Tenfu (Cayman) Statements
68
Tenfu (Cayman) 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
842.76
100
380.4
45.1
462.36
54.9
—
0
285.82
33.9
321.28
38.1
141.08
16.7
-3.513
-0.4
—
0
137.57
16.3
38.661
4.6
98.91
11.7
0.091
1 091.24
912.99
100
434.79
47.6
478.2
52.4
—
0
269.26
29.5
290.88
31.9
187.32
20.5
-6.662
-0.7
—
0
180.66
19.8
49.272
5.4
131.39
14.4
0.121
1 086.79
802.41
100
360.49
44.9
441.92
55.1
—
0
308.43
38.4
340.78
42.5
101.14
12.6
6.419
0.8
—
0
107.56
13.4
32.497
4
75.065
9.4
0.069
1 094.16
982.58
100
376.92
38.4
605.66
61.6
—
0
280.39
28.5
313.55
31.9
292.12
29.7
-10.687
-1.09
—
0
284.58
29
83.744
8.5
200.84
20.4
0.183
1 096.1
942.07
100
403.69
42.9
538.38
57.1
—
0
282.46
30
308.59
32.8
229.79
24.4
-5.763
-0.6
—
0
224.15
23.8
65.507
7
158.64
16.8
0.144
1 098.48
961.7
100
381.76
39.7
579.94
60.3
—
0
251.32
26.1
275.04
28.6
304.9
31.7
-2.564
-0.3
—
0
301.64
31.4
105.51
11
192.82
20
0.174
1 105.44
750.9
100
284.99
38
465.9
62
—
0
255.41
34
285.05
38
180.85
24.1
-15.205
-2.02
—
0
165.46
22
56.173
7.5
112.59
15
0.102
1 107.63
957.06
100
413.82
43.2
543.24
56.8
—
0
311.82
32.6
298.08
31.1
245.16
25.6
-10.053
-1.05
—
0
235.04
24.6
86.712
9.1
148.33
15.5
0.13
1 139.14
839.77
100
325.41
38.7
514.36
61.3
—
0
331.85
39.5
321.7
38.3
192.66
22.9
-11.436
-1.4
—
0
180.94
21.5
56.13
6.7
124.81
14.9
0.106
1 172.4
816.62
100
331.72
40.6
484.9
59.4
—
0
311.46
38.1
299.67
36.7
185.23
22.7
2.049
0.3
—
0
187.51
23
48.929
6
138.58
17
0.114
1 217.96
818.94
100
318.09
38.8
500.85
61.2
—
0
328.73
40.1
319.59
39
181.26
22.1
2.822
0.3
—
0
183.76
22.4
53.725
6.6
130.03
15.9
0.106
1 227.21
796.78
100
317.39
39.8
479.39
60.2
—
0
309.09
38.8
301.24
37.8
178.15
22.4
2.702
0.3
—
0
180.88
22.7
52.643
6.6
128.23
16.1
0.104
1 227.21
779.78
100
303.9
39
475.89
61
—
0
328.82
42.2
323.14
41.4
152.74
19.6
1.686
0.2
—
0
154.23
19.8
38.952
5
115.28
14.8
0.094
1 227.21
459.6
100
180
39.2
279.6
60.8
—
0
147.3
32
146.4
31.9
133.2
29
-5.3
-1.2
-0.8
-0.2
128.8
28
34.3
7.5
94.5
20.6
0.08
1 227.2