Noah Holdings Ltd
NYSE:NOAH
Noah Holdings Ltd
NYSE:NOAH
Price:
11.67
USD
2.28%
Market Closed
Market Cap:
$775.6m
Income Statement
Earnings Waterfall
Noah Holdings Ltd
Noah Holdings Ltd
Income Statement
Noah Holdings Ltd
Noah Holdings Ltd
Currency: CNY
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
12
|
16
|
13
|
14
|
14
|
19
|
20
|
20
|
19
|
24
|
26
|
25
|
0
|
10
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
466
N/A
|
198
-58%
|
319
+61%
|
482
+51%
|
547
+13%
|
644
+18%
|
796
+24%
|
886
+11%
|
1 007
+14%
|
1 110
+10%
|
1 283
+16%
|
1 416
+10%
|
1 527
+8%
|
1 670
+9%
|
1 802
+8%
|
1 935
+7%
|
2 120
+10%
|
2 280
+8%
|
2 353
+3%
|
2 441
+4%
|
2 514
+3%
|
2 620
+4%
|
2 675
+2%
|
2 751
+3%
|
2 827
+3%
|
2 945
+4%
|
3 035
+3%
|
3 190
+5%
|
3 290
+3%
|
3 349
+2%
|
3 423
+2%
|
3 426
+0%
|
3 392
-1%
|
3 248
-4%
|
3 124
-4%
|
3 141
+1%
|
3 306
+5%
|
3 784
+14%
|
3 936
+4%
|
3 986
+1%
|
4 293
+8%
|
3 864
-10%
|
3 703
-4%
|
3 478
-6%
|
3 100
-11%
|
3 108
+0%
|
3 312
+7%
|
3 377
+2%
|
3 295
-2%
|
3 141
-5%
|
2 815
-10%
|
2 749
-2%
|
2 601
-5%
|
2 566
-1%
|
2 581
+1%
|
2 530
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(96)
|
(49)
|
(75)
|
(108)
|
0
|
(127)
|
(156)
|
(179)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
371
N/A
|
149
-60%
|
243
+63%
|
374
+54%
|
0
N/A
|
517
N/A
|
639
+24%
|
707
+11%
|
0
N/A
|
0
N/A
|
0
N/A
|
299
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(208)
|
(119)
|
(168)
|
(240)
|
(384)
|
(297)
|
(351)
|
(374)
|
(634)
|
(685)
|
(795)
|
(803)
|
(975)
|
(1 101)
|
(1 216)
|
(1 314)
|
(1 561)
|
(1 635)
|
(1 709)
|
(1 810)
|
(1 846)
|
(1 923)
|
(1 948)
|
(2 026)
|
(2 050)
|
(2 150)
|
(2 243)
|
(2 287)
|
(2 363)
|
(2 394)
|
(2 437)
|
(2 477)
|
(2 477)
|
(2 379)
|
(2 188)
|
(2 092)
|
(2 047)
|
(4 109)
|
(2 416)
|
(2 584)
|
(3 094)
|
(2 874)
|
(2 705)
|
(2 477)
|
(2 012)
|
(2 154)
|
(2 331)
|
(2 379)
|
(2 197)
|
(2 200)
|
(2 089)
|
(2 031)
|
(1 967)
|
(1 841)
|
(1 839)
|
(1 872)
|
|
| Selling, General & Administrative |
(212)
|
(120)
|
(187)
|
(266)
|
(408)
|
(324)
|
(367)
|
(408)
|
(663)
|
(616)
|
(776)
|
(832)
|
(1 036)
|
(1 043)
|
(1 167)
|
(1 401)
|
(1 599)
|
(1 732)
|
(1 804)
|
(1 844)
|
(1 858)
|
(1 887)
|
(1 874)
|
(1 917)
|
(1 977)
|
(2 039)
|
(2 166)
|
(2 199)
|
(2 256)
|
(2 287)
|
(2 309)
|
(2 365)
|
(2 369)
|
(2 292)
|
(2 155)
|
(2 071)
|
(2 062)
|
(2 335)
|
(2 446)
|
(2 605)
|
(3 102)
|
(2 820)
|
(2 703)
|
(2 516)
|
(2 026)
|
(2 066)
|
(2 169)
|
(2 285)
|
(2 211)
|
(2 227)
|
(2 103)
|
(1 970)
|
(1 939)
|
(1 839)
|
(1 875)
|
(1 886)
|
|
| Other Operating Expenses |
4
|
0
|
19
|
26
|
24
|
27
|
16
|
34
|
28
|
(69)
|
(19)
|
30
|
61
|
(57)
|
(49)
|
87
|
38
|
96
|
95
|
34
|
11
|
(36)
|
(74)
|
(110)
|
(73)
|
(111)
|
(77)
|
(88)
|
(107)
|
(107)
|
(129)
