Biosino Bio-Technology Statements
82
Biosino Bio-Technology 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
133.83
100
75.297
56.3
58.531
43.7
16.87
12.6
53.906
40.3
70.482
52.7
-11.951
-8.9
-4.194
-3.1
—
0
-16.145
-12.06
2.169
1.6
-13.182
-9.8
-0.091
144.71
78.509
100
53.037
67.6
25.472
32.4
10.129
12.9
23.281
28.7
36.576
46.6
-11.104
-14.1
2.319
3
—
0
-9.497
-12.1
-0.954
-1.2
-5.655
-7.2
-0.039
144.71
139.15
100
72.47
49
66.676
51
15.953
10.6
56.505
44.2
72.166
54.5
-5.49
-3.4
-0.32
2.5
—
0
-5.81
-1
2.201
1.7
-5.424
-0.4
-0.037
144.71
71.103
100
39.159
55.1
31.944
44.9
8.754
12.3
26.412
37.1
35.101
49.4
-3.157
-4.4
-1.995
-2.8
—
0
-5.152
-7.2
1.012
1.4
-5.132
-7.2
-0.035
144.71
97.412
100
66.947
68.7
30.465
31.3
8.204
8.4
22.88
23.5
33.093
34
-2.628
-2.7
1.426
1.5
—
0
-1.396
-1.4
1.779
1.8
-3.163
-3.2
-0.022
144.71
103.22
100
57.466
55.7
45.757
44.3
6.646
6.4
26.946
26.1
33.285
32.2
12.472
12.1
0.268
0.3
—
0
12.74
12.3
0.095
0.09
10.691
10.4
0.074
144.71
83.876
100
48.509
57.8
35.367
42.2
6.943
8.3
25.511
30.4
31.611
37.7
3.756
4.5
0.207
0.2
—
0
3.963
4.7
1.349
1.6
1.172
1.4
0.008
144.71
88.56
100
53.872
60.8
34.688
39.2
5.074
5.7
24.335
27.5
29.295
33.1
5.393
6.1
-2.184
-2.5
—
0
3.209
3.6
1.091
1.2
-0.594
-0.7
-0.004
144.71
86.488
100
64.192
74.2
22.296
25.8
7.068
8.2
12.385
14.3
28.021
32.4
-5.725
-6.6
-1.412
-1.6
—
0
-7.266
-8.4
1.403
1.6
-8.971
-10.4
-0.062
144.71
87.072
100
46.81
53.8
40.262
46.2
5.373
6.2
24.206
27.8
30.852
35.4
9.41
10.8
-2.283
-2.6
—
0
7.127
8.2
0.465
0.5
5.995
6.9
0.041
144.71
93.771
100
48.041
51.2
45.73
48.8
6.703
7.1
31.259
33.3
37.987
40.5
7.743
8.3
-2.673
-2.9
—
0
5.07
5.4
0.308
0.3
2.488
2.7
0.017
144.71
80.894
100
45.59
56.4
35.304
43.6
5.8
7.2
25.423
31.4
31.204
38.6
4.1
5.1
-2.624
-3.2
—
0
1.476
1.8
1.071
1.3
-0.652
-0.8
-0.005
144.71
99.702
100
73.927
74.1
25.775
25.9
—
0
12.644
12.7
13.881
13.9
11.894
11.9
-3.037
-3.05
—
0
14.274
14.3
2.563
2.6
12.531
12.6
0.087
144.71
94.171
100
56.101
59.6
38.07
40.4
6.268
6.7
30.369
32.2
34.161
36.3
3.909
4.2
-1.075
-1.1
—
0
2.834
3
0.21
0.2
2.492
2.6
0.017
144.71
84.294
100
51.889
61.6
32.405
38.4
8.749
10.4
25.612
30.4
28.611
33.9
3.794
4.5
-1.35
-1.6
—
0
2.444
2.9
0.021
0.02
3.491
4.1
0.024
144.71
47.089
100
32.778
69.6
14.311
30.4
5.279
11.2
25.505
54.2
27.98
59.4
-13.669
-29.03
-3.728
-7.9
—
0
-17.397
-36.9
0.067
0.1
-15.796
-33.5
-0.109
144.71
101.46
100
61.148
60.3
