Suzhou Basecare Statements
21
Suzhou Basecare 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
122.43
100
64.643
52.8
57.787
47.2
62.053
50.7
133.78
109.3
197.14
161
-139.35
-113.8
1.288
1.1
—
0
-138.06
-112.8
-7.207
-5.9
-130.32
-106.4
-0.476
273.53
85.546
51.982
33.564
61.901
75.519
135.88
-102.32
44.062
—
-58.256
4.237
-61.369
-0.224
273.53
72.333
100
43.023
59.5
29.31
40.5
74.255
102.7
100.26
138.6
170.39
198.3
-141.07
-157.8
46.497
27
—
0
-94.578
-130.8
4.498
6.2
-101.38
-140.2
-0.36
273.53
68.568
100
38.35
55.9
30.218
44.1
44.35
64.7
61.238
89.3
105.18
153.4
-74.963
-109.3
42.927
62.6
—
0
-32.036
-46.7
1.515
2.2
-21.285
-31.04
-0.07
273.53
57.137
100
28.145
49.3
28.992
50.7
50.103
87.7
67.311
117.8
127.45
223.1
-98.457
-172.3
10.093
17.7
—
0
-88.364
-154.7
13.621
23.8
-101.56
-177.7
-0.371
273.71
50.162
100
28.007
55.8
22.155
44.2
21.94
43.7
47.325
94.3
66.387
132.3
-44.232
-88.2
6.85
13.7
—
0
-37.382
-74.5
4.711
9.4
-42.093
-83.9
-0.164
256.94
23.866
100
16.629
69.7
7.237
30.3
12.514
52.4
20.091
84.2
35.992
150.8
-28.755
-120.5
-0.039
-0.2
—
0
-28.794
-120.6
-3.126
-13.1
-25.668
-107.6
-0.096
266.67
57.243
100
36.766
64.2
20.477
35.8
21.967
38.4
21.769
38
45.813
80
-25.336
-44.3
-827.39
-1445.4
—
0
-852.72
-1489.7
-4.268
-7.5
-851.38
-1487.3
-3.182
266.67