|
(112)
|
(108)
|
(88)
|
(33)
|
(21)
|
14
|
(1 774)
|
30
|
21
|
8
|
(54)
|
(2)
|
39
|
14
|
(88)
|
(162)
|
(94)
|
14
|
26
|
14
|
(61)
|
(28)
|
(2)
|
36
|
14
|
|
| Operating Income |
162
N/A
|
30
-82%
|
75
+152%
|
134
+78%
|
163
+21%
|
221
+35%
|
288
+31%
|
334
+16%
|
372
+12%
|
425
+14%
|
488
+15%
|
524
+8%
|
553
+5%
|
569
+3%
|
586
+3%
|
621
+6%
|
559
-10%
|
644
+15%
|
645
+0%
|
631
-2%
|
667
+6%
|
697
+4%
|
727
+4%
|
725
0%
|
777
+7%
|
795
+2%
|
792
0%
|
902
+14%
|
927
+3%
|
955
+3%
|
985
+3%
|
948
-4%
|
915
-4%
|
869
-5%
|
936
+8%
|
1 049
+12%
|
1 259
+20%
|
(324)
N/A
|
1 521
N/A
|
1 402
-8%
|
1 199
-14%
|
990
-17%
|
998
+1%
|
1 001
+0%
|
1 088
+9%
|
955
-12%
|
981
+3%
|
998
+2%
|
1 098
+10%
|
940
-14%
|
725
-23%
|
717
-1%
|
634
-12%
|
725
+14%
|
741
+2%
|
657
-11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
33
|
28
|
29
|
32
|
14
|
14
|
18
|
19
|
22
|
27
|
32
|
38
|
40
|
37
|
32
|
26
|
24
|
22
|
23
|
24
|
20
|
20
|
19
|
21
|
21
|
33
|
43
|
50
|
60
|
67
|
80
|
79
|
89
|
88
|
70
|
68
|
67
|
68
|
76
|
80
|
72
|
62
|
61
|
62
|
61
|
83
|
105
|
132
|
162
|
174
|
177
|
162
|
156
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 829)
|
0
|
(1 848)
|
(1 850)
|
(20)
|
0
|
(1)
|
1
|
(99)
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
26
|
0
|
0
|
16
|
|
| Gain/Loss on Disposition of Assets |
9
|
7
|
13
|
18
|
19
|
23
|
22
|
24
|
24
|
24
|
27
|
24
|
24
|
25
|
30
|
32
|
52
|
52
|
56
|
54
|
49
|
51
|
44
|
51
|
67
|
99
|
105
|
77
|
49
|
32
|
27
|
(4)
|
(29)
|
(37)
|
(44)
|
5
|
(86)
|
(70)
|
(71)
|
(47)
|
65
|
57
|
58
|
27
|
86
|
47
|
37
|
54
|
(61)
|
(43)
|
(28)
|
(22)
|
50
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
(15)
|
(15)
|
(14)
|
1
|
1
|
1
|
1
|
0
|
(3)
|
(3)
|
(15)
|
(15)
|
(11)
|
(11)
|
(1)
|
1
|
0
|
(2)
|
2
|
(3)
|
(2)
|
2
|
(1)
|
4
|
4
|
(20)
|
(21)
|
(23)
|
(26)
|
(5)
|
(8)
|
(7)
|
(4)
|
(0)
|
9
|
4
|
3
|
(16)
|
(21)
|
(18)
|
(18)
|
8
|
19
|
13
|
23
|
27
|
19
|
11
|
5
|
(13)
|
(60)
|
1
|
188
|
171
|
199
|
|
| Pre-Tax Income |
205
N/A
|
50
-76%
|
102
+106%
|
170
+66%
|
197
+16%
|
258
+31%
|
329
+27%
|
377
+15%
|
419
+11%
|
472
+13%
|
543
+15%
|
571
+5%
|
601
+5%
|
620
+3%
|
638
+3%
|
679
+7%
|
635
-7%
|
718
+13%
|
722
+1%
|
712
-1%
|
734
+3%
|
765
+4%
|
793
+4%
|
796
+0%
|
869
+9%
|
931
+7%
|
920
-1%
|
1 008
+10%
|
1 012
+0%
|
1 027
+1%
|
1 088
+6%
|
1 015
-7%
|
968
-5%
|
916
-5%
|
962
+5%
|
1 131
+18%
|
(585)
N/A
|
(323)
+45%
|
(339)
-5%
|
(436)
-29%
|
1 298
N/A
|
1 090
-16%
|
1 125
+3%
|
1 110
-1%
|
1 150
+4%
|
1 107
-4%
|
1 150
+4%
|
1 203
+5%
|
1 209
+0%
|
1 077
-11%
|
872
-19%
|
810
-7%
|
868
+7%
|
913
+5%
|
912
0%
|
872
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(50)
|
(9)
|
(24)
|
(42)
|
(57)
|
(75)
|
(94)
|
(105)
|
(100)
|
(110)
|
(124)
|
(130)
