Wisdom Education Statements
60
Wisdom Education 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
79.663
100
35.75
44.9
43.913
55.1
—
0
16.006
20.1
0.122
0.2
43.791
55
-3.143
-3.9
—
0
57.39
72
10.216
12.8
47.174
59.2
0.022
2 168.97
205.97
100
98.431
47.8
107.54
52.2
—
0
16.303
7.9
1.241
0.6
106.3
51.6
-2.973
-1.4
—
0
123.49
60
15.347
7.5
108.14
52.5
0.05
2 169.98
113.29
100
50.693
44.7
62.601
55.3
—
0
14.044
12.4
-5.642
-5
68.243
60.2
-2.718
-2.4
—
0
65.525
57.8
10.55
9.3
54.975
48.5
0.025
2 167.96
161.81
100
88.325
54.6
73.489
45.4
—
0
14.332
8.9
2.757
1.7
70.732
43.7
7.846
4.8
—
0
52.198
32.3
11.788
7.3
40.41
25
0.019
2 168.78
115.77
100
35.888
31
79.885
69
—
0
27.565
23.8
16.707
14.4
63.178
54.6
5.916
5.1
—
0
69.094
59.7
14.409
12.4
54.685
47.2
0.025
2 168.07
1 172.94
100
676.12
57.6
496.82
42.4
—
0
149.81
12.8
162.04
13.8
334.78
28.5
-43.428
-3.7
—
0
-2 571.5
-219.2
30.272
2.6
-2 444.66
-208.4
-1.129
2 165.75
1 090.8
100
582.67
53.4
508.13
46.6
—
0
166.15
15.2
155.63
14.3
352.51
32.3
-21.334
-2
—
0
349.33
32
26.128
2.4
324.91
29.8
0.15
2 168.18
860.56
100
428.25
49.8
432.31
50.2
—
0
116.78
13.6
116.74
13.6
315.57
36.7
-30.531
-3.5
—
0
292.75
34
49.479
5.7
245.36
28.5
0.124
1 973.77
932.17
100
496.55
53.3
435.63
46.7
—
0
160.3
17.2
102.37
11
333.26
35.8
-12.632
-1.4
—
0
320.62
34.4
62.204
6.7
266.51
28.6
0.125
2 139.94
845.98
100
483.03
57.1
362.95
42.9
—
0
122.74
14.5
99.811
11.8
263.14
31.1
-75.768
-9
—
0
186.87
22.1
22.752
2.7
166.49
19.7
0.079
2 119
835.55
100
456.81
54.7
378.75
45.3
—
0
156.03
18.7
147.38
17.6
231.37
27.7
-8.859
-1.06
—
0
222.41
26.6
32.945
3.9
192.97
23.1
0.093
2 074.78
654.92
100
371.84
56.8
283.08
43.2
—
0
124.21
19
93.73
14.3
189.35
28.9
-0.473
-0.07
—
0
187.26
28.6
25.702
3.9
165.37
25.3
0.081
2 052.22
592
100
330.21
55.8
261.79
44.2
—
0
116.16
19.6
94.035
15.9
167.75
28.3
-9.453
-1.6
—
0
158.3
26.7
12.677
2.1
145.02
24.5
0.071
2 038.32
481
262.01
218.99
—
66.273
85.401
133.59
-8.007
—
122.5
29.582
92.929
0.045
2 046.81
498.1
267.3
230.9
—
76.6
72.6
158.3
-3.3
0
147.8
40.5
107.3
0.07
1 596.1
346.5
182.3
164.2
—
53.6
50.8
113.3
-12.3
0
89.5
20.8
68.7
0.05
1 500
354.3
188.1
166.2
—
53.6
55.1
111.1
6.8
1.5
105
19.4
85.6
0.06
1 500