CBAK Energy Statements
CB
CBAK Energy Income Statement
B
M
USD (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
63.44
100
50.69
79.9
12.75
20.1
2.58
4.1
4.38
6.9
6.96
11
5.79
9.1
-0.43
-0.7
0.6
0.9
5.46
8.6
-0.31
-0.5
6.33
10
0.07
89.9
42.42
100
37.94
89.4
4.48
10.6
2.98
7
4.68
11
7.65
18
-3.17
-7.5
0.29
0.7
0.24
0.6
-3.25
-7.7
-0.31
-0.7
-2.63
-6.2
-0.03
89.03
42.4
100
38.51
90.8
3.89
9.2
2.46
5.8
3.33
7.9
5.79
13.7
-1.9
-4.5
0.09
0.2
0.18
0.4
-2.61
-6.2
-0.4
-0.9
-1.38
-3.3
-0.02
89.01
54.46
100
50.19
92.2
4.26
7.8
2.64
4.8
3.59
6.6
6.23
11.4
-1.96
-3.6
1.43
2.6
-6.09
-11.2
-13.49
-24.8
-1.31
-2.4
-10.7
-19.6
-0.12
89.01
57.72
100
53.98
93.5
3.74
6.5
2.39
4.1
2.56
4.4
4.94
8.6
-1.2
-2.08
1.62
2.8
-0.99
-1.7
-0.85
-1.5
—
0
—
0
—
89
56.35
100
50.32
89.3
6.03
10.7
2.3
4.1
3.09
5.5
5.4
9.6
0.63
1.1
1.51
2.7
-0.46
-0.8
1.2
2.1
0.18
0.3
0.81
1.4
0.01
89.01
80.2
100
74.47
92.9
5.72
7.1
3.31
4.1
3.34
4.2
6.65
8.3
-0.93
-1.2
1.64
2
0.29
0.4
0.59
0.7
-0.09
-0.1
0.44
0.5
0.01
88.73
27.8
100
26.56
95.5
1.25
4.5
1.93
6.9
4.9
17.6
6.82
24.5
-5.58
-20.07
5.24
18.8
2.03
7.3
1.47
5.3
-7.73
-27.8
9.16
32.9
0.1
89.49
9.56
100
8.11
84.8
1.46
15.3
1.82
19
2.49
26
4.3
45
-2.84
-29.7
23.13
241.9
0.07
0.7
20.02
209.4
—
0
20.02
209.4
0.23
88.71
5.89
100
4.69
79.6
1.2
20.4
1.05
17.8
2.78
47.2
3.81
64.7
-2.61
-44.3
5.8
98.5
0.33
5.6
2.72
46.2
—
0
2.7
45.8
0.03
88.99
9.42
100
7.34
77.9
2.07
22
0.48
5.1
1.38
14.6
1.87
19.9
0.2
2.1
28.42
301.7
1.22
13
29.61
314.3
—
0
29.61
314.3
0.35
84.93
15.42
100
13.65
88.5
1.77
11.5
0.55
3.6
2.14
13.9
2.69
17.4
-0.92
-6
1.84
11.9
-0.19
-1.2
-4.34
-28.1
—
0
-4.29
-27.8
-0.06
69.26
10.62
100
8.98
84.6
1.64
15.4
0.45
4.2
0.54
5.1
0.98
9.2
0.66
6.2
-0.36
-3.4
0.01
0.09
0.04
0.4
—
0
0.04
0.4
—
65.4
4.62
100
4.49
97.2
0.14
3
0.39
8.4
0.61
13.2
0.99
21.4
-0.86
-18.6
-0.39
-8.4
0.1
2.2
-1.2
-26
—
0
-1.2
-26
-0.02
60.43
6.9
100
6.29
91.2
0.62
9
0.3
4.3
1.88
27.2
2.18
31.6
-1.57
-22.8
-0.43
-6.2
0.05
0.7
-2.35
-34.06
—
0
-2.36
-34.2
-0.04
53.29
4.66
100
4.25
91.2
0.41
8.8
0.48
10.3
1.59
34.1
2.07
44.4
-1.65
-35.4
-0.41
-8.8
0.47
10.1
-3.92
-84.1
—
0
-3.89
-83.5
-0.08
49.34
8.09
100
7.43
91.8
0.66
8.2
0.48
5.9
1.68
20.8
2.16
26.7
-1.5
-18.5
-0.32
-4
0.04
0.5
-1.79
-22.1
—
0
-1.77
-21.9
-0.04
42.26
4.27
100
4.49
105.2
-0.22
-5.2
0.51
11.9
1.33
31.1
1.85
43.3
-2.07
