Kintor Statements
99
Kintor 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
—
100
—
0
—
0
164.62
0
59.842
0
216.45
0
-216.45
0
3.837
0
—
0
-212.62
0
-0.507
0
-212.11
0
-0.495
428.45
—
100
—
0
—
0
366.89
0
76.459
0
435.35
0
-435.35
0
1.129
0
—
0
-434.87
0
1.076
0
-435.95
0
-1.121
388.72
—
100
—
0
—
0
461.09
0
76.116
0
533.78
0
-533.78
0
15.331
0
—
0
-518.41
0
0.009
0
-518.42
0
-1.418
365.72
34.231
100
—
0
34.231
100
485.76
1419.1
62.212
181.7
536.13
1566.2
-501.9
-1466.2
-14.279
-41.7
—
0
-516.27
-1508.2
—
0
-516.27
-1508.2
-1.419
363.88
—
100
—
0
—
0
282.18
0
55.741
0
332.8
0
-332.8
0
6.986
0
—
0
-325.82
0
—
0
-325.82
0
-0.934
348.91
—
100
—
0
—
0
180.39
0
37.08
0
317.88
0
-317.88
0
5.101
0
—
0
-312.78
0
0.073
0
-312.85
0
-0.905
345.78
—
100
—
0
—
0
148.38
0
48.611
0
194.94
0
-194.94
0
-0.506
0
—
0
-195.45
0
—
0
-195.45
0
-0.716
272.92
—
100
—
0
—
0
124.59
0
20.986
0
132.02
0
-132.02
0
-2.057
0
—
0
-134.07
0
—
0
-134.07
0
-0.484
277.04
—
100
—
0
—
0
89.427
0
12.113
0
98.718
0
-98.718
0
0.213
0
—
0
-98.505
0
—
0
-98.505
0
-0.356
277.04