Chuanglian Statements
23
Chuanglian 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
196.55
154.46
42.085
—
65.02
67.926
-25.841
-1.727
—
-28.395
-0.253
-26.48
-0.004
6 752.21
175.76
100
107.78
61.3
67.987
38.7
—
0
68.944
39.2
55.104
31.4
12.883
7.3
-14.683
-8.4
—
0
-1.482
-0.8
6.435
3.7
-1.892
-1.08
0
6 752.21
149.86
100
65.646
43.8
84.211
56.2
—
0
64.16
42.8
59.622
39.8
24.589
16.4
-1.792
-1.2
—
0
22.844
15.2
4.043
2.7
15.415
10.3
0.002
6 752.21
196.02
100
105.84
54
90.178
46
—
0
61.828
31.5
44.823
22.9
45.355
23.1
-1.718
-0.9
—
0
43.637
22.3
10.385
5.3
36.671
18.7
0.006
6 624.72
84.233
100
27.387
32.5
56.846
67.5
—
0
56.05
66.5
54.902
65.2
1.944
2.3
-2.816
-3.3
—
0
-0.872
-1.04
2.363
2.8
-3.66
-4.3
-0.001
6 050.5
129
100
57.468
44.5
71.534
55.5
—
0
51.911
40.2
50.963
39.5
20.571
15.9
-2.303
-1.8
—
0
18.984
14.7
5.14
4
13.869
10.8
0.002
5 962.21
54.023
100
22.85
42.3
31.173
57.7
—
0
46.001
85.2
45.565
84.3
-14.392
-26.6
-2.787
-5.2
—
0
-16.875
-31.2
-0.081
-0.1
-15.928
-29.5
-0.003
5 962.21
118.68
100
38.197
32.2
80.479
67.8
—
0
44.821
37.8
44.357
37.4
36.122
30.4
-2.286
-1.9
—
0
21.809
18.4
9.855
8.3
11.642
9.8
0.002
5 812.48
46.264
100
25.587
55.3
20.677
44.7
—
0
49.468
106.9
49.442
106.9
-28.765
-62.2
-2.677
-5.8
—
0
-31.442
-68
0.152
0.3
-31.841
-68.8
-0.006
4 968.51
66.829
100
37.159
55.6
29.67
44.4
—
0
41.464
62
41.324
61.8
-11.654
-17.4
0.405
0.6
—
0
-2.655
-4
-2.191
-3.3
0.088
0.1
0
4 970.46
85.255
100
32.513
38.1
52.742
61.9
—
0
39.786
46.7
39.783
46.7
12.959
15.2
0.199
0.2
—
0
13.158
15.4
6.462
7.6
7.5
8.8
0.002
4 939.69
85.811
39.843
45.968
—
44.977
45.145
0.823
-0.221
—
0.605
5.63
-4.053
-0.001
4 644.33
43.958
16.178
27.78
—
39.388
39.177
-11.397
-7.286
—
-18.683
1.605
-11.179
-0.005
4 652.52
50.77
26.34
24.42
—
45.54
45.6
-21.18
-6.18
0.05
-97.79
-7.4
-152.03
-0.02
4 652.52
37.52
16.99
20.53
—
37.23
37.16
-16.63
-17.83
-0.07
-34.46
0.76
-37.21
-0.01
4 652.52
62.2
17.03
45.17
—
27.48
21.09
24.07
10
0
-263.01
1.89
-266.01
-0.06
4 655.63
35.09
17.74
17.35
—
48.42
48.42
-31.07
0.19
—
-30.89
0.86
-32.65
-0.01
4 274.15
53.76
15.86
37.9
—
18.63
15.19
22.71
-0.29
0
39.74
4.75
34.93
0.01
4 169.02
23.15
7.97
15.18
—
26.84
26.62
-11.45
0.2
-0.22
-11.25
-0.19
-10.7
—
4 169.02
69.52
12.61
56.92
—
17.59
13.48
43.43
-14.34
0
25.87
7.28
15.92
0.01
2 656.02
28.83
12.74
16.09
—
14.03
14.03
2.06
-6.41
—
-4.35
3.86
-8.21
—
2 060.98
9.32
629.21
-619.89
—
18.92
14.93
-634.82
-5.29
—
-647.61
3.57
-650.88
-0.33
2 001.26
13.43
38.03
-24.6
—
24.31
24.31
-48.9
-4.41
—
-51
0.06
-50.43
-0.03
1 967.56
9.24
48.85
-39.61
—
44.67
44.65
-84.26
-10.2
-0.03
-113.61
—
-112.72
-0.06
1 846.15
28.99
33.71
-4.73
—
32.36
32.35
-37.07
-9.04
-0.01
-45.54
—
-42.11
-0.03
1 669.14
10.32
27.13
-16.81
—
23.03
23.31
-40.11
-3.13
0.27
-43.23
—
-44.56
-0.03
1 548.56
3.48
20.44
-16.96
—
14.04
13.76
-30.73
-28.87
-0.27
-59.6
—
-60.59
-0.06
924.79
6.54
9.36
-2.83
—
33.79
31.07
-33.89
5.83
-0.65
-28.05
1.53
-29.59
-0.07
419.35
6.79
3.54
3.25
—
7.23
6.85
-3.6
23.96
-0.37
20.35
—
20.35
0.05
405
13.48
9.24
4.24
—
4.47
2.97
1.27
-6.42
-1.76
1.86
-0.89
2.74
0.01
405.03
10.49
9.74
0.75
1.17
12.5
13.92
-13.17
-0.26
-0.13
-35.78
—
-35.78
-0.09
402.29
37.24
33.63
3.61
—
20.49
24.77
-21.17
1.43
-0.84
-19.73
-0.84
-18.89
-0.05
395
47.88
31.14
16.74
4.84
13.23
18
-1.26
0.81
0.01
-0.44
0.12
-0.57
—
395
63.9
49.05
14.85
1.61
15.36
11.36
3.49
0.14
—
3.63
-0.83
4.46
0.01
399.92
61.49
34.23
27.26
7.41
10.66
17.72
9.54
-0.72
-0.34
8.82
0.92
7.9
0.02
400
55.29
33.83
21.46
8.92
9.7
16.3
5.16
-0.56
0
4.6
0.03
4.57
0.01
400
42.03
27.51
14.52
3.55
9.58
9.13
5.39
—
—
5.39
0.7
4.69
0.01
400
61.22
34.37
26.85
4.93
9.91
12.67
14.17
—
—
14.17
1.11
13.06
0.04
324.04
47.01
23.92
23.09
3.39
7.15
7.56
15.54
0.27
0
15.81
0.35
15.46
0.05
300