Xiaomi Statements
XI
Data from Xiaomi`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
30 Jun, 2023
Next reporting period:
27 Dec, 2023
Report frequency:
Semi-annual
Earnings release date:
18 Nov, 2024
Expected release date:
—
Xiaomi Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
67 354.91
2 %
100
53 193.89
79
14 161.02
24.5 %
21
4 554.8
6.8
5 619.95
8.3
10 026.86
-15 %
14.9
4 134.15
1100.2 %
6.1
431.89
0.6
322.87
0.5
4 955.68
30.3 %
7.4
1 290.16
1.9
3 669.97
16.5 %
5.4
0.145
25 224.06
66 047.37
-6.3 %
100
54 669.87
82.8
11 377.5
-2.9 %
17.2
4 700.43
7.1
7 150.86
10.8
11 790.83
13.1 %
17.9
-413.33
-131.9 %
-0.6
4 217.08
6.4
—
0
3 803.74
419.4 %
5.8
662.08
1
3 151.28
313.5 %
4.8
0.094
33 464.53
70 474
0.4 %
100
58 752
83.4
11 722
-0.4 %
16.6
4 070
5.8
6 138
8.7
10 427
1.6 %
14.8
1 295
-13.8 %
1.8
-2 486
-3.5
—
0
-1 191
-168.6 %
-1.7
283
0.4
-1 476
-206.5 %
-2.09
-0.06
24 601
70 171
-4.3 %
100
58 403
83.2
11 768
-7.4 %
16.8
3 763
5.4
6 648
9.5
10 265
4 %
14.6
1 503
-47.1 %
2.1
135
0.2
-84
-0.1
1 737
517.5 %
2.5
371
0.5
1 386
335.7 %
2
0.06
24 816
73 352
-14.3 %
100
60 642
82.7
12 710
-13.3 %
17.3
3 495
4.8
6 501
8.9
9 869
-31.3 %
13.5
2 841
879.7 %
3.9
-3 257
-4.4
—
0
-416
-110.7 %
-0.6
115
0.2
-588
-123.7 %
-0.8
-0.02
29 380
85 575
9.6 %
100
70 916
82.9
14 659
2.6 %
17.1
3 853
4.5
7 581
8.9
14 370
49.2 %
16.8
290
-93.8 %
0.3
3 595
4.2
—
0
3 884
117.3 %
4.5
1 442
1.7
2 486
213.9 %
2.9
0.1
25 430
78 063
-11.1 %
100
63 771
81.7
14 292
-5.7 %
18.3
3 238
4.1
6 157
7.9
9 631
-1.6 %
12.3
4 661
-13 %
6
-2 874
-3.7
—
0
1 787
-81.5 %
2.3
999
1.3
792
-90.4 %
1
0.03
26 409
87 789
14.2 %
100
72 641
82.7
15 148
7 %
17.3
3 064
3.5
6 831
7.8
9 788
21.2 %
11.1
5 360
-11.9 %
6.1
4 330
4.9
-1 201
-1.4
9 679
6.7 %
11
1 415
1.6
8 268
6.1 %
9.4
0.33
24 940
76 882
9.1 %
100
62 721
81.6
14 161
25 %
18.4
3 012
3.9
5 151
6.7
8 076
-11.6 %
10.5
6 086
177.6 %
7.9
2 981
3.9
—
0
9 067
2.3 %
11.8
1 278
1.7
7 793
-11.6 %
10.1
0.3
25 804
70 463
-2.4 %
100
59 137
83.9
11 326
11.4 %
16.1
3 106
4.4
6 366
9
9 134
32.8 %
13
2 192
-33.4 %
3.1
6 669
9.5
—
0
8 861
62.6 %
12.6
66
0.09
8 813
80.6 %
12.5
0.35
25 311
72 163
34.8 %
100
61 997
85.9
10 166
32 %
14.1
2 321
3.2
4 453
6.2
6 876
16.5 %
9.5
3 290
82.9 %
4.6
2 161
3
—
0
5 451
12 %
7.6
586
0.8
4 881
8.5 %
6.8
0.2
24 649
53 538
7.7 %
100
45 836
85.6
7 701
1.9 %
14.4
1 958
3.7
4 060
7.6
5 903
13.8 %
11
1 799
-24.2 %
3.4
2 787
5.2
—
0
4 868
98.4 %
9.1
374
0.7
4 498
107.9 %
8.4
0.18
24 519
49 702
-12 %
100
42 144
84.8
7 558
-3.6 %
15.2
1 871
3.8
3 406
6.9
5 185
-22.5 %
10.4
2 373
106 %
4.8
107
0.2
—
0
2 454
-9.6 %
4.9
294
0.6
2 164
-11.3 %
4.4
0.09
24 328
56 470
5.2 %
100
48 626
86.1
7 843
-4.8 %
13.9
2 253
4
4 606
8.2
6 692
36.2 %
11.9
1 152
-65.3 %
2
1 564
2.8
—
0
2 716
-17.6 %
4.8
280
0.5
2 441
-3.3 %
4.3
0.1
23 946
53 661
3.3 %
100
45 425
84.7
8 236
13.5 %
15.3
2 033
3.8
3 381
6.3
4 915
11 %
9.2
3 321
17.3 %
6.2
-26
-0.05
—
0
3 295
35.4 %
6.1
775
1.4
2 525
29.4 %
4.7
0.1
24 647
51 951
18.7 %
100
44 692
86
7 259
39.2 %
14
1 556
3
3 019
5.8
4 429
7.1 %
8.5
2 830
162.3 %
5.4
-396
-0.8
—
0
2 434
-34.5 %
4.7
479
0.9
1 952
-37.6 %
3.8
0.08
24 676
43 757
-1.5 %
100
38 541
88.1
5 216
-7.9 %
11.9
1 651
3.8
2 477
5.7
4 137
-1.6 %
9.5
1 079
-25.9 %
2.5
2 652
6.1
—
0
3 717
11.2 %
8.5
525
1.2
3 126
-8.3 %
7.1
0.13
24 479
44 421
-12.6 %
100
38 760
87.3
5 661
-13.9 %
12.7
1 775
4
2 921
6.6
4 205
-1 %
9.5
1 456
-37.5 %
3.3
1 888
4.3
—
0
3 344
41.5 %
7.5
-48
-0.1
3 409
36.4 %
7.7
0.15
22 686
50 846
12.4 %
100
44 269
87.1
6 578
16.4 %
12.9
1 534
3
2 770
5.4
4 248
-69.4 %
8.4
2 330
128.3 %
4.6
-19
-0.04
53
0.1
2 364
-84.1 %
4.6
-117
-0.2
2 499
-82.9 %
4.9
0.1
24 355
45 235
31.5 %
100
39 584
87.5
5 652
31.4 %
12.5
1 364
3
12 533
27.7
13 883
378.2 %
30.7
-8 232
-688.8 %
-18.2
608
1.3
22 533
49.8
14 908
322.9 %
33
276
0.6
14 651
309.2 %
32.4
0.7
20 942
34 412
—
100
30 111
87.5
4 301
—
12.5
991
2.9
1 797
5.2
2 903
—
8.4
1 398
—
4.1
1 984
5.8
-10 071
-29.3
-6 689
—
-19.4
338
1
-7 005
—
-20.4
-0.33
20 942