Weiqiao Statements
26
Weiqiao 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
7 951.14
100
7 929.14
99.7
21.999
0.3
—
0
260.21
3.3
222.4
2.8
-200.4
-2.5
-18.748
-0.2
—
0
-425.97
-5.4
79.582
1
-504.33
-6.3
-0.422
1 194.39
8 280.63
100
8 877.62
107.2
-596.98
-7.2
—
0
319.01
3.9
267.61
3.2
-864.6
-10.4
40.937
0.5
—
0
-821.22
-9.9
90.325
1.1
-907.61
-11
-0.76
1 194.39
8 293.03
100
8 712.25
105.1
-419.22
-5.06
—
0
300.95
3.6
275.73
3.3
-694.95
-8.4
34.449
0.4
—
0
-648.49
-7.8
2.624
0.03
-650.04
-7.8
-0.544
1 194.39
8 764.39
100
8 342.37
95.2
422.02
4.8
—
0
325.77
3.7
437.43
5
-15.407
-0.2
15.462
0.2
—
0
8.768
0.1
-22.159
-0.3
31.131
0.4
0.026
1 194.39
7 498.3
100
6 618.42
88.3
879.88
11.7
—
0
247.91
3.3
161.69
2.2
718.19
9.6
-22.13
-0.3
—
0
633.13
8.4
49.151
0.7
583.06
7.8
0.488
1 194.39
7 313.32
100
6 761.55
92.5
551.77
7.5
—
0
233.81
3.2
308.04
4.2
243.73
3.3
-56.289
-0.8
—
0
188.05
2.6
139.87
1.9
49.915
0.7
0.042
1 194.39
5 430.12
100
5 019.73
92.4
410.39
7.6
—
0
194.85
3.6
110.24
2
300.14
5.5
-29.206
-0.5
—
0
278.59
5.1
124.54
2.3
154.92
2.9
0.13
1 194.39
7 383.61
100
7 030.85
95.2
352.76
4.8
—
0
222.92
3
170.75
2.3
182.01
2.5
-47.192
-0.6
—
0
148.94
2
138.59
1.9
12.008
0.2
0.01
1 194.39
7 783.95
100
7 175.8
92.2
608.15
7.8
—
0
202.24
2.6
166.79
2.1
441.37
5.7
-54.081
-0.7
—
0
393.41
5.1
188.09
2.4
206.33
2.7
0.173
1 194.39
8 045.77
100
7 204.14
89.5
841.63
10.5
—
0
232.09
2.9
184.84
2.3
656.79
8.2
-137.49
-1.7
—
0
530.18
6.6
189.61
2.4
341.38
4.2
0.286
1 194.39
8 410.12
100
7 532.13
89.6
877.99
10.4
—
0
211.5
2.5
202.69
2.4
675.3
8
-193.28
-2.3
—
0
494.18
5.9
191.89
2.3
302.52
3.6
0.253
1 194.39
7 866.85
7 087.96
778.88
—
190.13
157.34
621.55
-221.61
—
410.95
188.85
222.75
0.186
1 194.39
8 506.54
7 515.22
991.32
—
226.21
211.41
779.91
-246
—
533.91
234.95
299.5
0.251
1 194.39
9 795
7 618
2 178
—
219
1 093
1 084
-169
—
915
268
649
0.54
1 194
4 380
4 306
74
—
250
-722
796
-197
1
600
259
343
0.29
1 194
7 639
5 656
1 983
—
227
894
1 089
-207
—
894
229
666
0.56
1 194
4 859
4 654
205
—
234
-505
711
-277
-1
433
120
314
0.26
1 194
5 238
5 001
237
—
239
-166
403
-287
—
145
47
98
0.08
1 194
5 973
5 467
506
—
217
-104
610
-309
—
301
93
210
0.18
1 194
7 179
6 576
603
—
244
-163
766
-264
—
502
137
363
0.3
1 194
6 702
6 099
602
—
244
-66
669
-251
—
420
158
266
0.22
1 194
7 539
6 921
618
—
236
-114
732
-170
—
566
139
428
0.36
1 194
7 709
7 290
419
—
222
9
411
-313
-1
97
46
54
0.05
1 194
7 201
7 939
-738
—
216
-539
-199
-219
1
-417
-108
-300
-0.25
1 194
8 031
7 014
1 017
—
195
132
885
-213
—
672
123
545
0.46
1 194
9 584
7 744
1 839
—
252
116
1 724
-200
—
1 524
434
1 083
0.91
1 194
8 304
7 264
1 040
—
238
97
943
-209
—
734
188
545
0.46
1 194
7 954
7 195
758
—
216
-123
882
-214
-1
667
170
498
0.42
1 194
6 380
5 894
485
—
223
-293
779
-246
-1
532
139
395
0.33
1 194
7 565
6 811
754
—
257
31
723
-274
—
449
126
324
0.27
1 194
8 888
8 212
676
—
283
228
448
-176
—
272
-2
273
0.23
1 194
9 322
8 174
1 148
—
326
293
855
-171
—
1 218
13
1 199
1
1 194
9 267
7 753
1 514
—
281
240
1 275
-220
—
1 055
381
670
0.56
1 194
10 562
8 675
1 888
—
274
258
1 630
-249
-1
1 380
290
1 085
0.91
1 195
9 264
7 829
1 435
—
262
204
1 231
-304
—
927
327
601
0.51
1 168
6 669
5 624
1 045
—
209
201
844
-146
—
698
-75
771
0.8
966
6 916
5 717
1 199
—
287
287
912
-175
1
738
262
472
0.54
875
6 510
5 488
1 022
—
240
180
842
-160
—
682
214
469
0.54
876
4 578
3 743
835
—
179
164
671
-107
1
565
207
357
0.43
827
3 953
3 275
677
—
133
113
565
-87
—
478
169
305
0.44
685
2 608
2 075
533
—
105
99
434
-59
—
375
136
237
0.45
531