NetEase, Inc. American Depositary Shares$127.57MSI · NYSE
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | $11.68B | $10.82B | $9.98B | $9.11B | $8.17B | $7.41B | $7.89B | $7.34B |
| Cost of Revenue | $5.65B | $5.30B | $5.01B | $4.88B | $4.13B | $3.81B | $3.96B | $3.86B |
| Gross Profit | $6.04B | $5.51B | $4.97B | $4.23B | $4.04B | $3.61B | $3.93B | $3.48B |
| Research & Development | $970.00M | $917.00M | $858.00M | $779.00M | $734.00M | $686.00M | $687.00M | $637.00M |
| Selling, General & Administrative | $1.87B | $1.75B | $1.56B | $1.45B | $1.35B | $1.29B | $1.40B | $1.25B |
| Operating Income | $2.99B | $2.69B | $2.29B | $1.66B | $1.67B | $1.38B | $1.58B | $1.25B |
| Interest Expense | $360.00M | $295.00M | $249.00M | $240.00M | $215.00M | $233.00M | $237.00M | $240.00M |
| Other Income / (Expense) | -$176.00M | -$716.00M | -$148.00M | -$146.00M | -$115.00M | -$209.00M | -$580.00M | -$153.00M |
| Income Before Taxes | $2.81B | $1.97B | $2.15B | $1.51B | $1.55B | $1.17B | $1.00B | $1.10B |
| Provision for Income Taxes | $652.00M | $390.00M | $432.00M | $148.00M | $302.00M | $221.00M | $130.00M | $133.00M |
| Net Income | $2.15B | $1.58B | $1.71B | $1.36B | $1.25B | $949.00M | $868.00M | $966.00M |
| Basic EPS | $12.93 | $9.45 | $10.23 | $8.14 | $7.36 | $5.58 | $5.21 | $5.95 |
| Diluted EPS | $12.75 | $9.23 | $9.93 | $7.93 | $7.17 | $5.45 | $4.95 | $5.62 |
| Basic Shares Outstanding | 166.60M | 166.80M | 167.00M | 167.50M | 169.20M | 170.00M | 166.60M | 162.40M |
| Diluted Shares Outstanding | 169.00M | 170.80M | 172.10M | 171.90M | 173.60M | 174.10M | 175.60M | 172.00M |
| Period | Consensus EPS | Low | High | Estimates | Revisions |
|---|---|---|---|---|---|
| Dec 2026 | $15.19 | $14.96 | $15.37 | 6 | ↑1 ↓0 |
| Dec 2027 | $16.66 | $16.02 | $17.47 | 7 | ↑1 ↓0 |
| Dec 2028 | $17.52 | $17.17 | $17.87 | 2 | ↑0 ↓0 |
