Puxing Statements
90
Puxing 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
232.01
80.838
151.17
—
34.66
81.095
70.079
-22.36
1.375
49.094
17.154
31.942
0.07
458.6
410.1
100
269.63
65.7
140.47
34.3
—
0
41.753
10.2
91.566
22.3
48.904
11.9
-25.163
-6.1
0.531
0.1
24.272
5.9
4.088
1
20.184
4.9
0.044
458.6
343.2
100
199.68
58.2
143.52
41.8
—
0
28.523
8.3
72.862
21.2
70.657
20.6
-21.358
-6.2
3.007
0.9
52.306
15.2
20.56
6
31.748
9.3
0.069
458.6
323.17
100
138.93
43
184.24
57
—
0
46.712
14.5
92.547
28.6
91.689
28.4
-25.609
-7.9
1.803
0.6
67.883
21
22.606
7
45.277
14
0.099
458.6
278.4
100
89.429
32.1
188.98
67.9
—
0
32.387
11.6
78.127
28.1
110.85
39.8
-27.768
-10
3.227
1.2
86.308
31
27.793
10
58.548
21
0.128
458.6
394.12
100
141.23
35.8
252.9
64.2
—
0
53.364
13.5
117.4
29.8
135.49
34.4
-11.706
-3
1.572
0.4
125.36
31.8
32.125
8.2
93.751
23.8
0.204
458.6
264.54
100
83.077
31.4
181.46
68.6
—
0
33.879
12.8
78.929
29.8
102.53
38.8
-19.927
-7.5
1.213
0.5
83.815
31.7
25.305
9.6
58.51
22.1
0.128
458.6
325.48
100
78.72
24.2
246.76
75.8
—
0
48.026
14.8
113.16
34.8
133.6
41
-32.001
-9.8
6.474
2
108.08
33.2
31.326
9.6
76.754
23.6
0.167
458.6
137.64
100
28.954
21
108.69
79
—
0
24.532
17.8
53.845
39.1
54.841
39.8
-12.536
-9.1
0.476
0.3
42.781
31.1
14.316
10.4
28.465
20.7
0.062
458.6
139.83
100
32.889
23.5
106.94
76.5
—
0
34.552
24.7
64.737
46.3
42.201
30.2
-14.548
-10.4
5.527
4
33.18
23.7
11.679
8.4
21.501
15.4
0.047
458.6
141.8
100
36.513
25.8
105.28
74.2
—
0
24.82
17.5
53.753
37.9
51.532
36.3
-14.823
-10.5
0.427
0.3
37.136
26.2
13.057
9.2
24.079
17
0.053
458.6
199.69
96.667
103.02
—
35.093
65.796
37.228
-15.627
1.237
22.838
11.683
11.166
0.024
458.6
148.67
44.494
104.18
—
22.716
50.845
53.334
-17.047
0.874
37.161
14.148
23.056
0.05
458.6
149.8
45
104.9
—
35.7
58.2
46.6
-21.9
1.4
26.1
15.2
11.1
0.02
458.6
129.3
25.1
104.3
—
28
38
66.2
-21.8
0.3
44.6
14.1
30.6
0.07
458.6
180.2
79.8
100.4
—
33.8
52.1
48.3
-26.4
2.4
24.2
6.6
17.9
0.04
433.9
209.4
109.8
99.6
—
23.8
37.7
61.9
-29.2
4.9
37.6
11.9
25.8
0.06
415
444.4
357.6
86.8
—
29.3
61.2
25.6
-34.7
1.4
-147.6
-0.3
-147.2
-0.35
415
450
377.2
72.8
—
24.2
53.1
19.7
-20.4
0.6
—
1.7
-1.7
—
415
451.6
372.6
78.9
—
21
48.3
30.7
-17.8
—
12.9
4.8
8.1
0.02
505
293.4
219
74.4
—
21.9
44.9
29.4
-16.3
0.8
14
6.4
7.5
0.02
415
346.9
263.1
83.8
—
17.6
43.1
40.7
-19.5
0.3
21.5
6.3
15.2
0.03
460
267.5
200.4
67.1
—
22
43.2
23.9
-19
0.5
5.5
1.2
4.3
0.01
460
317.5
240.7
76.8
—
20.6
45.1
31.7
-19.2
0.6
13.2
0.6
12.7
0.03
422.9
402.9
306.9
96
—
22.5
50.1
45.8
-21.4
0.3
24.7
1.3
23.4
0.06
415
415
313.2
101.9
—
25.5
54.3
47.6
-21.3
-0.1
26.2
1.2
25
0.06
415
239.3
167.4
71.8
—
16
37.6
34.2
-18.1
0.7
16.9
0.9
15.9
0.04
415
150.6
105.9
44.7
—
16.2
33.4
11.3
-18.7
-0.2
-7.6
—
-7.6
-0.02
408.5
245.6
164.7
80.9
—
13.6
35.6
45.3
-18.2
2.1
29.2
—
29.2
0.1
300
190.5
130.4
60.2
—
10.9
30.3
29.8
-22.6
0.1
7.3
—
7
0.02
300
233.5
159.7
73.8
—
13.9
35.3
38.5
-23.9
16.6
31.2
—
26.5
0.09
300