Peijia Statements
99
Peijia 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
216.25
100
63.842
29.5
152.41
70.5
122.13
56.5
232.14
107.3
337.77
156.2
-185.36
-85.7
5.457
2.5
0
0
-180.03
-83.2
0.45
0.2
-180.46
-83.4
-0.265
681.14
224.87
100
51.914
23.1
172.96
76.9
171.29
76.2
234.21
104.2
403.87
179.6
-230.91
-102.7
19.526
8.7
—
0
-211.47
-94.04
0.602
0.3
-212.06
-94.3
-0.313
677.41
132.03
100
39.035
29.6
92.999
70.4
289.7
219.4
212.51
161
491.41
372.2
-398.41
-301.7
92.003
69.7
—
0
-306.44
-232.09
9.382
7.1
-315.82
-239.2
-0.468
674.15
118.8
100
35.597
30
83.202
70
83.428
70.2
152.01
128
233.21
196.3
-150
-126.3
58.607
49.3
—
0
-91.794
-77.3
0.192
0.2
-91.986
-77.4
-0.137
672.17
84.845
100
26.591
31.3
58.254
68.7
314.59
370.8
132.65
156.3
442.74
521.8
-384.48
-453.2
-14.444
-17.02
—
0
-399.04
-470.3
—
0
-399.04
-470.3
-0.602
663.4
51.689
100
14.289
27.6
37.4
72.4
131.29
254
74.491
144.1
203.5
393.7
-166.1
-321.3
-8.971
-17.4
—
0
-175.17
-338.9
—
0
-175.17
-338.9
-0.265
659.91
24.416
100
8.147
33.4
16.269
66.6
62.201
254.8
68.286
279.7
127.29
521.3
-111.02
-454.7
-168.27
-689.2
—
0
-279.73
-1145.7
—
0
-279.73
-1145.7
-0.587
476.46
14.239
100
5.285
37.1
8.954
62.9
41.164
289.1
69.884
490.8
105.73
742.5
-96.777
-679.7
-1 692.21
-11884.4
—
0
-1 788.93
-12563.6
—
0
-1 788.93
-12563.6
-3.91
457.53