|
(151)
|
(155)
|
(153)
|
(156)
|
(130)
|
(145)
|
(148)
|
(143)
|
(158)
|
(167)
|
(178)
|
(186)
|
(199)
|
(211)
|
(208)
|
(228)
|
(222)
|
(228)
|
(238)
|
(221)
|
(220)
|
(209)
|
(219)
|
(259)
|
(259)
|
(320)
|
(311)
|
(286)
|
(294)
|
(241)
|
(251)
|
(242)
|
(267)
|
(259)
|
(271)
|
(289)
|
(262)
|
(236)
|
(185)
|
(206)
|
(269)
|
(287)
|
(311)
|
(289)
|
|
| Income from Continuing Operations |
155
|
40
|
79
|
128
|
141
|
184
|
235
|
272
|
319
|
362
|
418
|
441
|
450
|
465
|
484
|
523
|
505
|
573
|
574
|
569
|
576
|
599
|
615
|
610
|
670
|
720
|
712
|
780
|
789
|
799
|
850
|
794
|
748
|
707
|
743
|
872
|
(844)
|
(643)
|
(650)
|
(722)
|
1 004
|
849
|
874
|
868
|
882
|
848
|
879
|
915
|
947
|
842
|
686
|
603
|
599
|
626
|
602
|
583
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(7)
|
(10)
|
(13)
|
(18)
|
(20)
|
(17)
|
(10)
|
(4)
|
(0)
|
10
|
12
|
20
|
29
|
46
|
41
|
36
|
31
|
1
|
7
|
(1)
|
(1)
|
8
|
(3)
|
(1)
|
(15)
|
(35)
|
(32)
|
(30)
|
(16)
|
(2)
|
0
|
0
|
0
|
8
|
8
|
10
|
13
|
5
|
5
|
8
|
5
|
8
|
7
|
0
|
(4)
|
(12)
|
(12)
|
(8)
|
(5)
|
|
| Equity Earnings Affiliates |
(0)
|
(1)
|
0
|
(1)
|
4
|
4
|
4
|
9
|
7
|
10
|
13
|
16
|
14
|
21
|
23
|
20
|
21
|
18
|
21
|
22
|
22
|
22
|
36
|
77
|
92
|
87
|
76
|
29
|
15
|
32
|
49
|
103
|
116
|
113
|
125
|
75
|
100
|
109
|
121
|
181
|
302
|
308
|
324
|
237
|
89
|
63
|
(5)
|
14
|
54
|
48
|
(5)
|
(16)
|
(112)
|
0
|
0
|
0
|
|
| Net Income (Common) |
155
N/A
|
40
-74%
|
79
+99%
|
127
+61%
|
144
+14%
|
187
+30%
|
236
+27%
|
274
+16%
|
316
+15%
|
359
+14%
|
413
+15%
|
438
+6%
|
446
+2%
|
476
+7%
|
503
+6%
|
543
+8%
|
536
-1%
|
603
+13%
|
616
+2%
|
620
+1%
|
644
+4%
|
662
+3%
|
687
+4%
|
717
+4%
|
763
+6%
|
814
+7%
|
787
-3%
|
809
+3%
|
811
+0%
|
827
+2%
|
898
+9%
|
882
-2%
|
829
-6%
|
788
-5%
|
837
+6%
|
931
+11%
|
(745)
N/A
|
(534)
+28%
|
(528)
+1%
|
(541)
-2%
|
1 314
N/A
|
1 165
-11%
|
1 209
+4%
|
1 118
-8%
|
977
-13%
|
916
-6%
|
882
-4%
|
933
+6%
|
1 009
+8%
|
897
-11%
|
681
-24%
|
582
-15%
|
475
-18%
|
493
+4%
|
572
+16%
|
656
+15%
|
|
| EPS (Diluted) |
5.43
N/A
|
1.4
-74%
|
2.78
+99%
|
4.54
+63%
|
5.13
+13%
|
6.7
+31%
|
8.46
+26%
|
9.75
+15%
|
11.29
+16%
|
12.73
+13%
|
14.63
+15%
|
15.52
+6%
|
15.8
+2%
|
16.18
+2%
|
16.58
+2%
|
18.04
+9%
|
17.8
-1%
|
20.02
+12%
|
20.45
+2%
|
20.52
+0%
|
21.45
+5%
|
21.99
+3%
|
22.81
+4%
|
23.59
+3%
|
25.26
+7%
|
26.52
+5%
|
25.88
-2%
|
26.25
+1%
|
26.42
+1%
|
26.51
+0%
|
28.97
+9%
|
28.54
-1%
|
26.83
-6%
|
25.4
-5%
|
27
+6%
|
30.03
+11%
|
-24.02
N/A
|
-15.8
+34%
|
-15.67
+1%
|
-15.99
-2%
|
38.87
N/A
|
34.57
-11%
|
35.86
+4%
|
32.21
-10%
|
2.86
-91%
|
2.63
-8%
|
2.53
-4%
|
2.68
+6%
|
2.91
+9%
|
2.58
-11%
|
1.95
-24%
|
1.66
-15%
|
1.35
-19%
|
1.39
+3%
|
1.62
+17%
|
1.86
+15%
|
|
Switch to:
Switch to:
See Also
Discover More
