Prinx Chengshan Statements
18
Prinx Chengshan 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
5 363.38
100
4 042.89
75.4
1 320.49
24.6
108.69
2
349.79
6.5
410.33
7.7
910.16
17
-18.485
-0.3
—
0
892.3
16.6
80.874
1.5
811.42
15.1
1.274
636.72
5 612.82
100
4 314.2
76.9
1 298.63
23.1
113.23
2
415.42
7.4
500.1
9.1
798.53
14
-43.519
-0.6
—
0
752.48
13.4
46.177
0.8
706.26
12.6
1.11
636.44
4 336.16
100
3 513.08
81
823.08
19
126.72
2.9
325.97
7.5
428.38
9.3
394.7
9.6
-15.957
-0.9
—
0
378.06
8.7
50.928
1.2
327.13
7.5
0.514
636.44
4 060.76
100
3 427.85
84.4
632.91
15.6
116.93
2.9
367.31
9
468.98
11.5
163.93
4.1
57.716
1.3
—
0
221.71
5.5
-13.52
-0.3
235.21
5.8
0.37
636.44
4 091.2
100
3 554.32
86.9
536.88
13.1
112.26
2.7
318.63
7.8
409.11
10
127.77
3.1
5.527
0.1
—
0
133.03
3.3
-25.563
-0.6
158.58
3.9
0.249
636.44
3 784.86
100
3 364.42
88.9
420.43
11.1
134.92
3.6
307.23
8.1
409.71
10.8
10.727
0.3
-23.932
-0.6
—
0
3.354
0.09
-27.599
-0.7
30.951
0.8
0.049
637.17
3 752.31
100
3 133.59
83.5
618.72
16.5
119.06
3.2
306.58
8.2
394.96
10.5
223.76
6
2.517
0.07
—
0
262.55
7
17.199
0.5
245.35
6.5
0.385
636.47
3 439.09
100
2 644.01
76.9
795.08
23.1
89.517
2.6
307.14
8.9
381.3
11.1
413.77
12
-27.463
-0.8
—
0
386.12
11.2
46.636
1.4
339.62
9.9
0.533
637.02
2 844.04
100
2 237.76
78.7
606.29
21.3
68.545
2.4
259.86
9.1
309.38
10.9
296.91
10.4
15.032
0.5
—
0
312.1
11
46.832
1.6
265.2
9.3
0.417
635.39
2 715.11
100
2 191.45
80.7
523.65
19.3
71.935
2.6
240.59
8.9
289.68
10.7
233.98
8.6
18.375
0.7
—
0
251.04
9.2
32.364
1.2
218.75
8.1
0.344
635
2 873.88
100
2 322.26
80.8
551.62
19.2
53.524
1.9
243.32
8.5
273.79
9.5
277.83
9.7
21.319
0.7
—
0
298.96
10.4
37.923
1.3
260.97
9.1
0.411
635
5 206.09
100
4 203.03
80.7
1 003.05
19.3
106.88
2.1
417.3
8
482.6
9.3
520.46
10
44.592
0.9
—
0
561.78
10.8
83.18
1.6
478.6
9.2
0.901
531.07
1 285.24
100
1 039.75
80.9
245.5
19.1
22.942
1.8
107.76
8.4
119.25
9.3
126.25
9.8
32.367
2.5
—
0
158.59
12.3
20.916
1.6
137.67
10.7
0.275
500
1 355.68
100
1 093.7
80.7
261.98
19.3
22.254
1.6
98.847
7.3
114.05
8.4
147.94
10.9
-22.229
-1.6
—
0
125.36
9.2
17.001
1.3
108.44
8
0.217
500
4 840.4
4 071.8
768.6
85.246
403.04
467.54
301.05
-33.543
-56.727
210.02
36.446
173.7
0.398
436.6
1 275.1
1 123.7
151.4
18.1
103.5
116.5
34.9
-6.6
-3
25.4
6.1
19.3
0.04
436.6