-48.5
-0.36
-8.4
0.09
2.1
-2.33
-54.6
—
0
-2.32
-54.3
-0.07
35.38
5.17
100
5.4
104.4
-0.23
-4.4
0.43
8.3
1.88
36.4
2.31
44.7
-2.54
-49.1
-0.29
-5.6
0.02
0.4
-2.81
-54.4
—
0
-2.79
-54
-0.1
28.61
9.48
100
9.55
100.7
-0.06
-0.6
0.51
5.4
2.12
22.4
2.63
27.7
-2.7
-28.5
-0.23
-2.4
-0.02
-0.2
-3.86
-40.7
—
0
-3.86
-40.7
-0.15
26.46
5.59
100
7.43
132.9
-1.84
-32.9
0.6
10.7
1.67
29.9
2.27
40.6
-4.12
-73.7
-0.3
-5.4
12.34
220.8
7.92
141.7
—
0
7.93
141.9
0.3
26.71
6.05
100
7.1
117.4
-1.05
-17.4
0.55
9.1
1.69
27.9
2.24
37
-3.29
-54.4
-0.14
-2.3
-0.02
-0.3
-3.45
-57.02
—
0
-3.44
-56.9
-0.13
26.56
3.31
100
3.66
110.6
-0.35
-10.6
0.82
24.8
1.25
37.8
2.07
62.5
-2.41
-72.8
-0.17
-5.1
0.02
0.6
-2.57
-77.6
—
0
-2.57
-77.6
-0.1
26.5
30.57
37.5
-6.93
0.4
2.98
3.38
-10.31
-0.16
—
-11.44
—
-11.44
-0.43
26.43
17.75
19.11
-1.36
0.37
2.46
2.84
-4.2
0.01
-0.01
-4.2
—
-4.2
-0.16
26.33
6.34
7.83
-1.49
0.53
1.61
2.14
-3.63
-0.09
-0.03
-3.75
—
-3.75
-0.18
20.4
3.72
4.13
-0.42
0.43
1.22
1.65
-2.07
—
—
-2.07
—
-2.07
-0.1
19.86
0.31
1.23
-0.92
0.46
3.82
4.28
-5.2
0.05
-0.14
-5.29
0.66
-5.95
-0.31
19.46
1.36
1.92
-0.55
0.31
2.02
2.33
-2.88
-0.02
0.23
-2.67
—
-2.67
-0.15
17.28
3.2
3.3
-0.1
0.33
1.38
1.83
-1.93
-0.04
0.01
-1.96
-0.06
-1.9
-0.11
17.23
5.5
5.66
-0.16
0.75
1.18
1.95
-2.11
—
0.04
-2.06
0.07
-2.13
-0.12
17.17
5.31
5.34
-0.03
0.31
1.72
1.99
-2.03
0.05
-0.1
-2.07
-0.45
-1.63
-0.13
12.71
2.45
2.23
0.23
0.62
0.82
1.44
-1.21
-0.06
-0.02
-1.3
-0.03
-0.95
-0.07
12.72
3.07
2.72
0.35
0.05
0.56
0.61
-0.26
0.02
-0.25
-0.5
-0.04
1.07
0.08
12.72
3.08
2.67
0.41
0.05
0.5
0.56
-0.15
—
23.38
23.23
5.85
17.39
1.37
12.72
0.97
0.9
0.08
—
0.44
0.44
-0.37
-0.02
0.03
-0.35
—
15.22
1.2
12.62
47.99
43.68
4.32
1.47
6.46
7.92
-3.61
-6.19
-0.03
-9.83
—
37.11
2.91
12.71
32.84
30.32
2.52
1.23
5.22
6.45
-3.93
-6.7
0.23
-10.4
—
-9.26
-0.72
12.71
42.37
38.87
3.5
1.17
3.22
5.39
-1.88
-3.89
0.51
-5.27
0.02
-5.28
-0.42
12.62
32.15
39.58
-7.43
1.28
1.13
3.09
-10.51
-3.63
4.19
-57.87
0.04
-57.9
-4.59
12.62
45.6
46.99
-1.39
1.04
1.07
3.11
-4.5
-3.45
0.95
-10.21
0.06
-10.27
-0.81
12.62
44.07
47.62
-3.55
1.17
-0.52
1.63
-5.19
-1.71
4.6
-13.69
5.99
-19.69
-1.56
12.62
63.73
67.97
-4.24
1.41
11.32
13.7
-17.94
-2.73
-7.46
-28.13
0.03
-28.17
-2.23
12.62
54.14
58.02
-3.88
-2.86
18.39
15.53
-19.41
-2.59
-1.18
-20.77
—
-20.76
-1.65
12.62