40.308
39.7
8.016
7.9
35.96
35.4
14.365
14.2
25.943
25.6
-16.249
-16.02
—
0
-134.44
-132.5
0.037
0.04
-121.69
-119.9
-0.841
144.71
92.059
100
48.157
52.3
43.902
47.7
7.963
8.6
32.658
35.5
40.153
43.6
3.749
4.1
0.008
0.009
—
0
3.757
4.1
-0.759
-0.8
4.068
4.4
0.028
144.71
91.729
100
43.859
47.8
47.87
52.2
8.353
9.1
29.744
32.4
37.641
41
10.229
11.2
1.048
1.1
—
0
11.277
12.3
2.882
3.1
4.907
5.3
0.034
144.71
112.16
100
75.841
67.6
36.323
32.4
4.989
4.4
26.289
23.4
30.638
27.3
5.685
5.1
-1.086
-1
—
0
4.599
4.1
1.476
1.3
2.306
2.1
0.016
144.71
77.465
100
58.412
75.4
19.053
24.6
5.269
6.8
10.517
13.6
17.716
22.9
1.337
1.7
-3.504
-4.5
—
0
-1.813
-2.3
5.629
7.3
-3.188
-4.1
-0.022
144.71
80.123
100
43.516
54.3
36.607
45.7
7.314
9.1
27.77
34.7
36.606
45.7
0.001
0.001
-2.505
-3.1
—
0
-2.504
-3.1
-1.322
-1.6
0.622
0.8
0.004
144.71
72.2
100
35
48.5
37.2
51.5
7.5
10.4
28.8
39.9
36.3
50.3
1
1.4
-2.5
-3.5
—
0
-1.6
-2.2
-2.2
-3.05
4.5
6.2
0.03
144.7
73.4
100
45.9
62.5
27.5
37.5
5.4
7.4
28.7
39.1
32.9
44.8
-5.4
-7.4
-3.2
-4.4
-1.1
-1.5
-8.7
-11.9
0.1
0.1
-3.9
-5.3
-0.03
144.7
90.1
52.9
37.2
7.7
32
19
18.2
-3.1
—
15.1
0.9
14.8
0.1
144.7
72.2
38.4
33.8
7.1
29.2
28.1
5.7
-3.8
0
1.9
0.1
3
0.02
144.7
71.9
36.6
35.3
6.8
23.3
27.6
7.7
-1
0.1
6.8
1.7
5.4
0.04
144.7
61
29.9
31
5.3
24.7
29
2.1
-1.1
-1.1
1
0.9
1.9
0.01
144.7
77.7
37.2
40.5
9.8
24.8
30
10.5
0.9
0
11.4
1.3
7.6
0.06
135
79.7
47.3
32.4
4.4
22.9
28.2
4.2
1.4
-0.6
5.6
1.6
4.5
0.03
131.3
88.6
51.3
37.3
7.2
24.6
32.1
5.2
-2.3
0.3
2.9
1.1
2.4
0.02
131.3
79.4
46.3
33.1
6.6
24.7
29.1
4
-2.3
—
1.7
1
1.4
0.01
131.3
79.8
40.9
38.9
6.8
38.5
41.8
-2.9
-2.6
—
-5.5
-1.6
-5.7
-0.04
131.3
77.2
40.6
36.6
4.9
26.3
30.7
5.9
-0.8
-0.1
5.1
1.2
3.6
0.03
131.3
75.1
40.5
34.6
6.1
26.1
28.3
6.3
-0.7
—
5.6
1
3.9
0.03
131.3
58.3
29
29.3
4.9
25.2
29.4
-0.1
-1.8
-0.8
-1.8
0.7
-1.2
-0.01
131.3
69.3
34.5
34.8
6.7
21.7
27.9
7
-5
-0.1
6.3
1.2
4.2
0.03
131.3
67
32.3
34.7
6.3
26.9
30.9
3.8
-2.5
—
1.3
0.8
-0.4
—
131.3
69.9
33.2
36.8
4.3
29.7
29.3
7.4
-3
0.1
4.5
1.2
2.1
0.02
131.3
59.1
33.6
25.5
7.5
19.7
26.6
-1.1
3.2
-0.5
2.1
0.5
2.6
0.02
131.3
65.2
31.6
33.7
4.6
23.8
21.2
12.4
-3.4
—
9
1.3
2.6
0.01
131.3
59.3
25.1
34.2
6.3
18.5
27.4
6.8
-0.6
0
6.2
1.3
4.5
0.03
131.3
61.7
27.4
34.3
5.5
24.9
25.5
8.8
-2.4
—
6.4
1.2
3.4
0.03
131.3
48.2
22.6
25.6
6.2
25
27.1
-1.5
-1.1
—
-2.6
0.5
-1.4
-0.01
131.3
55.1
27
28.1
7.1
13
8.9
19.3
1.6
—
10.2
-1.1
12.4
0.94
13.1