China Chunlai Statements
19
China Chunlai 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
749.25
330.22
419.03
—
62.567
3.203
415.83
-63.161
—
352.67
-0.556
353.22
0.287
1 231.77
748.71
100
277.68
37.1
471.03
62.9
—
0
116.92
15.6
74.132
9.9
396.89
53
-61.384
-8.2
—
0
335.51
44.8
4.338
0.6
331.17
44.2
0.269
1 229.18
653.63
100
236.88
36.2
416.75
63.8
—
0
101.45
15.5
44.018
6.7
372.73
57
-69.307
-10.6
—
0
303.43
46.4
2.012
0.3
301.42
46.1
0.246
1 226.68
655.57
100
245.62
37.5
409.95
62.5
—
0
102.04
15.6
91.437
13.9
318.51
48.6
-66.49
-10.1
—
0
252.02
38.4
1.179
0.2
250.84
38.3
0.205
1 220.87
540.77
100
216.63
40.1
324.15
59.9
—
0
96.596
17.9
-168.17
-31.1
492.32
91
-51.565
-9.5
—
0
440.75
81.5
-1.619
-0.3
442.37
81.8
0.362
1 220.84
501.22
100
193.93
38.7
307.29
61.3
—
0
94.806
18.9
94.199
18.8
213.09
42.5
-43.897
-8.8
—
0
169.2
33.8
4.645
0.9
164.55
32.8
0.136
1 212.47
351.64
100
152.66
43.4
198.98
56.6
—
0
72.202
20.5
75.106
21.4
123.88
35.2
-50.417
-14.3
—
0
73.458
20.9
4.282
1.2
69.176
19.7
0.057
1 213.31
350.86
100
180.26
51.4
170.6
48.6
—
0
69.831
19.9
53.938
15.4
116.66
33.2
-41.911
-11.9
—
0
74.747
21.3
2.591
0.7
72.156
20.6
0.06
1 205.63
279.17
100
123.63
44.3
155.55
55.7
—
0
82.32
29.5
65.087
23.3
90.46
32.4
11.79
4.2
—
0
108.73
38.9
1.51
0.5
107.22
38.4
0.089
1 205.85
280.21
100
142.1
50.7
138.1
49.3
—
0
52.07
18.6
37.836
13.5
100.27
35.8
-33.202
-11.8
—
0
60.581
21.6
3.066
1.1
57.515
20.5
0.049
1 178.57
243.99
100
103.18
42.3
140.81
57.7
—
0
35.907
14.7
32.708
13.4
108.11
44.3
-35.609
-14.6
—
0
60.826
24.9
0.55
0.2
60.276
24.7
0.108
556.43
243.8
100
101.18
41.5
142.62
58.5
—
0
33.394
13.7
31.376
12.9
111.24
45.6
-40.463
-16.6
—
0
58.947
24.2
0.275
0.1
58.672
24.1
0.049
1 200
230.44
83.24
147.2
—
33.966
33.267
113.94
-33.795
—
77.056
—
77.056
0.064
1 200
230.44
86.803
143.64
—
31.052
30.424
113.22
-38.625
—
74.593
—
74.593
0.062
1 200