	38,401	33,030	25,609	23,325
Free Cash Flow Per Share	15.73	15.44	11.89	10.16	7.77	6.93
Dividend Per Share	4.153	4.162	3.774	3.637	1.913	1.487
Dividend Growth	55.45%	10.27%	3.75%	90.11%	28.71%	45.21%
Gross Margin	67.15%	64.28%	62.50%	60.95%	54.68%	53.62%
Operating Margin	35.23%	31.82%	28.10%	26.78%	20.34%	18.74%
Profit Margin	27.88%	29.98%	28.20%	28.43%	21.08%	19.24%
Free Cash Flow Margin	43.50%	44.11%	36.47%	31.92%	26.54%	26.63%
EBITDA	43,287	38,082	32,002	30,764	22,487	19,693
EBITDA Margin	37.12%	33.81%	30.39%	29.73%	23.30%	22.48%
D&A For EBITDA	2,208	2,247	2,418	3,055	2,858	3,276
EBIT	41,079	35,835	29,584	27,709	19,629	16,417
EBIT Margin	35.23%	31.82%	28.10%	26.78%	20.34%	18.74%
Effective Tax Rate	18.54%	14.77%	15.29%	13.80%	20.75%	19.56%