Forgame Statements
48
Forgame 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
23.359
100
16.899
72.3
6.46
27.7
21.916
93.8
15.29
65.5
14.064
60.2
-7.604
-32.6
4.467
19.1
-0.142
-0.6
-3.279
-14.04
0.002
0.009
-3.281
-14.05
-0.023
143.35
79.607
100
78.712
98.9
0.895
1.1
19.68
24.7
14.072
17.7
32.252
40.5
-31.357
-39.4
1.594
2
-1.232
-1.5
-30.995
-38.9
-0.263
-0.3
-30.732
-38.6
-0.214
143.35
34.509
100
29.631
85.9
4.878
14.1
11.906
34.5
20.462
59.3
24.113
69.9
-19.235
-55.7
8.714
25.3
21.234
61.5
10.713
31
0.088
0.3
10.625
30.8
0.074
143.35
49.134
100
45.224
92
3.91
8
7.278
14.8
2.936
6
4.691
9.5
-0.781
-1.6
0.266
0.5
18.333
37.3
17.818
36.3
-0.515
-1.05
4.277
8.7
0.02
143.36
93.002
100
83.311
89.6
9.691
10.4
0.707
0.8
10.441
11.2
8.879
9.5
0.812
0.9
15.04
16.2
-0.197
-0.2
15.655
16.8
0.551
0.6
13.275
14.3
0.106
142.29
28.235
100
31.718
112.3
-3.483
-12.3
0.104
0.4
18.267
64.7
17.531
62.1
-21.014
-74.4
-10.786
-38.2
—
0
-31.91
-113.02
0.05
0.2
-25.525
-90.4
-0.16
154.28
25.325
100
8.882
35.1
16.443
64.9
0.369
1.5
30.217
119.3
25.483
100.6
-9.04
-35.7
3.596
14.2
-0.557
-2.2
-6.001
-23.7
0.212
0.8
-23.747
-93.8
-0.15
156.75
44.841
100
5.84
13
39.001
87
10.085
22.5
25.518
56.9
38.311
85.4
0.69
1.5
9.862
22
—
0
-127.99
-285.4
-4.653
-10.4
-226.26
-504.6
-1.45
155.94
53.442
100
17.998
33.7
35.444
66.3
11.498
21.5
24.589
46
14.842
27.8
20.602
38.6
6.872
12.9
—
0
28.079
52.5
0.676
1.3
10.387
19.4
0.07
135.6
56.416
100
24.241
43
32.175
57
11.192
19.8
33.507
59.4
38.075
67.5
-5.9
-10.5
10.61
18.8
—
0
-26.729
-47.4
0.867
1.5
-39.404
-69.8
-0.29
135.14
73.024
100
23.45
32.1
49.574
67.9
12.942
17.7
27.153
37.2
33.652
46.1
15.922
21.8
4.39
6
—
0
23.696
32.4
1.048
1.4
-245.47
-336.2
-1.78
137.17
225.23
61.502
163.73
32.103
114.15
144.79
18.944
16.455
—
90.643
4.268
91.736
0.646
142
121.23
62.683
58.551
17.322
62.567
83.045
-24.494
11.279
—
-17.5
0.227
-17.701
-0.129
137.42
167.8
134.3
33.5
49.3
160.8
214.1
-180.5
9.9
—
-262.3
9.6
-271
-1.99
136.5
193.7
154.7
39
47.1
50
95.6
-56.6
0.8
-1.5
-120.7
3.8
-124.2
-0.91
137.1
202.1
149
53.1
53
64.2
101.7
-48.7
-3.7
0
-115
-0.3
-114.7
-0.81
142.3
309.5
191.2
118.3
78.5
67.4
129.2
-10.9
-0.2
-0.1
-9.5
5.4
-14.5
-0.11
130.1
306
131.3
174.7
102.5
103.8
189.5
-14.8
1.5
-0.1
-13.4
3.7
-16.8
-0.13
127
337.5
86.9
250.5
129
140
272.2
-21.6
3
0
-18.6
3.2
-21.8
-0.17
126.8
609.4
117.1
492.3
151.9
186.4
335.5
156.8
-357.7
—
-201.2
30.9
-232.1
-2.99
77.7
573.7
64.1
509.6
141.3
205.8
347
162.6
-366.3
—
-203.9
39.4
-243.3
-14.74
16.5
429.5
48.1
381.4
126.3
123.5
249.7
131.7
-18.4
—
113.2
17.8
95.4
0.9
105.1
347.1
31
316.1
74.3
91.7
164.5
151.7
0.2
-3.6
148
25.8
122.2
1.22
100.4