Kwung's Statements
19
Kwung's 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
302.08
235.31
66.763
—
46.501
39.52
27.243
7.691
—
36.778
6.295
30.459
0.075
405.04
353.93
100
285.29
80.6
68.635
19.4
—
0
42.416
12
40.015
11.3
28.62
8.1
0.775
0.2
—
0
30.801
8.7
-1.593
-0.5
32.198
9.1
0.079
405.04
364.75
100
298.99
82
65.76
18
—
0
48.093
13.2
43.381
11.9
22.379
6.1
5.031
1.4
—
0
25.573
7
5.329
1.5
20.407
5.6
0.05
405.04
388.61
100
319.16
82.1
69.454
17.9
—
0
39.732
10.2
32.162
8.3
37.292
9.6
0.435
0.1
—
0
37.725
9.7
3.937
1
33.695
8.7
0.083
405.04
242.78
100
191.11
78.7
51.672
21.3
—
0
38.106
15.7
36.045
14.8
15.627
6.4
2.763
1.1
—
0
18.39
7.6
3.14
1.3
15.305
6.3
0.038
405.04
312.52
100
248.43
79.5
64.086
20.5
—
0
36.888
11.8
32.026
10.2
32.06
10.3
10.281
3.3
—
0
42.273
13.5
5.836
1.9
36.489
11.7
0.09
405.09
159.66
100
115.6
72.4
44.063
27.6
—
0
32.433
20.3
28.624
17.9
15.439
9.7
-9.764
-6.1
—
0
5.789
3.6
1.47
0.9
4.357
2.7
0.011
395.83
284.88
100
204.78
71.9
80.09
28.1
—
0
50.592
17.8
50.204
17.6
29.886
10.5
-6.767
-2.4
—
0
23.114
8.1
2.91
1
20.189
7.1
0.067
300
216.26
100
162.67
75.2
53.589
24.8
—
0
28.955
13.4
28.436
13.1
25.153
11.6
-15.666
-7.2
—
0
9.454
4.4
1.848
0.9
7.631
3.5
0.025
300
276.49
100
203.11
73.5
73.381
26.5
—
0
33.143
12
30.395
11
42.986
15.5
-3.903
-1.4
—
0
81.572
29.5
11.066
4
70.342
25.4
0.234
300
168.22
100
134.57
80
33.648
20
—
0
21.761
12.9
19.435
11.6
14.213
8.4
-6.872
-4.09
—
0
7.236
4.3
0.691
0.4
6.668
4
0.022
300