China Beststudy Statements
39
China Beststudy 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
268.44
100
146.77
54.7
121.67
45.3
35.315
13.2
74.849
27.9
108.02
40.2
13.653
5.1
-18.813
-7.008
—
0
16.815
6.3
11.268
4.2
5.232
1.9
0.007
753.13
802.27
100
494.85
61.7
307.42
38.3
57.347
7.1
162.64
20.3
146.18
18.2
161.24
20.1
-197.51
-24.6
—
0
-282.1
-35.2
44.904
5.6
-330.87
-41.2
-0.44
752.47
1 096.36
100
674.43
61.5
421.93
38.5
84.963
7.7
241.31
22
467.93
42.7
-46.003
-4.2
16.625
1.5
—
0
8.642
0.8
7.234
0.7
5.836
0.5
0.008
770.31
918.5
100
577.17
62.8
341.33
37.2
86.941
9.5
213.21
23.2
301.73
32.9
39.601
4.3
12.127
1.3
—
0
87.552
9.5
12.743
1.4
75.169
8.2
0.093
805.91
769.29
100
495.44
64.4
273.85
35.6
78.629
10.2
195.94
25.5
277.4
36.1
-3.547
-0.5
42.716
5.6
—
0
55.457
7.2
2.472
0.3
54.506
7.1
0.067
817.96
964.27
100
555.4
57.6
408.86
42.4
83.19
8.6
248.46
25.8
335.76
34.8
73.101
7.6
-8.36
-0.9
—
0
66.1
6.9
6.475
0.7
59.792
6.2
0.074
806.43
867.4
100
508.64
58.6
358.76
41.4
82.26
9.5
156.5
18
270.23
31.2
88.531
10.2
1.199
0.1
—
0
90.725
10.5
15.469
1.8
75.755
8.7
0.097
778.75
750.63
100
458.5
61.1
292.13
38.9
92.083
12.3
182.33
24.3
299.3
39.9
-7.169
-1
1.698
0.2
—
0
-5.525
-0.7
3.327
0.4
-5.155
-0.7
-0.009
602.62
723.12
100
417.21
57.7
305.9
42.3
78.656
10.9
133.91
18.5
225.18
31.1
80.723
11.2
32.777
4.5
—
0
113.3
15.7
31.391
4.3
60.054
8.3
0.091
653.1